{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Visibility","Dropdowns","Lists","Cover Page","Instructions","Project Overview","Contact List","Unit Mix","Max Grant Amount","Dev Sources","Dev Budget SU","Operating Budget","Cash Flow","Threshold Requirements","Applicant Certification","Local Enviro Verification","Entity Org Docs","Document Checklist-Full List","Application Support"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":2,"defined_names":1015,"comments":11,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Visibility","index":0,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":true,"merged":[[1,8,2,9],[2,2,2,3],[2,4,2,5]]}
[]
[null,null,null,null,null,null,null,null,"Hide Based on Characteristic"]
[null,"ComponentVisibility","Hide Row(s)",null,"Hide Colum(s)",null,null,null,null,null,"IsPrograms"]
[null,"SheetName","StartRow","EndRow","StartCol","EndCol","Visible","Description","Force True","Force False","Program True"]
[null,"Threshold Requirements",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible sheet \"IIG Threshold Requirements\"",{"$f":"IsIig","v":true},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A17)","v":17},{"$f":"ROW('Threshold Requirements'!A17)","v":17},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible if True",{"$f":"vmHP=\"Yes\"","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A33)","v":33},{"$f":"ROW('Threshold Requirements'!A33)","v":33},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible if True",{"$f":"vmNDRE=\"Yes\"","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A51)","v":51},{"$f":"ROW('Threshold Requirements'!A51)","v":51},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible if True",{"$f":"vmEmergencyR=\"Yes\"","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A69)","v":69},{"$f":"ROW('Threshold Requirements'!A70)","v":70},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible if True",{"$f":"vmIA=\"Yes\"","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A73)","v":73},{"$f":"ROW('Threshold Requirements'!A76)","v":76},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible if True",{"$f":"vmUA=\"Yes\"","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A77)","v":77},{"$f":"ROW('Threshold Requirements'!A87)","v":87},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible if True",{"$f":"vmTribalEntity=\"Yes\"","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A6)","v":6},{"$f":"ROW('Contact List'!A6)","v":6},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Sponsor2",{"$f":"IF(OR(vmSponsor2=\"\",vmSponsor2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A7)","v":7},{"$f":"ROW('Contact List'!A7)","v":7},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Sponsor3",{"$f":"IF(OR(vmSponsor3=\"\",vmSponsor3=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A8)","v":8},{"$f":"ROW('Contact List'!A8)","v":8},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible MGP",{"$f":"IF(OR(vmMGP=\"\",vmMGP=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A9)","v":9},{"$f":"ROW('Contact List'!A9)","v":9},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible AGP 1",{"$f":"IF(OR(vmAGP1=\"\",vmAGP1=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A10)","v":10},{"$f":"ROW('Contact List'!A10)","v":10},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible AGP 2",{"$f":"IF(OR(vmAGP2=\"\",vmAGP2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A11)","v":11},{"$f":"ROW('Contact List'!A11)","v":11},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible Manager of LLC",{"$f":"IF(OR(vmManagerLLC=\"\",vmManagerLLC=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Dev Budget SU",{"$f":"ROW('Dev Budget SU'!A118)","v":118},{"$f":"ROW('Dev Budget SU'!A223)","v":223},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible all IIG related",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]
[null,"Dev Budget SU",null,null,{"$f":"COLUMN('Dev Budget SU'!J1)","v":10},{"$f":"COLUMN('Dev Budget SU'!J1)","v":10},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible all IIG related",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]
[null,"Dev Sources",{"$f":"ROW('Dev Sources'!A7)","v":7},{"$f":"ROW('Dev Sources'!A7)","v":7},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible all IIG related",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]
[null,"Dev Sources",{"$f":"ROW('Dev Sources'!A29)","v":29},{"$f":"ROW('Dev Sources'!A29)","v":29},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible all IIG related",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A9)","v":9},{"$f":"ROW('Project Overview'!A16)","v":16},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible if True",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A23)","v":23},{"$f":"ROW('Project Overview'!A26)","v":26},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible if True",{"$f":"vmUrban=\"NO\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A28)","v":28},{"$f":"ROW('Project Overview'!A28)","v":28},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible vmUrban",{"$f":"IF(OR(vmUrban=\"NO\", vmUrban=\"\"),TRUE,FALSE)","v":true},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A36)","v":36},{"$f":"ROW('Project Overview'!A39)","v":39},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible vmTribalEntity",{"$f":"vmTribalEntity=\"Yes\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A40)","v":40},{"$f":"ROW('Project Overview'!A40)","v":40},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible vmIndianCountry",{"$f":"vmIndianCountry=\"Indian Country\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A41)","v":41},{"$f":"ROW('Project Overview'!A41)","v":41},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible vmIndianCountry",{"$f":"IF(OR(vmIndianCountry=\"Fee Land\",vmIndianCountry=\"Trust Land\"),TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A51)","v":51},{"$f":"ROW('Project Overview'!A62)","v":62},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible OtherHCDfunds",{"$f":"OtherHCDfunds=\"Yes\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A68)","v":68},{"$f":"ROW('Project Overview'!A68)","v":68},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Tax 4% or 9%",{"$f":"IF(OR(Taxcredit=4%,Taxcredit=9%),TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A67)","v":67},{"$f":"ROW('Project Overview'!A67)","v":67},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible vmTaxResev",{"$f":"vmTaxResev=\"Yes\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A70)","v":70},{"$f":"ROW('Project Overview'!A70)","v":70},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Row if New Construction",{"$f":"IF(vmProjectDevType=\"New Construction\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A77)","v":77},{"$f":"ROW('Project Overview'!A78)","v":78},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible vmRural \"Yes\"",{"$f":"vmRural=\"Yes\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A102)","v":102},{"$f":"ROW('Project Overview'!A111)","v":111},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible Sponsor 2",{"$f":"IF(OR(vmSponsor2=\"\",vmSponsor2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A114)","v":114},{"$f":"ROW('Project Overview'!A123)","v":123},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible Sponsor 3",{"$f":"IF(OR(vmSponsor3=\"\",vmSponsor3=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A126)","v":126},{"$f":"ROW('Project Overview'!A131)","v":131},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible MGP",{"$f":"IF(OR(vmMGP=\"\",vmMGP=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A134)","v":134},{"$f":"ROW('Project Overview'!A139)","v":139},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible AGP 1",{"$f":"IF(OR(vmAGP1=\"\",vmAGP1=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A142)","v":142},{"$f":"ROW('Project Overview'!A147)","v":147},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible AGP 2",{"$f":"IF(OR(vmAGP2=\"\",vmAGP2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A150)","v":150},{"$f":"ROW('Project Overview'!A155)","v":155},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible Manager of LLC",{"$f":"IF(OR(vmManagerLLC=\"\",vmManagerLLC=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A158)","v":158},{"$f":"ROW('Project Overview'!A159)","v":159},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Indian Country site control",{"$f":"vmIndianCountry=\"Indian Country\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A171)","v":171},{"$f":"ROW('Project Overview'!A172)","v":172},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Ground Lease",{"$f":"vmGroundLease=\"Yes\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A306)","v":306},{"$f":"ROW('Project Overview'!A307)","v":307},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Relocation Yes",{"$f":"vmRelocation=\"Yes\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A308)","v":308},{"$f":"ROW('Project Overview'!A309)","v":309},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible Relocation No",{"$f":"vmRelocation=\"No\"","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A65)","v":65},{"$f":"ROW('Project Overview'!A67)","v":67},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Type of tax credit",{"$f":"IF(OR(Taxcredit=4%,Taxcredit=9%,),TRUE,FALSE)","v":false},null,false]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!F1)","v":6},{"$f":"COLUMN('Unit Mix'!F1)","v":6},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible IIG units column",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!Q1)","v":17},{"$f":"COLUMN('Unit Mix'!Q1)","v":17},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible IIG grant column",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]
[null,"Max Grant Amount",{"$f":"ROW('Max Grant Amount'!A18)","v":18},{"$f":"ROW('Max Grant Amount'!A18)","v":18},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible if vmCIPS",{"$f":"vmCIPS=\"Yes\"","v":true},null,false]

{"sheet":"Dropdowns","index":1,"n_rows":87,"n_cols":24,"rows_kept":87,"cut":false,"hidden":true,"merged":[]}
[]
[null,"For-profit",null,null,1,null,"Column1","Column2",null,"no",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions permitting missing middle housing uses (e.g., duplexes, triplexes, and fourplexes) by right in existing low-density, single-family residential zones."]
["Non-Profit Developer","non-profit","Alpine",null,2,null,"Alameda","Northern",null,"(A) A general plan, or general plan amendment, adopted per Gov. Code §65300.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions with density bonus programs which exceed statutory requirements by 10 percent or more."]
["For-Profit Developer",null,"Amador",null,3,null,"Alpine","Rural",null,"(B) A project area redevelopment plan adopted pursuant to the Health and Safety Code §33330.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions that are increasing allowable density in low-density, single-family residential areas beyond the requirements of state Accessory Dwelling Unit law (e.g., permitting more than one ADU or JADU per single-family lot). These policies shall be separate from any qualifying policies under category (ii) above."]
["Tribally Entity",null,"Butte",null,4,null,"Amador","Rural",null,"(C) A regional blueprint plan as defined in the California Regional Blueprint Planning Program administered by the Business, Transportation and Housing Agency, or a regional plan as defined in the Government Code section §65060.7.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions that are reducing or eliminating parking requirements for residential development as authorized by Government Code sections 65852.2; adopting vehicular parking ratios that are less than the relevant ratio thresholds at subparagraphs (A), (B), and (C) of Government Code section 65915, subdivision (p)(1); or adopting maximum parking requirements at or less than ratios pursuant to Government Code section 65915, subdivision (p)."]
[null,null,"Calaveras",null,5,null,"Butte","Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions that are zoning to allow for residential or mixed uses in one or more non-residential zones (e.g., commercial, light industrial). Qualifying non-residential zones do not include open space or substantially similar zones."]
[null,"For-profit Corporation ","Colusa",null,6,null,"Calaveras","Rural",null,null,null,null,null,null,null,"RestrictionChoices",null,null,null,null,null,"Accelerator",null,"Projects located in jurisdictions that are modifying development standards and other applicable zoning provisions to promote greater development intensity. Potential areas of focus include floor area ratio; height limits; minimum lot or unit sizes; setbacks; and allowable dwelling units per acre. These policies must be separate from any qualifying policies under Category (ii) above."]
[null,"Joint Powers Authority","Del Norte",null,7,null,"Colusa","Rural",null,null,null,null,null,null,"200%+ FMR",0.15,null,0.15,null,0.3,null,"AHSC-Loan",null,"Projects located in jurisdictions that have adopted a Nondiscretionary Local Approval Process for residential and mixed-use development in all zones permitting multifamily housing, established a Workforce Housing Opportunity Zone, as defined in Government Code section 65620, or a housing sustainability district, as defined in Government Code section 66200."]
[null,"Limited Profit Corporation","El Dorado",null,8,null,"Contra Costa","Northern",null,null,null,null,null,null,null,0.2,null,0.2,null,0.3,null,"CalHome",null,"Projects located in jurisdictions that zone more sites for residential development or zoning sites at higher densities than is required to accommodate 150 percent of the minimum regional housing need allocation for the Lower-Income allocation in the current housing element cycle."]
[null,"Non-profit Corporation","Glenn",null,9,null,"Del Norte","Rural",null,"Fresno",10,3,3,null,"HO Moderate",0.25,null,0.25,null,0.3,null,"CDBG-DR",null,"Projects in jurisdictions that have priority permit processing or reduced plan check times for Accessory Dwelling Units (ADUs)/Junior Accessory Dwelling Units (JADUs), multifamily housing, or homes affordable to Lower- or Moderate-Income households."]
[null,"Non-profit Public Benefit Corporation","Humboldt",null,10,null,"El Dorado","Rural",null,"Kern",10,3,3,null,"HO Low",0.3,null,0.3,null,0.3,null,"FWHG",null,"Projects located in jurisdictions that have adopted ordinances or implemented other mechanisms that result in less restrictive requirements than Government Code sections 65852.2 and 65852.22 to reduce barriers for property owners to create ADUs/JADUs. Examples of qualifying policies include, but are not limited to, development standards improvements, permit processing improvements, dedicated ADU/JADU staff, technical assistance programs, and pre-approved ADU/JADU design packages."]
[null,"Private/Public Partnership","Imperial",null,11,null,"Fresno","Northern",null,"Monterey",10,3,3,null,null,0.35,null,0.35,null,0.3,null,"HHC",null,"Projects located in jurisdictions with measures that reduce costs for transportation-related infrastructure or programs that encourage active modes of transportation or other alternatives to automobiles. Qualifying policies include, but are not limited to, publicly funded programs to expand sidewalks or protect bike/micro-mobility lanes; creation of on-street parking for bikes; transit-related improvements; or establishment of carshare programs."]
["N/A","Public Agency","Inyo",null,12,null,"Glenn","Rural",null,"San Joaquin",10,3,3,null,null,0.4,null,0.4,null,0.3,null,"HOME",null,"Projects located in jurisdictions that have established pre-approved or prototype plans for missing middle housing types (e.g., duplexes, triplexes, and fourplexes) in low-density, single-family residential areas."]
["CalGreen - Tier 2","Sole Proprietorship","Kings",null,13,null,"Humboldt","Rural",null,"Santa Barbara",10,3,3,null,"Homeowner",0.45,null,0.45,null,0.3,null,"Homekey",null,"Projects located in jurisdictions that have documented practice of streamlining housing development at the project level, such as by enabling a by-right approval process or by utilizing statutory and categorical exemptions as authorized by applicable law (Pub. Resources Code, sections 21155.1, 21155.4, 21159.24, 21159.25; Gov. Code, section 65457; Cal Code Regs., tit. 14, sections 15303, 15332; Pub. Resources Code, sections 21094.5, 21099, 21155.2, 21159.28)."]
["U.S. Green Building Council\nLEED - Gold","Tribe","Lake",null,14,null,"Imperial","Rural",null,"Tulare",10,3,3,null,"Rental",0.5,null,0.5,null,0.3,null,"LHTH",null,"Projects located in jurisdictions that have policy that represents one element of a unified, multi-faceted strategy to promote multiple planning objectives, such as efficient land use, access to public transportation, affordable housing, climate change solutions, and/or hazard mitigation."]
["GreenPointRated  - New Construction: Gold - Rehabilitation: Whole Building",null,"Lassen",null,15,null,"Inyo","Rural",null,"Ventura",10,3,3,null,"Rental",0.55000000000000004,null,0.55000000000000004,null,0.3,null,"MHP",null,"Projects located in jurisdictions that have policies that promote development consistent with the state planning priorities pursuant to Government Code section 65041.1."]
["ENERGY STAR - Certified Home",null,"Madera",null,16,null,"Kern","Southern",null,"Madera",5,5,3,null,null,0.6,null,0.6,null,0.3,null,"NHTF",null,"Projects located in jurisdictions that have rezoning and other policies that support high-density development in Location Efficient Communities."]
["Living Future Challenge - Living Building",null,"Mariposa",null,17,null,"Kings","Rural",null,"Merced",5,5,3,null,null,0.65,null,0.7,null,0.3,null,"NPLH-AHD Loan"]
[null,null,"Mendocino",null,18,null,"Lake","Rural",null,"Riverside",5,5,3,null,null,0.7,null,0.7,null,0.3,null,"PLHA"]
[null,null,"Modoc",null,19,null,"Lassen","Rural",null,"San Diego",5,5,3,null,null,0.75,null,0.8,null,0.3,null,"SHMHP"]
["Highest Resource","Federal","Mono",null,20,null,"Los Angeles","Southern",null,"San Luis Obispo",5,5,3,null,null,0.8,null,0.8,null,0.3,null,"THP"]
["High Resource","4% tax credits","Napa",null,21,null,"Madera","Rural",null,"Santa Cruz",5,5,3,null,null,0.85,null,1,null,0.3,null,"TOD"]
["Moderate Resource (Rapidly Changing)","9% tax credits","Nevada",null,22,null,"Marin","Northern",null,"Sonoma",5,5,3,null,null,0.9,null,1,null,0.3,null,"VHHP"]
["Moderate Resource","Local","Plumas",null,23,null,"Mariposa","Rural",null,"Stanislaus",5,5,3,null,null,0.95,null,1,null,0.3]
["Low Resource","Local Fee Waiver","San Benito",null,24,null,"Mendocino","Rural",null,"Alameda",3,3,3,null,null,"Manager",null,0,null,0]
["High Segregation & Poverty","Local Land Donation","Shasta",null,25,null,"Merced","Northern",null,"Alpine",3,3,3,null,null,"Market/Unrestricted",null,1,null,0.3]
["Missing / Insufficient Data","Other","Sierra",null,26,null,"Modoc","Rural",null,"Amador",3,3,3]
["National & State Park / Forest / Rec Area","Private","Siskiyou",null,27,null,"Mono","Rural",null,"Butte",3,3,3]
[null,"State-General","Sutter",null,28,null,"Monterey","Northern",null,"Calaveras",3,3,3,null,null,"Column1","Column2"]
[null,"State-GGRF","Tehama",null,29,null,"Napa","Rural",null,"Colusa",3,3,3,null,null,"Alameda","Large Jurisdiction"]
[null,"State-HCD","Trinity",null,30,null,"Nevada","Rural",null,"Contra Costa",3,3,3,null,null,"Alpine","Small Jurisdiction"]
[null,null,"Tuolumne",null,31,null,"Orange","Southern",null,"Del Norte",3,3,3,null,null,"Amador","Small Jurisdiction"]
["Fixed for Term",null,"Yolo",null,32,null,"Placer","Northern",null,"El Dorado",3,3,3,null,null,"Butte","Small Jurisdiction"]
["Fixed with Reset","Disposition and Development Agreement","Yuba",null,33,null,"Plumas","Rural",null,"Glenn",3,3,3,null,null,"Calaveras","Small Jurisdiction"]
["Fixed, then Variable","Encroachment Permit",null,null,34,null,"Riverside","Southern",null,"Humboldt",3,3,3,null,null,"Colusa","Small Jurisdiction"]
["Variable","Enforceable Option to Lease or Purchase",null,null,35,null,"Sacramento","Northern",null,"Imperial",3,3,3,null,null,"Contra Costa","Large Jurisdiction"]
["Other","Exclusive Right to Negotiate",null,null,36,null,"San Benito","Rural",null,"Inyo",3,3,3,null,null,"Del Norte","Small Jurisdiction"]
["None","Fee Title",null,null,37,null,"San Bernardino","Southern",null,"Kings",3,3,3,null,null,"El Dorado","Small Jurisdiction"]
[null,"Land Sales Contract",null,null,38,null,"San Diego","Southern",null,"Lake",3,3,3,null,null,"Fresno","Large Jurisdiction"]
[null,"Leasehold Interest",null,null,39,null,"San Francisco","Northern",null,"Lassen",3,3,3,null,null,"Glenn","Small Jurisdiction"]
[null,null,null,null,40,null,"San Joaquin","Northern",null,"Los Angeles",3,3,3,null,null,"Humboldt","Small Jurisdiction"]
[null,null,null,null,41,null,"San Luis Obispo","Southern",null,"Marin",3,3,3,null,null,"Imperial","Small Jurisdiction"]
[null,null,null,null,42,null,"San Mateo","Northern",null,"Mariposa",3,3,3,null,null,"Inyo","Small Jurisdiction"]
[null,null,null,null,43,null,"Santa Barbara","Southern",null,"Mendocino",3,3,3,null,null,"Kern","Large Jurisdiction"]
[null,null,null,null,44,null,"Santa Clara","Northern",null,"Modoc",3,3,3,null,null,"Kings","Small Jurisdiction"]
[null,null,null,null,45,null,"Santa Cruz","Northern",null,"Mono",3,3,3,null,null,"Lake","Small Jurisdiction"]
[null,null,null,null,46,null,"Shasta","Rural",null,"Napa",3,3,3,null,null,"Lassen","Small Jurisdiction"]
[null,null,null,null,47,null,"Sierra","Rural",null,"Nevada",3,3,3,null,null,"Los Angeles","Large Jurisdiction"]
[null,null,null,null,48,null,"Siskiyou","Rural",null,"Orange",3,3,3,null,null,"Madera","Small Jurisdiction"]
[null,null,null,null,49,null,"Solano","Northern",null,"Placer",3,3,3,null,null,"Marin","Large Jurisdiction"]
[null,null,null,null,50,null,"Sonoma","Northern",null,"Plumas",3,3,3,null,null,"Mariposa","Small Jurisdiction"]
[null,null,null,null,51,null,"Stanislaus","Northern",null,"Sacramento",3,3,3,null,null,"Mendocino","Small Jurisdiction"]
[null,null,null,null,52,null,"Sutter","Rural",null,"San Benito",3,3,3,null,null,"Merced","Large Jurisdiction"]
[null,null,null,null,53,null,"Tehama","Rural",null,"San Bernardino",3,3,3,null,null,"Modoc","Small Jurisdiction"]
[null,null,null,null,54,null,"Trinity","Rural",null,"San Francisco",3,3,3,null,null,"Mono","Small Jurisdiction"]
[null,null,null,null,55,null,"Tulare","Northern",null,"San Mateo",3,3,3,null,null,"Monterey","Large Jurisdiction"]
[null,null,null,null,56,null,"Tuolumne","Rural",null,"Santa Clara",3,3,3,null,null,"Napa","Small Jurisdiction"]
[null,null,null,null,57,null,"Ventura","Southern",null,"Shasta",3,3,3,null,null,"Nevada","Small Jurisdiction"]
[null,null,null,null,58,null,"Yolo","Rural",null,"Sierra",3,3,3,null,null,"Orange","Large Jurisdiction"]
[null,null,null,null,59,null,"Yuba","Rural",null,"Siskiyou",3,3,3,null,null,"Placer","Large Jurisdiction"]
[null,null,null,null,60,null,null,null,null,"Solano",3,3,3,null,null,"Plumas","Small Jurisdiction"]
[null,null,null,null,61,null,null,null,null,"Sutter",3,3,3,null,null,"Riverside","Large Jurisdiction"]
[null,null,null,null,62,null,null,null,null,"Tehama",3,3,3,null,null,"Sacramento","Large Jurisdiction"]
[null,null,null,null,63,null,null,null,null,"Trinity",3,3,3,null,null,"San Benito","Small Jurisdiction"]
["<=1 Point for Full 5% point increments above 100%",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,64,null,null,null,null,"Tuolumne",3,3,3,null,null,"San Bernardino","Large Jurisdiction"]
["<=1 Point for Full 5% point increments above 50%",null,{"$f":"IF(AND(OR('Project Overview'!#REF!=\"Not Applicable\",'Project Overview'!#REF!=\"High Segregation & Poverty\", 'Project Overview'!#REF!=\"Low Resource\"),#REF!= 0,#REF!=\"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}},null,65,null,null,null,null,"Yolo",3,3,3,null,null,"San Diego","Large Jurisdiction"]
["<=2 Points for Full 5% point increments above 100%",null,{"$f":"IF(AND(OR('Project Overview'!#REF!=\"High Resource\",'Project Overview'!#REF!=\"Highest Resource\"),#REF!= \"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}},null,66,null,null,null,null,"Yuba",3,3,3,null,null,"San Francisco","Large Jurisdiction"]
["<=1 Point for Full 5% point increments above 50% X (% of Restricted SH Units X 2 + % of Restricted Non SH Units)",null,{"$f":"IF(AND(OR('Project Overview'!#REF!=\"Not Applicable\",'Project Overview'!#REF!=\"High Segregation & Poverty\", 'Project Overview'!#REF!=\"Low Resource\"),#REF!>0,#REF!=\"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}},null,67,null,null,null,null,null,null,null,null,null,null,"San Joaquin","Large Jurisdiction"]
[null,null,null,null,68,null,null,null,null,null,null,null,null,null,null,"San Luis Obispo","Large Jurisdiction"]
[null,null,null,null,69,null,null,null,null,null,null,null,null,null,null,"San Mateo","Large Jurisdiction"]
["Leadership in Energy & Environmental Design (LEED) ",null,null,null,70,null,null,null,null,null,null,null,null,null,null,"Santa Barbara","Large Jurisdiction"]
["GreenPoint Program",null,null,null,71,null,null,null,null,null,null,null,null,null,null,"Santa Clara","Large Jurisdiction"]
["Passive House Institute US (PHIUS)",null,null,null,72,null,null,null,null,null,null,null,null,null,null,"Santa Cruz","Large Jurisdiction"]
["Passive House",null,null,null,73,null,null,null,null,null,null,null,null,null,null,"Shasta","Small Jurisdiction"]
["Living Building Challenge",null,null,null,74,null,null,null,null,null,null,null,null,null,null,"Sierra","Small Jurisdiction"]
["National Green Building Standard ICC / ASRAE – 700 silver or higher rating",null,null,null,75,null,null,null,null,null,null,null,null,null,null,"Siskiyou","Small Jurisdiction"]
["2011 Enterprise Green Communities",null,null,null,76,null,null,null,null,null,null,null,null,null,null,"Solano","Large Jurisdiction"]
["WELL (when not combined with the programs listed)",null,null,null,77,null,null,null,null,null,null,null,null,null,null,"Sonoma","Large Jurisdiction"]
["N/A",null,null,null,78,null,null,null,null,null,null,null,null,null,null,"Stanislaus","Large Jurisdiction"]
[null,null,null,null,79,null,null,null,null,null,null,null,null,null,null,"Sutter","Small Jurisdiction"]
[null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,"Tehama","Small Jurisdiction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinity","Small Jurisdiction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulare","Large Jurisdiction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuolumne","Small Jurisdiction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventura","Large Jurisdiction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yolo","Small Jurisdiction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yuba","Small Jurisdiction"]

{"sheet":"Lists","index":2,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["Don’t Delete","ListSiteControlMethods","ListAmiLevels","ListBuildingTypes","ListSqFtTypes","ListObligationTypes","ListSourceTypes","Order","ListFlowTypes","ListFlowSigns","ListFlowLabels","ListOpportunityAreas","ListCounties","ListRestrictionTypes","ListAgencies","ListPercentOfTypes","ListEligibleSponsorTypes"]
[null,"Disposition and Development Agreement",0.15,"Walk up (1-2 story)","Commercial","Deferred","Accrued Interest",1,"Rental Income",1,"Total Revenue","Highest Resource","ALAMEDA","Accessibility","CalHFA","Assisted Units","Corporation"]
[null,"Fee Title, General Partner",{"$f":"C2+0.05","v":0.2},"Mid-Rise (3-5 stories)","Community Service Facility","Equity","Costs Deferral",2,"Rental Subsidy",1,"CF After Expenses","High Resource","ALPINE","Income and Rent","CDLAC","Low-Income Units","Duly Constituted Governing Body of an Indian Reservation or Rancheria"]
[null,"Fee Title, Partnership",{"$f":"C3+0.05","v":0.25},"High-Rise (6+ stories)","Exempt Common","Interest Only","Dev. Fee, Deferral",3,"Operating Subsidy",1,"CF Before Debt Service","Moderate Resource","AMADOR","Other","CTCAC","Residential Units","Individual"]
[null,"Fee Title, Sponsor",0.3,"Townhouse","Exempt Community","Mandatory","Dev. Fee, GP Contribution",4,"Miscellaneous Income",1,"CF After Debt Service","Low Resource","BUTTE","Population, Preferences","HCD","Tax-Credit Units","Joint Venture"]
[null,"Lease Option",0.35,"Row House","Residential Unit","None","Equity, Conventional",5,"Commercial Income",1,"CF After Fees","Lowest Resource","CALAVERAS","Population, Reserved","Housing Authority","Total Units","Limited Liability Company"]
[null,"Leasehold Interest",0.39999999999999997,"Duplex","Structured Parking","Residual","Equity, Solar Investor",6,"In Kind Services",1,"Advertising",null,"COLUSA",null,"HUD",null,"Limited Partnership"]
[null,"Option to Purchase",0.44999999999999996,"Four-Plex",null,null,"Equity, TC Investor",7,"Interest Income",1,"Legal",null,"CONTRA COSTA",null,"Local Agency",null,"Local Public Entity"]
[null,"Owner Participation Agreement",0.49999999999999994,"Detached SF",null,null,"Grant",8,"Draw on Reserves",1,"Accounting/Audit",null,"DEL NORTE",null,"Other",null,"Other legal entity"]
[null,"Purchase and Sale Agreement",0.54999999999999993,null,null,null,"IIG CIP Grant",9,"Reimbursement",1,"Security",null,"EL DORADO",null,null,null,"Partnership"]
[null,null,0.6,null,null,null,"Loan, Conventional",10,"Expense",-1,"Office",null,"FRESNO",null,null,null,"Trust"]
[null,null,0.65,null,null,null,"Loan, Equity Bridge",11,"Real Estate Taxes",-1,"Management",null,"GLENN"]
[null,null,0.70000000000000007,null,null,null,"Loan, Residual Receipts",12,"Supportive Services",-1,"Fuel",null,"HUMBOLDT"]
[null,null,0.75000000000000011,null,null,null,"Loan, Seller Carryback",13,"Reserve Funding",-1,"Gas",null,"IMPERIAL"]
[null,null,0.80000000000000016,null,null,null,"Loan, Taxable Tail",14,"Monitoring Fee",-1,"Electricity",null,"INYO"]
[null,null,0.8500000000000002,null,null,null,"Loan, Tax-Exempt",15,"Mandatory Debt Service",-1,"Water/Sewer",null,"KERN"]
[null,null,0.90000000000000024,null,null,null,"Loan, Tax-Exempt, Recycled",16,"Asset Management Fee",-1,"On-site Manager",null,"KINGS"]
[null,null,{"$f":"C17+0.05","v":0.95000000000000029},null,null,null,"NOI Before Conversion",17,"Deferred Dev. Fee Payment",-1,"Maintenance Personnel",null,"LAKE"]
[null,null,"Manager",null,null,null,"Other Source",18,"Residual Receipts Payment",-1,"Staff Benefits",null,"LASSEN"]
[null,true,"Market",null,null,null,"Return of Deposit",19,"Distributions",-1,"Insurance",null,"LOS ANGELES"]
[null,false,null,null,null,null,"Value of Donation",20,"Cumulative Total",1,"Painting",null,"MADERA"]
[null,null,null,null,null,null,"Value of Lease",null,null,null,"Repairs",null,"MARIN"]
[null,null,null,null,null,null,"Waived Fee",null,null,null,"Trash Removal",null,"MARIPOSA"]
[null,null,null,null,null,null,null,null,null,null,"Exterminating",null,"MENDOCINO"]
[null,null,null,null,null,null,null,null,null,null,"Grounds",null,"MERCED"]
[null,null,null,null,null,null,null,null,null,null,"Elevator",null,"MODOC"]
[null,null,null,null,null,null,null,null,null,null,"Other",null,"MONO"]
[null,null,null,null,null,null,null,null,null,null,"Internet",null,"MONTEREY"]
[null,null,null,null,null,null,null,null,null,null,"Transit Passes",null,"NAPA"]
[null,null,null,null,null,null,null,null,null,null,"Social Services",null,"NEVADA"]
[null,null,null,null,null,null,null,null,null,null,"Supportive Services",null,"ORANGE"]
[null,null,null,null,null,null,null,null,null,null,"Reserve Funding",null,"PLACER"]
[null,null,null,null,null,null,null,null,null,null,"Real Estate Taxes",null,"PLUMAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"RIVERSIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SACRAMENTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAN BENITO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAN BERNARDINO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAN DIEGO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAN FRANCISCO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAN JOAQUIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAN LUIS OBISPO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAN MATEO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SANTA BARBARA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SANTA CLARA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SANTA CRUZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SHASTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SIERRA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SISKIYOU"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SOLANO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SONOMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"STANISLAUS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUTTER"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TEHAMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TRINITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TULARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TUOLUMNE"]
[null,null,null,null,null,null,null,null,null,null,null,null,"VENTURA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"YOLO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"YUBA"]

{"sheet":"Cover Page","index":3,"n_rows":43,"n_cols":2,"rows_kept":43,"cut":false,"hidden":false,"merged":[[35,1,35,38],[39,1,39,38],[42,1,42,38],[28,1,28,38],[29,1,29,38],[32,1,32,38],[33,1,33,38],[34,1,34,38],[0,1,0,38],[23,1,23,38],[22,1,22,38],[25,1,25,38],[26,1,26,38],[5,1,5,38],[2,1,2,38],[4,1,4,38],[3,1,3,38]]}
[]
["09/21/2023 V1"]
[null,"2023 Notice of Funding Availability (NOFA)"]
[null,"Infill Infrastructure Grant Program of 2019 (IIG-2019) "]
[null,"Qualifying Infill Project - Small Jurisdiction Set Aside"]
[null,"Application"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gavin Newsom, Governor"]
[null,"State of California"]
[]
[null,"Lourdes Castro Ramírez, Secretary"]
[null,"Business, Consumer Services and Housing Agency"]
[]
[null,"Gustavo Velasquez, Director"]
[null,"Department of Housing and Community Development (HCD)"]
[]
[]
[null,"\t2020 West El Camino Avenue, Suite 500, Sacramento, CA 95833"]
[null,"Phone: (916) 263-2771  "]
[null,"Email: infill@hcd.ca.gov"]
[null,"Infill Infrastructure Grant Program (IIG) (ca.gov)"]
[]
[]
[]
[null,"NOFA DATE 08/31/2023"]
[]
[]
[null,"End of Document"]

{"sheet":"Instructions","index":4,"n_rows":20,"n_cols":29,"rows_kept":20,"cut":false,"hidden":false,"merged":[[8,1,8,23],[8,24,8,38],[1,1,1,38],[3,1,3,38],[7,1,7,38],[4,4,4,38],[11,28,11,38],[19,1,19,38],[10,1,10,38],[17,1,17,38],[9,1,9,38],[13,1,13,4],[13,5,13,38],[14,1,14,4],[14,5,14,38],[15,1,15,4],[15,5,15,38],[16,1,16,4],[16,5,16,38],[12,1,12,38],[11,1,11,27]]}
[]
[null,"Instructions"]
[]
[null,"When opening this file, a yellow banner at the top may appear with a button that says, \"Enable Editing\", and/or \"Enable Macros\". It is essential that you click these box(es) so that the macros are enabled. Enabling macros is necessary for full workbook/application functionality.\n\nWARNING: Partial functionality of this application/workbook WILL BE LOST when using Apple Mac Computers. The Department highly recommends using PC Computers and Microsoft Office 2013 or newer to complete the application."]
[null,null,null,null,"Microsoft has recently added blocking macros by default, if this happens when you open the application, please follow the instructions in the Word document added as an icon to the right (double-click to open)."]
[]
[]
[null,"Application materials must be submitted electronically via HCD portal system. Requirements for uploading the Application Workbook and required supporting "]
[null,"documentation, including naming conventions, are described in the application instructions available at  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.hcd.ca.gov/grants-and-funding/programs-active/infill-infrastructure-grant"]
[null,"Over-the-counter applications will be accepted as set forth in the NOFA."]
[null,"Application must be on the Department’s forms and cannot be altered or modified by the Applicant. Excel forms must be in Excel format, not a PDF document. "]
[null,"If the Applicant discovers any errors within application, use the Application Support tab and email the entire workbook to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AppSupport@hcd.ca.gov"]
[null,"Additional instructions and guidance are given throughout the Application in \"red\" text and in cell comments. Cell Notes/Comments are very important to read as some of these will provide direction when completing your application."]
[null,"\"Yellow\" cells ",null,null,null,"are for Applicant input. It is very important that you answer ALL yellow cells, failure to provide all information may disqualify your application from consideration or may negatively impact your point score. Even if an item is not applicable - \"no\" or \"N/A\" must be filled from the drop down. "]
[null,"\"Orange\" cells",null,null,null,"are required attachments. Failure to provide the required attachments and documentation may disqualify your application from consideration or may negatively impact your point score. Electronically attached files must use the naming convention in the Application."]
[null,"\"Blue\" cells",null,null,null,"are self-score points awarded in the \"Scoring\" worksheet. These are automated calculations based on the inputs provided by the Applicant. "]
[null,"\"Red\" cells",null,null,null,"indicate the Applicant has failed to meet a requirement of the program, threshold, scoring, upload, or certification."]
[null,"Information provided in the application will become a public record available for review by the public pursuant to the California Public Records Act (CPRA) (Gov. Code, § 7920.000 et seq.). As such, any materials provided are subject to disclosure to any person making a records request under the CPRA. The Department cautions Applicants to use discretion in providing information not specifically requested, including, but not limited to, bank account numbers, Social Security numbers, personal phone numbers, and home addresses. By providing this information to the Department, the Applicant is waiving any claim of confidentiality and consents to the disclosure of submitted material upon request."]
[]
[null,"End of Document"]

{"sheet":"Project Overview","index":5,"n_rows":361,"n_cols":47,"rows_kept":361,"cut":false,"hidden":false,"merged":[[135,37,135,38],[117,1,117,3],[102,1,102,3],[102,4,102,12],[115,13,115,30],[115,31,115,36],[115,37,115,38],[114,4,114,12],[127,1,127,3],[127,37,127,38],[128,31,128,36],[129,31,129,36],[129,37,129,38],[130,1,130,3],[130,4,130,12],[130,13,130,30],[130,31,130,36],[130,37,130,38],[132,1,132,10],[103,4,103,12],[120,37,120,38],[118,37,118,38],[102,37,102,38],[106,37,106,38],[108,13,108,30],[108,31,108,36],[104,37,104,38],[104,13,104,30],[5,1,5,10],[5,11,5,38],[12,1,12,5],[11,7,11,11],[10,13,10,17],[15,13,15,17],[13,19,13,23],[12,25,12,29],[13,1,13,5],[12,7,12,11],[11,13,11,17],[10,19,10,23],[14,19,14,23],[13,25,13,29],[14,1,14,5],[13,7,13,11],[12,13,12,17],[15,19,15,23],[14,25,14,29],[8,1,8,38],[9,1,9,17],[10,1,10,5],[15,1,15,5],[14,7,14,11],[354,32,354,34],[355,32,355,34],[340,32,341,38],[351,36,351,38],[352,36,352,38],[353,36,353,38],[11,1,11,5],[10,7,10,11],[15,7,15,11],[14,13,14,17],[12,19,12,23],[11,25,11,29],[337,1,337,15],[337,16,337,39],[342,36,342,38],[343,36,343,38],[344,36,344,38],[345,36,345,38],[346,36,346,38],[347,36,347,38],[348,36,348,38],[349,36,349,38],[350,36,350,38],[101,25,101,38],[338,1,338,15],[354,36,354,38],[11,19,11,23],[10,25,10,29],[15,25,15,29],[10,31,10,35],[355,36,355,38],[54,15,54,16],[352,32,352,34],[353,32,353,34],[65,6,65,18],[69,14,69,23],[91,1,91,3],[91,4,91,12],[91,13,91,30],[91,31,91,36],[119,13,119,30],[129,13,129,30],[119,1,119,3],[120,31,120,36],[120,1,120,3],[118,1,118,3],[119,4,119,12],[185,28,185,29],[108,1,108,3],[108,4,108,12],[114,13,114,30],[114,31,114,36],[120,13,120,30],[220,33,220,34],[103,13,103,30],[103,31,103,36],[132,11,132,14],[132,15,132,38],[121,13,121,30],[121,31,121,36],[78,1,78,3],[78,4,78,12],[78,13,78,30],[78,31,78,36],[351,32,351,34],[55,35,55,38],[56,26,56,28],[53,35,53,38],[53,15,53,16],[344,32,344,34],[71,7,71,10],[67,26,67,27],[66,12,66,30],[163,37,163,38],[348,32,348,34],[349,32,349,34],[71,35,71,38],[63,1,63,6],[64,1,64,3],[58,1,58,14],[59,1,59,14],[72,11,72,12],[77,37,77,38],[342,32,342,34],[345,32,345,34],[346,32,346,34],[347,32,347,34],[163,1,163,15],[163,16,163,18],[163,19,163,21],[163,22,163,28],[163,29,163,33],[163,34,163,36],[53,17,53,21],[58,35,58,38],[54,29,54,34],[338,16,338,39],[67,28,67,38],[343,32,343,34],[278,15,278,23],[275,10,275,13],[276,31,276,34],[272,15,272,23],[270,1,270,9],[270,15,270,23],[171,20,171,33],[176,31,176,36],[185,12,185,17],[184,1,184,38],[296,1,296,8],[296,9,296,38],[88,25,88,38],[118,13,118,30],[118,31,118,36],[100,15,100,17],[156,1,156,6],[156,7,156,38],[80,1,80,31],[91,37,91,38],[97,1,97,3],[97,4,97,12],[97,13,97,30],[175,1,175,3],[175,4,175,12],[175,13,175,30],[175,31,175,36],[175,37,175,38],[109,1,109,3],[85,1,85,5],[85,6,85,38],[102,31,102,36],[105,13,105,30],[105,1,105,3],[116,1,116,3],[107,13,107,30],[113,25,113,38],[116,4,116,12],[116,13,116,30],[107,1,107,3],[114,1,114,3],[106,13,106,30],[106,1,106,3],[65,31,65,33],[109,4,109,12],[109,13,109,30],[109,31,109,36],[103,37,103,38],[78,37,78,38],[101,11,101,24],[72,35,72,38],[81,1,81,36],[83,13,83,30],[88,11,88,24],[96,1,96,3],[66,1,66,3],[77,4,77,12],[83,37,83,38],[72,25,72,28],[79,1,79,3],[79,4,79,12],[223,4,223,5],[82,22,82,29],[87,15,87,38],[100,1,100,14],[112,1,112,14],[97,31,97,36],[97,37,97,38],[98,1,98,3],[98,4,98,12],[98,13,98,30],[64,34,65,38],[167,1,167,38],[127,31,127,36],[129,4,129,12],[133,1,133,3],[133,4,133,12],[133,13,133,30],[133,31,133,36],[133,37,133,38],[134,1,134,3],[171,1,171,19],[160,1,160,36],[186,19,186,20],[186,21,186,26],[180,32,180,38],[169,12,169,36],[171,34,171,38],[168,1,168,38],[158,1,158,38],[124,1,124,10],[157,1,157,38],[101,1,101,10],[26,11,26,30],[37,1,37,36],[36,29,36,37],[35,1,35,36],[59,26,59,28],[59,29,59,34],[59,35,59,38],[60,1,60,14],[60,15,60,16],[60,17,60,21],[74,1,74,38],[69,37,69,38],[63,7,63,8],[61,26,61,28],[53,1,53,14],[55,29,55,34],[55,15,55,16],[56,29,56,34],[56,17,56,21],[61,22,61,25],[65,4,65,5],[61,29,61,34],[61,35,61,38],[60,26,60,28],[60,29,60,34],[66,4,66,11],[56,1,56,14],[56,35,56,38],[54,35,54,38],[71,5,71,6],[72,9,72,10],[57,15,57,16],[27,4,27,10],[60,35,60,38],[69,26,69,33],[44,8,44,16],[55,22,55,25],[56,22,56,25],[54,26,54,28],[53,26,53,28],[60,22,60,25],[59,22,59,25],[59,17,59,21],[59,15,59,16],[34,12,34,36],[39,31,39,36],[57,35,57,38],[28,1,28,3],[65,1,65,3],[37,37,37,38],[39,1,39,3],[58,15,58,16],[61,1,61,14],[61,15,61,16],[57,1,57,14],[57,17,57,21],[57,22,57,25],[69,1,69,13],[48,30,48,38],[44,17,44,20],[44,21,44,38],[43,1,43,38],[48,1,48,4],[45,5,45,38],[210,16,210,17],[206,36,206,38],[210,14,210,15],[205,12,205,13],[206,33,206,35],[204,8,204,9],[49,37,49,38],[67,12,67,16],[83,1,83,3],[107,4,107,12],[106,31,106,36],[107,31,107,36],[105,4,105,12],[185,30,185,38],[105,31,105,36],[160,37,160,38],[125,37,125,38],[126,1,126,3],[126,4,126,12],[126,31,126,36],[126,37,126,38],[128,1,128,3],[181,1,181,12],[124,15,124,38],[125,1,125,3],[125,4,125,12],[125,13,125,30],[125,31,125,36],[169,1,169,11],[54,22,54,25],[50,1,50,38],[71,11,71,15],[208,21,208,32],[219,19,219,23],[198,21,198,23],[219,3,219,7],[207,26,207,28],[210,8,210,9],[210,12,210,13],[209,16,209,17],[197,35,198,38],[198,15,198,17],[199,9,199,11],[203,26,203,28],[203,33,203,35],[198,18,198,20],[204,18,204,19],[199,21,199,23],[202,8,202,9],[203,8,203,9],[203,12,203,13],[203,16,203,17],[208,16,208,17],[202,10,202,11],[205,18,205,19],[206,8,206,9],[206,29,206,32],[208,8,208,9],[203,21,203,23],[204,14,204,15],[208,36,208,38],[208,10,208,11],[203,29,203,32],[206,21,206,23],[223,19,223,21],[199,29,199,31],[186,30,186,38],[198,12,198,14],[197,24,198,25],[204,10,204,11],[179,1,179,38],[205,26,205,28],[223,14,223,15],[190,1,190,38],[207,36,207,38],[206,1,206,7],[189,12,189,17],[205,36,205,38],[204,36,204,38],[219,11,219,15],[217,33,217,34],[223,16,223,17],[189,21,189,26],[188,1,188,2],[207,14,207,15],[180,1,180,12],[199,32,199,34],[193,7,193,8],[193,9,193,38],[194,7,194,8],[194,9,194,38],[188,28,188,29],[191,3,191,6],[218,35,218,38],[189,3,189,8],[209,14,209,15],[169,37,169,38],[195,5,195,38],[174,37,174,38],[128,4,128,12],[134,4,134,12],[134,13,134,30],[134,31,134,36],[134,37,134,38],[135,1,135,3],[135,4,135,12],[135,13,135,30],[177,13,177,30],[176,37,176,38],[176,13,176,30],[173,1,173,38],[172,1,172,38],[177,4,177,12],[174,31,174,36],[182,12,183,17],[137,37,137,38],[138,1,138,3],[138,4,138,12],[138,13,138,30],[181,32,181,38],[185,19,185,20],[143,13,143,30],[143,31,143,36],[143,37,143,38],[142,1,142,3],[142,4,142,12],[142,13,142,30],[142,31,142,36],[278,24,278,27],[278,28,278,30],[220,9,220,10],[228,3,228,9],[203,36,203,38],[204,26,204,28],[199,7,199,8],[199,35,199,38],[225,23,225,29],[204,1,204,7],[223,6,223,7],[219,9,219,10],[216,1,216,38],[217,3,217,7],[199,24,199,25],[197,29,198,31],[250,29,250,34],[277,1,277,13],[276,15,276,23],[239,1,239,7],[239,8,239,38],[231,17,231,18],[241,12,241,14],[244,19,244,22],[244,10,244,14],[245,23,245,25],[245,10,245,14],[208,12,208,13],[199,12,199,14],[207,18,207,19],[207,8,207,9],[205,10,205,11],[248,1,248,38],[254,18,254,22],[254,26,254,34],[245,27,245,32],[244,33,244,35],[293,1,293,5],[293,6,293,10],[297,9,297,30],[293,18,293,20],[287,30,287,32],[285,6,285,10],[205,24,205,25],[207,29,207,32],[210,1,210,7],[220,25,220,26],[271,31,271,34],[274,31,274,34],[274,35,274,38],[291,27,291,29],[287,24,287,26],[277,28,277,30],[278,1,278,9],[276,24,276,27],[276,10,276,13],[276,1,276,9],[208,33,208,35],[250,11,250,16],[227,23,227,29],[226,1,226,2],[246,1,246,7],[215,1,215,4],[215,5,215,38],[267,1,267,38],[288,24,288,26],[290,18,290,20],[289,6,289,10],[287,6,287,10],[286,21,286,23],[291,24,291,26],[285,12,285,16],[287,33,287,35],[287,21,287,23],[286,24,286,26],[288,18,288,20],[246,8,246,10],[270,31,270,34],[272,28,272,30],[272,24,272,27],[271,15,271,23],[272,1,272,9],[250,17,250,18],[282,1,282,7],[291,30,291,32],[285,1,285,5],[289,18,289,20],[284,24,284,26],[284,18,284,20],[278,35,278,38],[279,1,279,9],[288,21,288,23],[287,27,287,29],[291,21,291,23],[254,23,254,24],[250,20,250,25],[245,15,245,17],[277,35,277,38],[280,35,280,38],[278,31,278,34],[275,15,275,23],[254,7,254,8],[271,24,271,27],[277,15,277,23],[277,31,277,34],[245,6,245,8],[244,23,244,25],[263,1,263,6],[271,10,271,13],[275,1,275,9],[273,28,273,30],[263,7,263,9],[279,35,279,38],[245,1,245,5],[250,8,250,9],[254,10,254,14],[259,10,259,11],[270,10,270,13],[273,15,273,23],[268,1,268,16],[268,17,268,38],[255,1,255,8],[260,1,260,6],[269,14,280,14],[273,31,273,34],[272,35,272,38],[254,15,254,16],[277,24,277,27],[242,1,242,7],[244,1,244,5],[292,18,292,20],[286,18,286,20],[285,27,285,29],[293,12,293,16],[293,24,293,26],[293,27,293,29],[287,12,287,16],[290,12,290,16],[288,6,288,10],[292,12,292,16],[291,18,291,20],[286,6,286,10],[284,6,284,10],[284,1,284,5],[279,28,279,30],[274,1,274,9],[279,24,279,27],[275,24,275,38],[245,33,245,35],[253,1,253,38],[270,28,270,30],[271,35,271,38],[263,26,263,28],[274,24,274,27],[272,31,272,34],[259,6,259,8],[250,35,250,36],[249,1,249,38],[245,19,245,22],[270,35,270,38],[241,27,241,29],[242,8,242,10],[241,5,241,7],[237,1,237,38],[233,1,233,38],[241,15,241,19],[220,3,220,7],[219,27,219,31],[219,1,219,2],[217,9,217,10],[217,19,217,23],[217,17,217,18],[209,10,209,11],[217,25,217,26],[241,8,241,11],[228,33,228,38],[231,3,231,7],[231,27,231,31],[241,36,241,38],[218,25,218,26],[218,11,218,15],[219,25,219,26],[209,1,209,7],[220,17,220,18],[223,22,223,23],[223,29,223,30],[220,35,220,38],[218,9,218,10],[218,33,218,34],[217,16,220,16],[217,24,220,24],[223,27,223,28],[259,24,259,27],[251,1,251,7],[250,26,250,27],[274,15,274,23],[278,10,278,13],[276,28,276,30],[276,35,276,38],[269,1,269,13],[257,1,257,38],[262,1,262,38],[259,20,259,22],[254,35,254,36],[259,28,259,30],[271,1,271,9],[269,15,269,38],[266,1,266,38],[271,28,271,30],[254,1,254,6],[259,12,259,14],[258,15,258,24],[273,24,273,27],[272,10,272,13],[265,1,265,38],[255,9,255,10],[273,1,273,13],[263,18,263,20],[263,11,263,17],[259,32,259,35],[263,22,263,25],[273,35,273,38],[259,16,259,19],[250,1,250,7],[360,1,360,38],[285,18,285,20],[284,27,284,29],[291,33,291,35],[294,24,294,26],[297,6,297,8],[297,35,297,38],[297,31,297,34],[290,21,290,23],[297,4,297,5],[285,30,285,32],[291,12,291,16],[288,33,288,35],[283,12,284,16],[288,30,288,32],[358,1,358,38],[306,4,306,12],[298,16,298,17],[303,1,303,38],[320,1,320,13],[327,11,327,36],[299,1,299,38],[298,26,298,38],[311,1,311,36],[310,1,310,11],[293,21,293,23],[286,12,286,16],[289,12,289,16],[284,30,284,32],[289,33,289,35],[284,33,284,35],[350,32,350,34],[328,1,328,36],[320,14,320,36],[300,1,300,38],[304,1,304,36],[298,4,298,5],[302,1,302,7],[302,8,302,36],[315,13,315,30],[308,1,308,38],[313,1,313,36],[316,31,316,36],[325,1,325,36],[314,4,314,12],[298,1,298,3],[323,1,323,18],[328,37,328,38],[316,37,316,38],[315,4,315,12],[298,6,298,13],[298,20,298,23],[298,24,298,25],[324,1,324,36],[312,1,312,36],[285,24,285,26],[290,33,290,35],[289,30,289,32],[285,21,285,23],[283,36,294,38],[290,27,290,29],[290,30,290,32],[290,24,290,26],[335,1,335,38],[336,1,336,38],[314,31,314,36],[293,30,293,32],[294,30,294,32],[298,18,298,19],[316,4,316,12],[305,1,305,36],[327,1,327,10],[325,37,325,38],[331,37,331,38],[315,31,315,36],[316,13,316,30],[316,1,316,3],[306,31,306,36],[307,1,307,38],[306,1,306,3],[321,37,321,38],[305,37,305,38],[321,1,321,36],[315,1,315,3],[306,37,306,38],[323,19,323,36],[306,13,306,30],[292,6,292,10],[292,30,292,32],[292,21,292,23],[291,6,291,10],[317,1,317,38],[318,1,318,38],[313,37,313,38],[315,37,315,38],[314,37,314,38],[294,27,294,29],[294,33,294,35],[294,21,294,23],[297,1,297,3],[314,13,314,30],[304,37,304,38],[298,14,298,15],[294,18,294,20],[294,1,294,17],[314,1,314,3],[283,18,283,35],[289,27,289,29],[293,33,293,35],[290,6,290,10],[287,18,287,20],[284,21,284,23],[287,1,287,5],[289,1,289,5],[280,1,280,9],[291,1,291,5],[289,24,289,26],[288,27,288,29],[286,27,286,29],[281,1,281,38],[288,12,288,16],[279,31,279,34],[285,33,285,35],[292,24,292,26],[292,27,292,29],[279,15,279,23],[280,15,280,34],[279,10,279,13],[280,10,280,13],[286,1,286,5],[286,30,286,32],[286,33,286,35],[289,21,289,23],[288,1,288,5],[292,1,292,5],[290,1,290,5],[282,8,282,38],[283,6,283,10],[274,28,274,30],[274,10,274,13],[227,31,227,32],[228,11,228,12],[225,30,228,30],[225,10,228,10],[227,3,227,9],[227,33,227,38],[226,23,226,29],[225,31,225,32],[230,1,230,38],[231,9,231,10],[236,1,236,7],[231,25,231,26],[244,6,244,8],[228,1,228,2],[227,1,227,2],[231,1,231,2],[226,21,226,22],[226,33,226,38],[226,11,226,12],[227,21,227,22],[228,21,228,22],[228,13,228,19],[234,1,234,38],[227,13,227,19],[227,11,227,12],[244,15,244,17],[225,1,225,2],[244,27,244,32],[270,24,270,27],[241,23,241,26],[241,1,241,4],[228,31,228,32],[220,27,220,31],[241,30,241,35],[226,3,226,9],[220,1,220,2],[226,13,226,19],[228,23,228,29],[231,11,231,15],[238,1,238,38],[225,33,225,38],[223,1,223,3],[223,10,223,13],[217,8,220,8],[241,20,241,22],[231,19,231,23],[218,27,218,31],[223,31,223,32],[220,11,220,15],[225,20,228,20],[218,19,218,23],[240,1,240,6],[222,1,222,38],[219,35,219,38],[226,31,226,32],[220,19,220,23],[217,32,220,32],[223,24,223,25],[218,17,218,18],[217,35,217,38],[218,1,218,2],[217,1,217,2],[219,17,219,18],[219,33,219,34],[204,21,204,23],[204,12,204,13],[202,14,202,15],[204,16,204,17],[225,3,225,9],[217,11,217,15],[201,21,201,23],[203,14,203,15],[209,8,209,9],[208,18,208,19],[209,18,209,19],[199,18,199,20],[197,32,198,34],[204,24,204,25],[210,18,210,19],[205,29,205,32],[205,14,205,15],[199,1,199,3],[218,3,218,7],[225,11,225,12],[225,21,225,22],[225,13,225,19],[207,33,207,35],[207,16,207,17],[206,12,206,13],[207,24,207,25],[208,14,208,15],[197,26,198,28],[205,16,205,17],[205,21,205,23],[3,1,3,36],[3,37,3,38],[40,4,40,10],[40,11,40,30],[31,31,31,36],[34,37,34,38],[31,11,31,30],[36,1,36,22],[36,23,36,28],[40,37,40,38],[38,1,38,3],[77,1,77,3],[71,32,71,34],[117,37,117,38],[20,37,20,38],[202,29,202,32],[189,10,189,11],[192,1,192,2],[189,1,189,2],[90,31,90,36],[92,31,92,36],[92,13,92,30],[177,37,177,38],[170,20,170,33],[170,34,170,38],[201,8,201,13],[201,24,201,25],[45,1,45,4],[64,19,64,22],[64,4,64,5],[69,24,69,25],[48,21,48,23],[198,9,198,11],[186,12,186,17],[176,1,176,3],[199,4,199,6],[202,18,202,19],[185,3,185,8],[185,1,185,2],[187,30,187,38],[187,3,187,8],[194,1,194,2],[183,5,183,11],[174,4,174,12],[189,19,189,20],[185,10,185,11],[202,36,202,38],[180,27,180,31],[201,14,201,19],[187,1,187,2],[188,10,188,11],[187,10,187,11],[193,1,193,2],[189,30,189,38],[192,3,192,6],[189,28,189,29],[199,15,199,17],[193,3,193,6],[214,1,214,38],[181,13,181,26],[251,8,251,9],[259,36,259,38],[126,13,126,30],[259,1,259,5],[93,13,93,30],[108,37,108,38],[118,4,118,12],[191,1,191,2],[206,14,206,15],[206,26,206,28],[207,12,207,13],[205,1,205,7],[182,1,182,4],[180,13,180,26],[183,1,183,4],[186,1,186,2],[182,5,182,11],[186,10,186,11],[194,3,194,6],[187,21,187,26],[188,21,188,26],[182,18,183,38],[202,12,202,13],[202,24,202,25],[170,1,170,19],[203,10,203,11],[206,18,206,19],[186,3,186,8],[204,33,204,35],[204,29,204,32],[357,1,357,38],[1,1,1,38],[64,31,64,33],[71,25,71,28],[177,1,177,3],[21,37,21,38],[25,1,25,32],[38,37,38,38],[212,1,212,38],[209,12,209,13],[207,10,207,11],[208,1,208,7],[206,24,206,25],[206,10,206,11],[202,26,202,28],[186,28,186,29]],"merged_total":1360,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmIsIig=\"Yes\"","v":true},"IsIig","Yes"]
[null,"Qualifying Infill Project - Small Jurisdiction Set Aside APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmCIP=\"Yes\"","v":false},"IsCIP","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmCIPS=\"Yes\"","v":true},"IsCIPS"]
[null,"“Optional Answer\" will not affect application review or ranking. Developer/Applicant/Recipient or Joint Venture Entity meets CDLAC Definition of BIPOC Organization? per CDLAC 523(f)(1)(B), TCAC 10327(c)(2)(E)?"]
[]
[null,"Eligible Capital Improvement Projects",null,null,null,null,null,null,null,null,null,"§200"]
[]
[null,"Yes",null,"Capital Improvement Project - with Qualifying Infill Project (Small Jurisdiction)"]
[null,"Applicants may only apply to Infill Infrastructure Grant Program of 2019 (IIG-2019) if the proposed project is in a Small Jurisdiction."]
[null,"The following counties meet the eligibility criteria for a Small Jurisdictions:"]
[null,"Alpine",null,null,null,null,null,"El Dorado",null,null,null,null,null,"Lake",null,null,null,null,null,"Mono",null,null,null,null,null,"Sierra",null,null,null,null,null,"Yolo"]
[null,"Amador",null,null,null,null,null,"Glenn",null,null,null,null,null,"Lassen",null,null,null,null,null,"Napa",null,null,null,null,null,"Siskiyou",null,null,null,null,null,"Yuba"]
[null,"Butte",null,null,null,null,null,"Humboldt",null,null,null,null,null,"Madera",null,null,null,null,null,"Nevada",null,null,null,null,null,"Sutter"]
[null,"Calaveras",null,null,null,null,null,"Imperial",null,null,null,null,null,"Mariposa",null,null,null,null,null,"Plumas",null,null,null,null,null,"Tehama"]
[null,"Colusa",null,null,null,null,null,"Inyo",null,null,null,null,null,"Mendocino",null,null,null,null,null,"San Benito",null,null,null,null,null,"Trinity"]
[null,"Del Norte",null,null,null,null,null,"Kings",null,null,null,null,null,"Modoc",null,null,null,null,null,"Shasta",null,null,null,null,null,"Tuolumne"]
[]
[]
[null,"Does the proposed Qualifying Infill Project include Homeownership Units?"]
[]
[null,"§200 Developer/Applicant/Recipient certifies that the project meets the requirements for eligible Capital Improvement Projects? "]
[null,"Is the QIP in an incorporated city?"]
[null,"Developer/Applicant/Recipient certifies that at least 50 percent of the perimeter of the area shall adjoin parcels that are developed with Urban Uses."]
[null,"Where the QIP is not in an incorporated city provde documentation requred in upload 04.0 Urbanized Area."]
[null,"Is the site in an unincorporated area outside of an urban area or urban cluster but within an urban service area that is designated in the local general plan for urban development and is served by the public sewer and water? Specify designation in dropdown below."]
[]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$13","v":"03. Mixed-use or residential development area verification"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$13","v":"Verify that the QIP is located in an area designated for mixed-use or residential development by submitting one of the adopted plans listed in Guidelines Section 200(b)(3).(QIPs in\nIndian Country are exempt from this requirement)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$14","v":"04. Urbanized Area"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$14","v":"If required, submit documentation to confirm Urbanized Area requirement.\n\nA. Where the QIP is in an incorporated city, no further documentation is required. \n\nB. Where the QIP is not in an incorporated city provide documentation demonstrating the QIP is within an urban service area that is designated in the local general plan for urban development and is served by the public sewer and water. Documentation shall include relevant pages from the general plan and confirmation from the local sewer and water utilities."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E15","v":"04a. QIP Access Map"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N15","v":"Submit aerial photographs of the Project site and nearby surrounding area to show any existing improvements, perimeter development, and any other site and surrounding area conditions."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$16","v":"05. Infill-Aerial Photos"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$16","v":"Aerial photographs of proposed Project Site to help the department with decision making not limited to relocation and verification that work has not commenced prior to app due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E17","v":"06. Site Plan"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N17","v":"Provide a dimensioned site plan certified by a California state-licensed professional such as an architect, engineer, surveyor, or landscape architect."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$18","v":"07. Capital Improvement Project"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$18","v":"Provide a narrative description of the CIP(s) that describes how the proposed improvements facilitate the development of housing and meet the requirements of Section 203. Eligible Use of Funds. Descriptions in the narrative must be categorized according to the Eligible Use of Funds categories listed in 203 (b) (1) through (17)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[]
[null,"Is Project being proposed by a Tribal Entity? ",null,null,null,null,null,null,null,null,null,null,"§102(iii)"]
[null,"Does the Tribal Entity plan to apply on its own as an Developer/Applicant/Recipient? "]
[null,"Is Project located in Indian country, or located on fee or trust land within the state of California?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indian Country §102(ff)"]
[null,"Developer/Applicant/Recipient acknowledges that Project occupancy will be limited to tribal households to the greatest extent possible?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$19","v":"08. Tribal Entity Waiver"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$19","v":"Applicants who are Tribal Entities may request for a waiver of certain requirements by submitting a request as set forth in HSC Section 53559.1, Subdivision (e)(3)(B) and HSC Section 50406, Subdivision (p)  identifying the provision(s) of tribal law, tribal governance, tribal charter, or tribal legal structure that would cause a violation of the Department’s requirements, and the requested waiver or modification of the Department’s requirements."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$20","v":"08a. Indian Country Verification"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$20","v":"Where applicable, submit documentation verifying land is located in Indian Country as defined by 18 USC 1151."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$21","v":"08b. Fee or Trust Land Verification"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$21","v":"Where applicable, submit documentation verifying site is located on fee land."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[]
[null,"QIP Information"]
[null,"QIP Development Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Census Tract"]
[null,"QIP Name"]
[null,"QIP known under another name(s)?"]
[null,"QIP Address"]
[null,"QIP County",null,null,null,null,null,null,null,null,"QIP City",null,null,null,null,null,null,null,null,null,null,"QIP Zip",null,null,null,null,null,null,"APN"]
[null,"Has the Developer/Applicant/Recipient applied, plan to apply, or been awarded other HCD program funds (outside this NOFA) for this Project?"]
[null,"If applicable, provide other name(s) for which this QIP has applied for HCD funds in the past."]
[]
[null,"Negative points may be assess if Developer/Applicant/Recipient fails to disclose all past awards, simultaneous applications, and known future applications."]
[null,"HCD program(s) name(s):",null,null,null,null,null,null,null,null,null,null,null,null,null,"Plan to apply?",null,"Loan amount",null,null,null,null,"Grant amount",null,null,null,"Awarded?",null,null,"Award date or expected Award date?",null,null,null,null,null,"HCD Contract Number"]
[]
[]
[]
[null,"AHSC TRA"]
[null,"AHSC STI"]
[null,"AHSC PGM"]
[null,"NPLH COSR only"]
[null,"HHC COSR only"]
[]
[null,"Type of Tax Credits"]
[null,"Federal",null,null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor"]
[null,"State",null,null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$22","v":"09. Tax Credit Reservation"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$22","v":"If the Project has already received a reservation for Low Income Housing Tax Credits, upload Tax Credit Reservation Letter."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,{"$f":"IF(Taxcredit=4%,\"Timeframe for applying for 4%Tax Credits\",IF(Taxcredit=9%,\"Timeframe for applying for 9%Tax Credits\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"Proposed month",null,null,null,null,null,null,null,null,"Proposed year"]
[]
[null,"UMR §8302 New Construction Project: is demolition of existing residential required? ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AL$70=\"Yes\",\"# of bedrooms in demolished structures?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL70=\"Yes\",\"# of bedrooms in new Project?\",\"\")","v":""}]
[null,"QIP - total land area in acres:",null,null,null,null,null,null,null,null,null,null,"QIP - commercial square feet:",null,null,null,null,null,null,null,null,null,"QIP Development Type?"]
[null,"Total Units",null,null,null,"LIHTC\nUnits",null,"QIP total Site Area",null,null,null,"Units per Acre",null,null,null,null,"Age Restrictions",null,null,null,null,"Special Facility\nType",null,null,null,"Tenure Type",null,null,null,"Rental Subsidy?",null,null,"Commercial\nSpace?",null,null,"Relocation\nRequired?"]
[null,{"$f":"SUM('Unit Mix'!$E$7,'Unit Mix'!$E$8)","v":0},null,null,null,null,null,null,null,"Acres",null,{"$f":"IFERROR(IF(B73>0,$B$73/$H$73,0),0)","v":0},null,"Per Acre"]
[null,"Describe any demolition to be completed (including any structures, parking lots, signage, or billboards to be demolished)."]
[]
[null,"§102(aaa) Is Project located in a Rural Area as defined by HSC §50199.21? Developer/Applicant/Recipient must use the TCAC Method for determining rural status.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Documentation of rural status"]
[null,"Which methodology is being used to demonstrate that the Project area is rural?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$23","v":"10. Rural Status Determination"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$23","v":"If claiming Rural Area status, submit documentation demonstrating the status according to the TCAC Methodology for Determining Rural Status of Project Site for 2023 Applications."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E24","v":"10a. Excess state-owned property."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N24","v":"Submit executed lease option agreement (LOA) or exclusive negotiating agreement (ENA) with the State of California, acting by and through the Department of General Services with the consent of HCD, to develop affordable housing on the property pursuant to Executive Order N-06-19."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E25","v":"10b. Surplus land owned by local agency"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N25","v":"Submit documentation that shows compliance with the Surplus Land Act as demonstrated by an exempt surplus findings letter or standard surplus disposition findings letter from HCD."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINK",null,"Uploaded to HCD Portal?"]
[null,"Identify the Resource Area per TCAC/HCD Opportunity Area Map. Developer/Applicant/Recipient may choose to utilize a Resource Area designation from the TCAC/HCD Opportunity Area Maps in effect when the initial site control (pursuant to UMR §8303(a)) was obtained, if a TCAC/HCD Opportunity Area Map exists for that year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.treasurer.ca.gov/ctcac/opportunity.asp",null,null,null,null,null,null,null,{"$f":"IFERROR(OFFSET($AO$82,1,MATCH($AL$82,$AO$82:$AP$82,0)-1,COUNTA(OFFSET($AO$82,1,MATCH($AL$82,$AO$82:$AP$82,0)-1,8,1)),1),\"Do ot remove this formula\")","v":"Do ot remove this formula"},null,null,null,null,null,"hide"]
[null,"Is Project located in a High or Highest Resource Area per TCAC/HCD Opportunity Area Map available at the time of application?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","No"]
[null,"Enter the entire TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opportunity Area Map Category: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highest Resource","Moderate Resource (Rapidly Changing)"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?",null,null,null,null,null,null,null,null,"High Resource","Moderate Resource"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Resource"]
[null,"Eligible Applicant",null,null,null,null,"IIG §201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Segregation & Poverty"]
[null,"Organizational documents are required for non-governmental Developer/Applicant/Recipient"]
[null,"Eligible Applicant #1",null,null,null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Developer/Applicant/Recipient Type"]
[null,"§201(b) Applicant(s) acknowledges and understands that upon Award, Recipients must maintain direct and continuing control of the Qualifying Infill Project throughout the full term of the Department’s use restriction requirements as set forth in the Covenant. Alternatively, if the Department’s funding disbursement is structured with or through a special purpose entity, the Recipient shall exercise direct and continuing control over such special purpose entity in accordance with UMR Section 8313.2 and throughout the full term of the Department’s use restriction on the Qualifying Infill Project. Each Applicant shall certify that it will abide by this control requirement at the time of its application for the funds for the full term set forth in the Standard Agreement."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$27","v":"11a. App1 Certification & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$27","v":"Reference: Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E28","v":"11b. Applicant Certification Letter of Explanation"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N28","v":"Submit a letter of explanation for each item marked ‘Yes’ on Eligible Applicant’s Certification and Legal Disclosure."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$29","v":"11c. App1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$29","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$30","v":"11d. App1 Project Specific Organizational Chart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$30","v":"Applicant Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$31","v":"11e. App1 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$31","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$32","v":"11f. App1 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$32","v":"Certificate of Good Standing dated within 30 days of the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$33","v":"11g. App1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$33","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E34","v":"11h. App1 Payee Data Record"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N34","v":"Completed Payee Data Record  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E35","v":"11i.  App1 Resolution"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N35","v":"Executed resolution on HCD provided template  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Eligible Applicant #2",null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Developer/Applicant/Recipient Type:"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$37","v":"12a. App2 Certification & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$27","v":"Reference: Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E38","v":"12b. Applicant Certification Letter of Explanation"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N38","v":"Submit a letter of explanation for each item marked ‘Yes’ on Eligible Applicant’s Certification and Legal Disclosure."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$39","v":"12c. App2 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$39","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$40","v":"12d. App2 Project Specific Organizational Chart "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$40","v":"Applicant Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$41","v":"12e. App2 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$41","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$42","v":"12f. App2 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$42","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$43","v":"12g. App2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$43","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E44","v":"12h. App1 Payee Data Record"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N44","v":"Completed Payee Data Record."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E45","v":"12i.  App1 Resolution"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N45","v":"Executed resolution on HCD provided template."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Eligible Applicant #3",null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Developer/Applicant/Recipient Type:"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$47","v":"13a. App3 Certification & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$47","v":"Reference: Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E48","v":"13b. Applicant Certification Letter of Explanation"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N48","v":"Submit a letter of explanation for each item marked ‘Yes’ on Eligible Applicant’s Certification and Legal Disclosure."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$49","v":"13c. App3 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$49","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$50","v":"13d. App3 Project Specific Organizational Chart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$50","v":"Applicant Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$51","v":"13e. App3 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$51","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$52","v":"13f. App3 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$52","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$53","v":"13g. App3 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$53","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E54","v":"13h. App1 Payee Data Record"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N54","v":"Completed Payee Data Record"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E55","v":"13i.  App1 Resolution"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N55","v":"Executed resolution on HCD provided template"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Managing General Partner",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E57","v":"14a. MGP Certification & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N57","v":"Reference: Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E58","v":"14b. MGP OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N58","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E59","v":"14c. MGP Project Specific Organizational Chart "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N59","v":"MGP Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E60","v":"14d. MGP Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N60","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E61","v":"14e. MGP Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N61","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E62","v":"14f. MGP Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N62","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Administrative General Partner #1",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E64","v":"15a. AGP1 Certification & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N64","v":"Reference: Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E65","v":"15b. AGP1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N65","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E66","v":"15c. AGP1 Project Specific Organizational Chart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N66","v":"AGP1 Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E67","v":"15d. AGP1 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N67","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E68","v":"15e. AGP1 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N68","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E69","v":"15f. AGP1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N69","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Administrative General Partner #2",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E71","v":"16a. AGP2 Certification & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N71","v":"Reference: Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E72","v":"16b. AGP2 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N72","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E73","v":"16c. AGP2 Project Specific Organizational Chart "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N73","v":"AGP2 Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E74","v":"16d. AGP2 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N74","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E75","v":"16e. AGP2 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N75","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E76","v":"16f. AGP2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N76","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Manager of LLC",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!E78","v":"17a. MLLC Certification & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N78","v":"Reference: Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!E79","v":"17b. MLLC Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N79","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!E80","v":"17c. MLLC Project Specific Organizational Chart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N80","v":"MLLC Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!E81","v":"17d. MLLC OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N81","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!E82","v":"17e. MLLC Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N82","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!E83","v":"17f. MLLC Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N83","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Site Control",null,null,null,null,null," UMR §8303 and §8316"]
[null,"For Projects developed in Indian Country, the following exceptions apply:"]
[null,"Where site control is a ground lease, the lease agreement between the Tribal Entity and the Project owner may be for a time period less than required by UMR §8303 and 8316, but must be for a period not less than 50 years."]
[]
[null,"UMR §8303 At the time of application, a Developer must have site control of the of the proposed CIP or QIP property, in the name of the Developer or an entity controlled by the Developer, by one of the following means:"]
[null,"Type of site control:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,"Expires",null,null,"Extensions Available",null,null,null,null,null,null,"Purchase Price",null,null,null,null,"QIP Land Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[]
[null,"Current owner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current owner street address",null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,"State",null,null,"Zip code"]
[]
[null,"Below, provide details for unusual site control special circumstances, and for applications with multiple or non-contiguous parcels, scattered sites, lot line adjustments, air rights parceling, phased projects, or other complex land transactions, including unique value calculations and explanations as applicable:"]
[]
[null,"Planned and completed property transfer(s). ",null,null,null,null,null,null,null,null,null,null,"Ground Lease planned?"]
[null,"Lessor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment"]
[]
[null,"Below, describe property transfers occurring in connection with development of the Project."]
[]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$85","v":"18a. QIP Site Control "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$85","v":"For applications that propose CIP work on the QIP site,  provide documentation in accordance with UMR §8303 and §8316 along with Guidelines Section 202(k)(1)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E86","v":"18b. Offsite CIP Site Control #1, CIP Site Control #2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N86","v":"For applications that propose CIP work outside the boundaries of the QIP site, provide documentation in accordance with UMR §8303 and §8316 along with Guidelines Section 202(k)(2)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$87","v":"19a. QIP Preliminary Title Report "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$87","v":"Provide a preliminary title report dated within 30 days of application submittal date.  For projects developed in Indian Country, an attorney’s opinion regarding chain of title and current title status is acceptable in lieu of a title report."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$88","v":"20a. QIP Appraisal"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$88","v":"Submit an appraisal report prepared by an independent third-party Member Appraisal Institute appraiser when the QIP or on-site CIP includes a land donation in fee for no other consideration or if land cost or value is included in the development budget."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"QIP Site and Unit Information"]
[null,"Current Use",null,null,null,null,null,null,null,null,null,null,null,"Proposed Zoning (code and name)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Is Site Improved?",null,null,null,null,"Year Improvements Built?"]
[]
[null,"Rent Control?",null,null,null,"Access Road Maintenance",null,null,null,null,null,null,"Developer/Applicant/Recipient Notes"]
[]
[null,"QIP Site conditions and adjoining land uses"]
[null,null,null,"Poor drainage",null,null,null,null,null,null,null,null,"Erosion problems",null,null,null,null,null,null,null,null,"Unstable soil ",null,null,null," ",null,null,null,null,"Underground storage tanks"]
[null,null,null,"Possible lead paint",null,null,null,null,null,null,null,null,"Possible asbestos",null,null,null,null,null,null,null,null,"Wetlands area",null,null,null,null,null,null,null,null,"Onsite stream/creek"]
[null,null,null,"100-yr. flood plain",null,null,null,null,null,null,null,null,"Possible soil pollution",null,null,null,null,null,null,null,null,"Grade 5-10%",null,null,null,null,null,null,null,null,"Grade over 10%"]
[null,null,null,"Airport within 2 miles",null,null,null,null,null,null,null,null,"Possible high noise level",null,null,null,null,null,null,null,null,"Abandoned well(s)",null,null,null,null,null,null,null,null,"Railroad tracks within 100 yards"]
[null,null,null,"Unusual ingress/egress",null,null,null,null,null,null,null,null,"High water table",null,null,null,null,null,null,null,null,"Retaining wall",null,null,null,null,null,null,null,null,"Ground water contamination"]
[null,"Describe QIP adjoining land uses"]
[null,"West",null,"Length in Feet"]
[null,"East",null,"Length in Feet"]
[null,"North",null,"Length in Feet"]
[null,"South",null,"Length in Feet"]
[null,"Unique Features"]
[]
[null,"QIP proposed Units  (include Manager's Units)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total # Units",null,"Total # Bedrooms",null,null,"Total # Buildings",null,null,"Total  # Mgr. Units",null,null,"Total # of Parking Spaces"]
[null," ",null,null,null,null,null,"0 Bdrm",null,"1 Bdrm",null,null,"2 Bdrm",null,null,"3 Bdrm",null,null,"4 Bdrm",null,null,"5 + Bdrm"]
[null,"Proposed",null,null,null,null,null,{"$f":"$AH$203","v":0},null,{"$f":"$AH$204","v":0},null,null,{"$f":"$AH$205","v":0},null,null,{"$f":"$AH$206","v":0},null,null,{"$f":"$AH$207","v":0},null,null,{"$f":"SUM($AH$208)","v":0},null,null,{"$f":"SUM(H200:X200)","v":0},null,{"$f":"SUM(($H$200*1)+($J$200*1)+($M$200*2)+($P$200*3)+($S$200*4)+($V$200*5))","v":0}]
[]
[null,"Building types",null,null,null,null,null,null,"New Construction",null,null,null,null,null,"Rehabilitation",null,null,null,null,null,null,"Unit Size",null,null,"Baths",null,"Layout",null,null,"Avg. Sq. Ft.",null,null,null,"All Units",null,null,"Restricted"]
[null,null,null,null,null,null,null,null,"Units",null,"Stories",null,"Bldgs.",null,"Units",null,"Stories",null,"Bldgs.",null,null,"0 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],0,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],0,UnitsTbl[Total Restricted Units])","v":0}]
[null,"Townhouse/Row House",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],1,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],1,UnitsTbl[Total Restricted Units])","v":0}]
[null,"One or Two Story Walk-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],2,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],2,UnitsTbl[Total Restricted Units])","v":0}]
[null,"Mid-Rise (3-5 stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],3,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],3,UnitsTbl[Total Restricted Units])","v":0}]
[null,"High-Rise (6+stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],4,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],4,UnitsTbl[Total Restricted Units])","v":0}]
[null,"Detached Single Family ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],5,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],5,UnitsTbl[Total Restricted Units])","v":0}]
[null,"Duplex/4-Plex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AH$203:$AJ$208)","v":0},null,null,{"$f":"SUM($AK$203:$AM$208)","v":0}]
[null,"Non-Residential Bldg(s)"]
[null,"Totals",null,null,null,null,null,null,{"$f":"SUM($I$204:$J$209)","v":0},null,null,null,{"$f":"SUM($M$204:$N$210)","v":0},null,{"$f":"SUM($O$204:$P$209)","v":0},null,null,null,{"$f":"SUM($S$204:$T$210)","v":0}]
[]
[null,"Developer/Applicant/Recipient Notes"]
[]
[]
[null,"Amenities"]
[null,"Unit Amenities/Features"]
[null,null,null,"Air Conditioning",null,null,null,null,null,null,null,"Refrigerator",null,null,null,null,null,null,null,"Range",null,null,null,null,null,null,null,"Microwave",null,null,null,null,null,null,null,"Disposal"]
[null,null,null,"Dishwasher",null,null,null,null,null,null,null,"Walk-In Closet",null,null,null,null,null,null,null,"Fenced Rear Yard",null,null,null,null,null,null,null,"Ceiling Fans",null,null,null,null,null,null,null,"Curtains/Blinds"]
[null,null,null,"Fireplace",null,null,null,null,null,null,null,"Emergency Call ",null,null,null,null,null,null,null,"Free Cable TV",null,null,null,null,null,null,null,"Storage Area",null,null,null,null,null,null,null,"Lofts "]
[null,null,null,"Balcony",null,null,null,null,null,null,null,"Patio ",null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)"]
[]
[null,"Project Amenities"]
[null,"Elevator(s)",null,null,null,null,null,null,null,null,"Laundry Rms.",null,null,null,null,null,null,null,null,"Washers",null,null,null,null,null,null,null,"Dryers"]
[]
[null,null,null,"Community Room ",null,null,null,null,null,null,null,null,null,"Community Kitchen",null,null,null,null,null,null,null,null,null,"Computer Room",null,null,null,null,null,null,null,null,null,"High Speed Internet"]
[null,null,null,"Fitness Room ",null,null,null,null,null,null,null,null,null,"Picnic/BBQ Area(s)",null,null,null,null,null,null,null,null,null,"Tot Lot/Playground",null,null,null,null,null,null,null,null,null,"Sports Court"]
[null,null,null,"Tennis Court",null,null,null,null,null,null,null,null,null,"Swimming Pool",null,null,null,null,null,null,null,null,null,"Jacuzzi/Sauna",null,null,null,null,null,null,null,null,null,"Bike Parking"]
[null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)"]
[]
[null,"Security & Other"]
[null,null,null,"Gated Entry",null,null,null,null,null,null,null,"Bldg. Card Key",null,null,null,null,null,null,null,"Security Patrol",null,null,null,null,null,null,null,"Security Cameras"]
[]
[null,"Describe any mandatory charges to tenants beyond allowable Rents.  "]
[]
[]
[null,"Other onsite Services?"]
[]
[null,"Blank"]
[null,"Miscellaneous Information"]
[null,"Residential Space"]
[null,"Residential Units",null,null,null,null,null,null,"Common Areas",null,null,null,null,null,null,"Community Room",null,null,null,null,null,null,null,"Leasing Office",null,null,null,null,null,null,"Additional Storage Space"]
[null,"Subtotal Residential SF",null,null,null,null,null,null,{"$f":"SUM($F$242,$M$242,$U$242,$AB$242,$AK$242)","v":0}]
[]
[null,"Maintenance Shop",null,null,null,null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,null,"Service Area",null,null,null,null,null,null,null,"Service Office"]
[null,"(Other)",null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)"]
[null,"Total Residential SF",null,null,null,null,null,null,{"$f":"SUM($I$243,$G$245,$P$245,$X$245,$AH$245,$G$246,$P$246,$X$246,$AH$246)","v":0}]
[]
[null,"Residential Parking"]
[null,"Free Residential Parking Spaces"]
[null,"Uncovered Tenant Parking",null,null,null,null,null,null,null,null,null,"Covered Tenant Parking",null,null,null,null,null,null,null,null,"Enclosed Tenant Parking ",null,null,null,null,null,null,null,null,"Tenant Guest Spaces"]
[null,"Subtotal Parking Spaces",null,null,null,null,null,null,{"$f":"SUM($I$251,$R$251,$AA$251,$AJ$251)","v":0}]
[]
[null,"Extra Spaces Tenants may Rent"]
[null,"Uncovered Parking",null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,"Enclosed Parking",null,null,null,null,null,null,null,"Total Handicap Parking Spaces"]
[null,"Grand Total Parking Spaces",null,null,null,null,null,null,null,{"$f":"SUM(I252,H255,P255,X255)","v":0}]
[]
[null,"Commercial Space"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Square Footage"]
[null,"Commercial Area",null,null,null,null,null,null,null,null,"Offices",null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,"Storage Space",null,null,null,null,null,null,null,"(Other)"]
[null,"Total Commercial SF",null,null,null,null,null,{"$f":"SUM($G$260,$M$260,$U$260,$AC$260,$AK$260)","v":0}]
[]
[null,"Parking Spaces for Commercial Tenants"]
[null,"Uncovered Parking",null,null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,null,null,null,"Total Spaces",null,null,null,{"$f":"SUM($H$264,$S$264)","v":0}]
[]
[null,"Describe other available parking for commercial patrons"]
[]
[]
[null,"Income from sources other than residential Rents and subsidies"]
[null,"Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Leased Spaces "]
[null,"No. of Units Using Central Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,"Lease Terms",null,null,null,"Sq. Feet",null,null,"Rent/SF/Mo.",null,null,null,"Annual Gross"]
[null,"Weekly Assumed Income Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC272*AF272*12","v":0}]
[null,"Annual Total Laundry Income",null,null,null,null,null,null,null,null,{"$f":"+K272*K271*52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC273*AF273*12","v":0}]
[null,"Residential Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC274*AF274*12","v":0}]
[null,"Tenant Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"SUM(H255,P255,X255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC275*AF275*12","v":0}]
[null,"Monthly Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
[null,"Annual Residential Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K275*K276*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC277*AF277*12","v":0}]
[null,"Commercial Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC278*AF278*12","v":0}]
[null,"Number of Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"+$AA$264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC279*AF279*12","v":0}]
[null,"Monthly Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC280*AF280*12","v":0}]
[null,"Annual Commercial Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K279*K280*12","v":0},null,null,null,null,"Total Income from Other Leased Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ272:AM280)","v":0}]
[]
[null,"Monthly utility allowance"]
[null,null,null,null,null,null,"Type of Utility",null,null,null,null,null,"Does the owner or tenant pay utilities?",null,null,null,null,null,"Enter Allowances for Tenant Paid Utilities by Bdrm. Size"]
[null,"Utilities",null,null,null,null,"(Gas, Electric, etc.)",null,null,null,null,null,null,null,null,null,null,null,"0 bdrm",null,null,"1 bdrm",null,null,"2 bdrms",null,null,"3 bdrms",null,null,"4 bdrms",null,null,"≥5 bdrms"]
[null,"Heating"]
[null,"Cooking"]
[null,"Other Electric"]
[null,"Air Conditioning"]
[null,"Water Heating"]
[null,"Water"]
[null,"Sewer"]
[null,"Trash"]
[null,"Other"]
[null,"Total Tenant Utility Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S286:U294)","v":0},null,null,{"$f":"SUM(V286:X294)","v":0},null,null,{"$f":"SUM(Y286:AA294)","v":0},null,null,{"$f":"SUM(AB286:AD294)","v":0},null,null,{"$f":"SUM(AE286:AG294)","v":0},null,null,{"$f":"SUM(AH286:AJ294)","v":0}]
[]
[null,"Source for utility allowances"]
[null,"Local PHA?",null,null,null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective date:"]
[null,"HUD?",null,null,null,null,"Utility Company (Actual Survey)?",null,null,null,null,null,null,null,null,null,"CUAC?",null,null,null,"Other?"]
[null,"Developer/Applicant/Recipient Notes:"]
[]
[]
[null,"Relocation Requirements",null,null,null,null,null,null,"§301"]
[null,"The Recipient/Developer who develops a Qualifying Infill Project or Capital Improvement Project which results in displacement of persons, businesses or farm operations shall be solely responsible for providing the assistance and benefits set forth in this section and in applicable state and federal law, and shall agree to indemnify and hold harmless the Department from any liabilities or claims for relocation-related costs.  "]
[null,"Does Project trigger State Relocation Assistance Law (Title 1, GC, Division 7, Chapter 16, commencing at Section 7260, and Title 25 CCR, Subchapter 1, Chapter 6, commencing at Section 6000)? "]
[null,"Are costs sufficient, pursuant to the relocation plan and included in the Project's Development Budget?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$90","v":"21. Relocation Plan"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$90","v":"Submit a Relocation Plan if the proposed QIP or CIP results in displacement of persons, businesses, or farm operations. The Relocation Plan must conform with the provisions of Title 25 CCR, Section 6038, and any other applicable relocation laws."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"Provide a narrative explanation, in the box below, supporting why relocation is not required. \"N/A\" or \"Vacant Land\" is not sufficient. "]
[]
[]
[null,"Environmental Requirements & Reports"]
[null,"§202(g)"]
[null,"All Applicants must submit a Phase I ESA as described below. If the Phase I ESA reveals known or potential contamination, a Phase II ESA will be required."]
[null,"If environmental mitigation is required, are costs sufficient, pursuant to the environmental reports and included in the Project's Development Budget?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$92","v":"22. Phase I Environmental Site Assessment"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$92","v":"Submit a Phase I ESA, prepared or updated no earlier than 12 months prior to the application submittal date, indicating that the CIP and QIP sites are free from severe adverse environmental conditions. If the Phase I ESA reveals known or potential contamination, a Phase II ESA will be required.\n\nTribal Entity Applications are exempt from this requirement."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$93","v":"23. Phase II Environmental Site Assessment"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$93","v":"Submit a Phase II ESA prepared or updated no earlier than 12 months prior to the application submittal date if the Phase I ESA reveals known or potential contamination. \n\nTribal Entity Applications are exempt from this requirement."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$94","v":"24. Additional Environmental Reports"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$94","v":"\"Other\" Environmental Report as required."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"Developer/Applicant/Recipient Notes:"]
[]
[]
[null,"Nondiscrimination and Fair Housing Requirements",null,null,null,null,null,null,null,null,null,null,null,null,"§300(a)"]
[null,"To the extent applicable and subject to federal preemption, the Recipient must comply with all relevant laws, including, without limitation, the California Fair Employment and Housing Act (Gov. Code, § 12900 et seq.); the Unruh Civil Rights Act (Civ. Code, § 51); GC section 11135 (the prohibition of discrimination in state-funded programs); GC section 8899.50 (the duty to Affirmatively Further Fair Housing); California’s Housing Element Law (Gov. Code, § 65583 et seq.); California Code of Regulations, title 2, sections 12264 – 12271 (legally permissible consideration of criminal history information in housing); Title VI of the Civil Rights Act of 1964 (42 U.S.C. § 2000d et seq.); the Americans with Disabilities Act of 1990 (42 U.S.C. § 12101 et seq.); the Fair Housing Act (FHA) and amendments (42 U.S.C. § 3601 et seq.); the Fair Housing Amendments Act of 1988; Section 504 of the Rehabilitation Act of 1973 (29 U.S.C. § 794); the Architectural Barriers Act of 1968 (42 U.S.C. § 4151 et seq.); the Age Discrimination Act of 1975 (42 U.S.C. §§ 6101 – 6107); and all federal and state regulations implementing these laws."]
[]
[null,"Americans with Disabilities Act and Physical Accessibility Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§300(b)"]
[null,"To the extent applicable and subject to federal preemption, the Recipient must comply with the following requirements relative to physical design accessibility and the Americans with Disabilities Act of 1990:"]
[null,"Developer/Applicant/Recipient certifies to ensure compliance with all applicable state and federal building codes and accessibility laws and standards?"]
[]
[null,"California State Prevailing Wage Law",null,null,null,null,null,null,null,null,null,"§300(c)"]
[null,"Recipients’ use of Program funds is subject to California’s prevailing wage law (Lab. Code, § 1720 et seq.). Recipients are urged to seek professional legal advice about the law’s requirements. Prior to disbursing the Program 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 (if such payment is required by law), 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 Recipient (including all co-Recipients). Tribal Entity Applicants applying for Capital Improvement Projects or Qualifying Infill Projects located in Indian Country may use tribally determined wages duly adopted by the Tribal Entity exercising jurisdiction over the Capital Improvement Project or Qualifying Infill Project."]
[]
[null,"Article XXXIV, Section 1 of the California Constitution",null,null,null,null,null,null,null,null,null,null,null,null,null,"§300(d)"]
[null,"All Qualifying Infill Projects shall comply with Article XXXIV, Section 1 of the California Constitution unless they fall within one or more statutory exceptions under the Public Housing Election Implementation Law (PHEIL) (HSC Sections 37000 – 37002). Article XXXIV documentation of compliance shall be subject to review and approval by the Department prior to the announcement of Award recommendations. Even if IIG-2019 funding is awarded for infrastructure which does not come within the purview of Article XXXIV, if the Affordable Units used to calculate the award are financed by public sources, including other Department funding sources, governed by Article XXXIV, then IIG-2019 funding shall be conditioned upon compliance with Article XXXIV. Tribal Entities are not required to demonstrate compliance with or exemption from Article XXXIV for Qualifying Infill Projects located in Indian Country where an Indian Tribe exercises jurisdiction."]
[null,"Except as indicated above, Applicants must submit documentation that shows the compliance of the Qualifying Infill Project with or exemption from Article XXXIV. If a Qualifying Infill Project is subject to Article XXXIV, the Applicant must submit an allocation letter from the relevant local jurisdiction that shows that there is Article XXXIV authority for the Qualifying Infill Project. A local government official with authority should prepare the allocation letter, and it should include the following: \n(1) \tThe name and date of the proposition and the number of Units that were approved;\n\n(2) \tA copy of the referendum and a certified vote tally;\n\n(3) \tThe number of Units that remain in the local jurisdiction’s “bank” of Article XXXIV authority (i.e., the number of Units that are still available for allocation); and\n\n(4) \tThe number of Units that the local jurisdiction will commit to this Qualifying Infill Project, including the manager’s Unit."]
[null,"If a Qualifying Infill Project satisfies a statutory exception to Article XXXIV, then the Applicant must submit an Article XXXIV opinion letter from the Applicant’s legal counsel. The Article XXXIV opinion letter must demonstrate that the Applicant has considered both the legal requirements of Article XXXIV and the relevant facts of the Qualifying Infill Project (e.g., all funding provided by public bodies, including state, county, or city sources; the number of Low-Income Restricted Units; and the general content of any regulatory restrictions). Any conclusion that a Qualifying Infill Project is exempt from Article XXXIV must be supported by facts and a specific legal theory for exemption that itself is supported by the Constitution, statute, and/or case law."]
[]
[null,"Capital Improvement Project and Qualifying Infll Project Milestones"]
[null,"Note: It is acknowledged that some of the following milestones may have already been achieved.  For those milestones which have previously been met, please enter the date completed. For milestones not yet completed, provide a approximate projected completion date (MM/DD/YY) for each applicable item below. If not applicable to the project, please indicate \"NA\". "]
[null,"What covenants or regulatory agreements are already on title?"]
[null,"What covenants or regulatory agreements are anticipated?"]
[]
[]
[null,"Capital Improvement Project and Qualifying Infll Project Milestones"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIP Date",null,null,null,"QIP Date"]
[null,"Executed binding agreement between the Developer/Applicant/Recipient and Developer of the CIP detailing the terms and conditions of the CIP development."]
[null,"Site Control of Housing Development sites(s) by Developer."]
[null,"Completion necessary environmental clearances, including those required under CEQA."]
[null,"Completion necessary environmental clearances, complete NEPA if required."]
[null,"Obtaining all necessary and discretionary public land use approvals."]
[null,"Obtaining all construction Enforceable Funding Commitments."]
[null,"Obtaining all permanent Enforceable Funding Commitments including substantially final permanent loan documents, and Tax Credit syndication documents."]
[null,"Submission of Final Construction Drawings and Specifications to the appropriate local building department or permitting authority."]
[null,"Commencement of construction."]
[null,"Construction complete and the filing of the Notice of Completion."]
[null,"Program funds fully disbursed."]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[]
[null,"Special comments to project milestones."]
[]
[]
[null,"End of Document"]

{"sheet":"Contact List","index":6,"n_rows":27,"n_cols":20,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,7],[26,1,26,10]]}
[]
[null,"Development Team Contacts and Legislative Information"]
[]
[null,"Contact Type","Entity Legal Name","Developer/Applicant/Recipient Type","Address","City","State","Zip Code","Authorized Representative","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2"]
[null,"Eligible Applicant #1",{"$f":"IF(vmSponsor1>0,vmSponsor1,\"\")","v":""},{"$f":"IF('Project Overview'!$L$89>0,'Project Overview'!$L$89,\"\")","v":""}]
[null,"Eligible Applicant #2",{"$f":"IF(vmSponsor2>0,vmSponsor2,\"\")","v":""},{"$f":"IF('Project Overview'!$L$102>0,'Project Overview'!$L$102,\"\")","v":""}]
[null,"Eligible Applicant #3",{"$f":"IF(vmSponsor3>0,vmSponsor3,\"\")","v":""},{"$f":"IF('Project Overview'!$J$114>0,'Project Overview'!$J$114,\"\")","v":""}]
[null,"Managing General Partner",{"$f":"IF(vmMGP>0,vmMGP,\"\")","v":""}]
[null,"Administrative General Partner #1",{"$f":"IF(vmAGP1>0,vmAGP1,\"\")","v":""}]
[null,"Administrative General Partner #2",{"$f":"IF(vmAGP2>0,vmAGP2,\"\")","v":""}]
[null,"Manager of LLC",{"$f":"IF(vmManagerLLC>0,vmManagerLLC,\"\")","v":""}]
[null,"Financial Consultant"]
[null,"Developer/Applicant/Recipient Legal Counsel"]
[null,"General Contractor",{"$f":"IF('Project Overview'!$P$88>0,'Project Overview'!$P$88,\"\")","v":""}]
[null,"Architect"]
[null,"Property Management Company"]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[]
[null,"Congress person Name(s)","District #","State Senator Name(s)","District #2","State Assembly Member Name(s) ","District #3"]
[null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Unit Mix","index":7,"n_rows":134,"n_cols":89,"rows_kept":134,"cut":false,"hidden":false,"merged":[[119,17,119,23],[120,18,121,18],[120,20,121,20],[120,19,121,19],[5,7,5,12],[6,7,6,9],[117,17,118,18],[117,19,118,23],[132,21,132,22],[130,21,130,22],[125,21,125,22],[126,21,126,22],[131,21,131,22],[102,33,104,34],[105,33,107,34],[105,27,107,28],[2,59,2,67],[129,21,129,22],[2,25,2,31],[2,32,2,34],[3,59,3,67],[3,25,3,34],[92,33,92,34],[92,27,92,28],[92,31,92,32],[93,31,94,32],[92,29,92,30],[122,21,122,22],[123,21,123,22],[102,31,104,32],[102,29,104,30],[105,31,107,32],[102,27,104,28],[105,29,107,30],[133,21,133,22],[28,59,28,67],[0,50,0,54],[0,59,0,67],[128,21,128,22],[127,21,127,22],[95,18,95,23],[62,49,62,51],[7,30,7,31],[7,25,7,26],[4,60,4,67],[4,59,5,59],[87,55,87,56],[86,55,86,56],[120,21,121,22],[124,21,124,22],[101,31,101,32],[95,27,96,28],[97,29,99,30],[101,27,101,28],[95,33,96,34],[100,31,100,32],[97,27,99,28],[101,29,101,30],[101,33,101,34],[95,29,96,30],[95,31,96,32],[100,33,100,34],[100,27,100,28],[100,29,100,30],[34,59,34,65],[91,17,91,24],[92,17,94,24],[0,55,0,56],[1,49,1,57],[5,25,5,27],[5,30,5,32],[6,30,6,33],[1,42,1,47],[6,39,6,40],[93,33,94,34],[91,27,91,34],[93,27,94,28],[93,29,94,30],[5,1,5,4],[97,31,99,32],[2,17,3,23],[4,30,4,34],[5,16,6,16],[2,16,4,16],[6,25,6,28],[2,24,3,24],[4,17,4,24],[7,19,7,20],[97,33,99,34],[5,13,5,14],[4,1,4,15],[2,6,2,12],[3,6,3,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IncomeLimitsTbl","2023 Income Limits by County and Household Size",null,null,null,null,"CountyNumber",null,{"$f":"MATCH(County,IncomeLimitsTbl[County],0)","v":{"$error":"#N/A"}}]
[null,"Unit Mix, Grant Amount, Rents, and Subsidy Information.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG Basic Grant Limit x Units",null,null,null,null,null,null,"ALL PROGRAMS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant\nAmount","If the most restrictive rent applicable to some Units are required by another program, such as HOME or USDA Rural Development, to enter these limits ---->",null,null,null,null,null,null,"Click HERE","Is subsidy payments over net rent based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Type AMI","0-Bdrm","1-Bdrm","2-Bdrm","3-Bdrm","4+Bdrm",null,"County","P1-lim50","P2-lim50","P3-lim50","P4-lim50","P5-lim50","P6-lim50","P7-lim50","P8-lim50",null,"Income and Rent Calculation Tables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBSIDY INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200% FMR or IIG Unrestricted",4300,8500,12700,16900,21200,null,"Alameda",51800,59200,66600,73950,79900,85800,91700,97650,null,"TCAC/CDLAC/MHP/CalHFA Income Limits Calculated from HUD 50% Income Limits"]
[null,"UNIT MIX BY HCD PROGRAM(S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RENT(S) INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moderate Income Owner",32500,36600,43700,52100,56300,null,"Alpine",33650,38450,43250,48050,51900,55750,59600,63450,null,"Income Level","Household Size"]
[null,null,null,null,null,"Assisted Units",null,null,null,null,null,null,null,"Other Restricted",null,null,"IIG Grant",1,2,3,4,5,6,7,8,"Subsidy Program Name1",null,null,null,"Federal?","Subsidy Program Name2",null,null,null,"Federal?",null,null,null,null,null,null,null,"Low Income Owner",36600,40800,49200,57600,63400,null,"Amador",32100,36700,41300,45850,49550,53200,56900,60550,null,null,1,2,3,4,5,6,7,8]
[null,null,null,"Homeowner Units",{"$f":"SUMIF(UnitsTbl[Unit Type],\"Homeowner\",UnitsTbl[Total Units])","v":0},{"$f":"IFERROR(F8/SUM($E$8,E7),0)","v":0},null,null,null,null,{"$f":"IF($E$8>0,K8/$E$8,0)","v":0},{"$f":"IF(AND(L8>0,$E$8>0),SUM($L$8+ManagerUnits)/$E$8,IF($E$8>0,L8/$E$8,0))","v":0},null,{"$f":"IF(E8>0,N8/$E$8,0)","v":0},{"$f":"IF(E8>0,O8/$E$8,0)","v":0},{"$f":"IF($E$8>0,P8/$E$8,0)","v":0},null,{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],2,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],3,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],4,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],5,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],6,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],7,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],8,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],9,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60% AMI Rental",36600,40800,49200,57600,63400,null,"Butte",28900,33000,37150,41250,44550,47850,51150,54450,null,1.2,{"$f":"$BI$19*BH7/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BJ$19*BH7/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BK$19*BH7/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BL$19*BH7/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BM$19*BH7/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BN$19*BH7/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BO$19*BH7/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BP$19*BH7/$BH$19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IFERROR(IF(OR(IsIig,IsMhp,IsVhhp,IsSerna),SUM(UnitsTbl[Number of Bedrooms]*UnitsTbl[Total Units]),0),0)","v":0},null,"Rental Units",{"$f":"SUMIF(UnitsTbl[Unit Type],\"Rental\",UnitsTbl[Total Units])","v":0},{"$f":"IF(IsIig,SUM(UnitsTbl[IIG\nAssisted Units]))","v":0},{"$f":"SUMIF(UnitsTbl[Special Needs Units?],\"Yes\",UnitsTbl[IIG\nAssisted Units])","v":0},{"$f":"SUM(UnitsTbl[Chronic Homelessness])-SUMIFS(UnitsTbl[Chronic Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Disability Homelessness])-SUMIFS(UnitsTbl[Disability Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Other Homelessness])-SUMIFS(UnitsTbl[Other Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[At Risk of Homelessness])-SUMIFS(UnitsTbl[At Risk of Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Senior Housing])-SUMIFS(UnitsTbl[Senior Housing],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Agricultural Households])-SUMIFS(UnitsTbl[Agricultural Households],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Other Restricted])-SUMIFS(UnitsTbl[Other Restricted],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Other Special Needs])-SUMIFS(UnitsTbl[Other Special Needs],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Total Restricted Units])","v":0},{"$f":"IF(IsIig,SUM(UnitsTbl[IIG Grant Base Limit]),0)","v":0},null,{"$f":"SUM(UnitsTbl[Max Gross Rent])","v":0},{"$f":"SUM(UnitsTbl[Less Utility Allowance Schedule 1],UnitsTbl[Less Utility Allowance Schedule 2])","v":0},null,{"$f":"SUM(UnitsTbl[Maximum Net Rent])","v":0},{"$f":"SUM(UnitsTbl[[Proposed Net Rent ]])","v":0},{"$f":"SUM(UnitsTbl[Monthly Income at Proposed Rents])","v":0},{"$f":"SUM(UnitsTbl[Monthly Income at Maximum Rents])","v":0},null,null,null,{"$f":"SUM(UnitsTbl[Units being subsidized])","v":0},{"$f":"SUM(UnitsTbl[Total Monthly Extra Income])","v":0},null,null,null,{"$f":"SUM(UnitsTbl[Units being subsidized2])","v":0},{"$f":"SUM(UnitsTbl[Total Monthly Extra Income2])","v":0},null,null,null,null,{"$f":"SUM(AN10:AN38)","v":0},null,null,"50% AMI Rental",42300,47900,54900,66000,70400,null,"Calaveras",33400,38150,42900,47650,51500,55300,59100,62900,null,1.1000000000000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Number of Bedrooms","Unit Type","Restricted Income Level","Total Units","IIG\nAssisted Units","Special Needs Units?","Chronic Homelessness","Disability Homelessness","Other Homelessness","At Risk of Homelessness","Senior Housing","Agricultural Households","Other Restricted","Other Special Needs","Total Restricted Units","IIG Grant Base Limit","Rent Limit Calculation Formula","Max Gross Rent","Less Utility Allowance Schedule 1","Less Utility Allowance Schedule 2","Maximum Net Rent","Proposed Net Rent ","Monthly Income at Proposed Rents","Monthly Income at Maximum Rents","Net Monthly Contract Rent","Subsidy Payment Over  Net Rent","VASH?","Units being subsidized","Total Monthly Extra Income","Net Monthly Contract Rent2","Subsidy Payment Over Net Rent2","Section 8?","Units being subsidized2","Total Monthly Extra Income2","VLOOKUP Base","VLOOKUP Rents, Other Rents","if Homeless","Below 30% AMI","Max number",null,null,"30% AMI Rental",49200,52100,59100,76000,80200,null,"Colusa",28900,33000,37150,41250,44550,47850,51150,54450,null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},{"$f":"MAX(AL10,AM10)","v":0},null,null,null,null,null,null,null,null,null,"Contra Costa",51800,59200,66600,73950,79900,85800,91700,97650,null,0.95,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},{"$f":"MAX(AL11,AM11)","v":0},null,null,null,null,null,null,null,null,null,"Del Norte",28900,33000,37150,41250,44550,47850,51150,54450,null,0.9,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,"200% FMR or IIG Unrestricted","200%+ FMR",null,null,null,null,null,"El Dorado",37550,42900,48250,53600,57900,62200,66500,70800,null,0.85,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Fresno",28900,33000,37150,41250,44550,47850,51150,54450,null,0.8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,"60% AMI Rental","HO Moderate",null,null,null,null,null,"Glenn",28900,33000,37150,41250,44550,47850,51150,54450,null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,"50% AMI Rental","HO Low",null,null,null,null,null,"Humboldt",28900,33000,37150,41250,44550,47850,51150,54450,null,0.7,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,"30% AMI Rental",null,null,null,null,null,null,"Imperial",28900,33000,37150,41250,44550,47850,51150,54450,null,0.65,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,"Moderate Income Owner",null,null,null,null,null,null,"Inyo",29900,34200,38450,42700,46150,49550,52950,56400,null,0.6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},{"$f":"MAX(AL18,AM18)","v":0},null,null,"Low Income Owner",null,null,null,null,null,null,"Kern",28900,33000,37150,41250,44550,47850,51150,54450,null,0.55000000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Kings",28900,33000,37150,41250,44550,47850,51150,54450,null,0.5,{"$f":"$R$7","v":""},{"$f":"$S$7","v":""},{"$f":"$T$7","v":""},{"$f":"$U$7","v":""},{"$f":"$V$7","v":""},{"$f":"$W$7","v":""},{"$f":"$X$7","v":""},{"$f":"$Y$7","v":""}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Lake",28900,33000,37150,41250,44550,47850,51150,54450,null,0.45,{"$f":"$BI$19*BH20/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BJ$19*BH20/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BK$19*BH20/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BL$19*BH20/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BM$19*BH20/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BN$19*BH20/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BO$19*BH20/$BH$19","v":{"$error":"#VALUE!"}},{"$f":"$BP$19*BH20/$BH$19","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},{"$f":"MAX(AL21,AM21)","v":0},null,null,null,null,null,null,null,null,null,"Lassen",29350,33550,37750,41900,45300,48650,52000,55350,null,0.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Los Angeles",44150,50450,56750,63050,68100,73150,78200,83250,null,0.35,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Madera",28900,33000,37150,41250,44550,47850,51150,54450,null,0.3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Marin",65050,74350,83650,92900,100350,107800,115200,122650,null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Mariposa",28900,33000,37150,41250,44550,47850,51150,54450,null,0.2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Mendocino",29750,34000,38250,42500,45900,49300,52700,56100,null,0.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Merced",28900,33000,37150,41250,44550,47850,51150,54450]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Modoc",28900,33000,37150,41250,44550,47850,51150,54450,null,null,"CalHFA 50% Rent Limits "]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Mono",29750,34000,38250,42500,45900,49300,52700,56100,null,"(Assumes  1 person in 0-bedroom, 2 people in a 1 bdrm and 1 additional person per additional bedroom) "]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Monterey",42150,48200,54200,60200,65050,69850,74650,79500]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Napa",46750,53400,60100,66750,72100,77450,82800,88150,null,null,"Income "]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Nevada",36500,41700,46900,52100,56300,60450,64650,68800,null,null,"Level","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Orange",50250,57400,64600,71750,77500,83250,89000,94750,null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$f":"BI19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BJ19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BK19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BL19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BM19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BN19/12*0.3","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Placer",37550,42900,48250,53600,57900,62200,66500,70800]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Plumas",29350,33550,37750,41900,45300,48650,52000,55350]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Riverside",32650,37300,41950,46600,50350,54100,57800,61550,null,null,"TCAC/CDLAC/MHP Rent Limits "]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Sacramento",37550,42900,48250,53600,57900,62200,66500,70800,null,null,"(Assumes 1 person in 0-bdrm unit, 1.5 people per bedroom in other units)"]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"San Benito",39000,44550,50100,55650,60150,64600,69050,73500]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},{"$f":"MAX(AL39,AM39)","v":0},null,null,null,null,null,null,null,null,null,"San Bernardino",32650,37300,41950,46600,50350,54100,57800,61550,null,null,"TCACrentTbl"]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"San Diego",48250,55150,62050,68900,74450,79950,85450,90950,null,null,"Limit","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"San Francisco",65050,74350,83650,92900,100350,107800,115200,122650,null,null,{"$f":"CONCATENATE(County,1.2)","v":"1.2"},{"$f":"TRUNC(BI7/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BI7+BJ7)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BK7/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BL7+BM7)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BN7/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BO7+BP7)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"San Joaquin",30700,35100,39500,43850,47400,50900,54400,57900,null,null,{"$f":"CONCATENATE(County,1.1)","v":"1.1"},{"$f":"TRUNC(BI8/12*0.3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"San Luis Obispo",40550,46350,52150,57900,62550,67200,71800,76450,null,null,{"$f":"CONCATENATE(County,1)","v":"1"},{"$f":"TRUNC(BI9/12*0.3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"San Mateo",65050,74350,83650,92900,100350,107800,115200,122650,null,null,{"$f":"CONCATENATE(County,0.95)","v":"0.95"},{"$f":"TRUNC(BI10/12*0.3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Santa Barbara",51800,59200,66600,73950,79900,85800,91700,97650,null,null,{"$f":"CONCATENATE(County,0.9)","v":"0.9"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Santa Clara",62450,71400,80300,89200,96350,103500,110650,117750,null,null,{"$f":"CONCATENATE(County,0.85)","v":"0.85"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Santa Cruz",57650,65900,74150,82350,88950,95550,102150,108750,null,null,{"$f":"CONCATENATE(County,0.8)","v":"0.8"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Shasta",29400,33600,37800,42000,45400,48750,52100,55450,null,null,{"$f":"CONCATENATE(County,0.75)","v":"0.75"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Sierra",29950,34200,38500,42750,46200,49600,53050,56450,null,null,{"$f":"CONCATENATE(County,0.7)","v":"0.7"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total Restricted Units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total Restricted Units]]","v":0},0,null,null,null,null,null,null,null,null,null,"Siskiyou",28900,33000,37150,41250,44550,47850,51150,54450,null,null,{"$f":"CONCATENATE(County,0.65)","v":"0.65"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Solano",40050,45800,51500,57200,61800,66400,70950,75550,null,null,{"$f":"CONCATENATE(County,0.6)","v":"0.6"},{"$f":"TRUNC(BI17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BI17+BJ17)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BK17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BL17+BM17)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BN17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BO17+BP17)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Sonoma",44050,50350,56650,62900,67950,73000,78000,83050,null,null,{"$f":"CONCATENATE(County,0.55)","v":"0.55"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Stanislaus",29550,33800,38000,42200,45600,49000,52350,55750,null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Sutter",28900,33000,37150,41250,44550,47850,51150,54450,null,null,{"$f":"CONCATENATE(County,0.45)","v":"0.45"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Tehama",28900,33000,37150,41250,44550,47850,51150,54450,null,null,{"$f":"CONCATENATE(County,0.4)","v":"0.4"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Trinity",28900,33000,37150,41250,44550,47850,51150,54450,null,null,{"$f":"CONCATENATE(County,0.35)","v":"0.35"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Tulare",28900,33000,37150,41250,44550,47850,51150,54450,null,null,{"$f":"CONCATENATE(County,0.3)","v":"0.3"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Tuolumne",30850,35250,39650,44050,47600,51100,54650,58150,null,null,{"$f":"CONCATENATE(County,0.25)","v":"0.25"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Ventura",46500,53150,59800,66400,71750,77050,82350,87650,null,null,{"$f":"CONCATENATE(County,0.2)","v":"0.2"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Yolo",36750,42000,47250,52450,56650,60850,65050,69250,null,null,{"$f":"CONCATENATE(County,0.15)","v":"0.15"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Yuba",28900,33000,37150,41250,44550,47850,51150,54450]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AMI","Units","%"]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.15,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX65,UnitsTbl[Total Restricted Units])","v":0},{"$f":"IFERROR(AY65/$AY$85,0)","v":0},{"$f":"AX65*SUM(BB65:BF65)","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX65+0.05","v":0.2},{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX66,UnitsTbl[Total Restricted Units])","v":0},{"$f":"IFERROR(AY66/$AY$85,0)","v":0},{"$f":"AX66*AY66","v":0},{"$f":"SUM(BA65,BA66)","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX66+0.05","v":0.25},{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX67,UnitsTbl[Total Restricted Units])","v":0},{"$f":"IFERROR(AY67/$AY$85,0)","v":0},{"$f":"AX67*AY67","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX68,UnitsTbl[Total Restricted Units])","v":0},0,{"$f":"AX68*AY68","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.35,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX69,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.39999999999999997,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX70,UnitsTbl[Total Restricted Units])","v":0},0,{"$f":"AX70*AY70","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.44999999999999996,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX71,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.49999999999999994,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX72,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.54999999999999993,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX73,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX74,UnitsTbl[Total Restricted Units])","v":0},0,0,{"$f":"SUM(AY65:AY74)","v":0},{"$f":"SUM(AY65:AY78)","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.65,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX75,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.70000000000000007,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX76,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.75000000000000011,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX77,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.80000000000000016,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX78,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.8500000000000002,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX79,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.90000000000000024,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX80,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX80+0.05","v":0.95000000000000029},{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX81,UnitsTbl[Total Restricted Units])","v":0},0,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Manager",{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX82,UnitsTbl[Total Restricted Units])","v":0},0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AX83,UnitsTbl[Total Restricted Units])","v":0},0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AY65:AY81)","v":0},{"$f":"SUM(AZ65:AZ83)","v":0},{"$f":"SUM(BA65:BA81)","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"20% and below",null,null,{"$f":"SUM($AZ$65,$AZ$66)","v":0}]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Programs"]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Density Factor"]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"<=60%\")+SUMIFS(UnitsTbl[[#This Row],[Total Units]],UnitsTbl[[#This Row],[Restricted Income Level]],\"HO Low\")","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$12,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$14,VLOOKUP($AQ$17,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=$AR$15,VLOOKUP($AQ$18,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"\",0,IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market/Unrestricted\",VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AQ$14,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AQ$15,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AQ$16,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,VLOOKUP($AQ$12,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nAssisted Units]],0)))))))))),\"\")","v":0},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Grant Amount'!$V$5,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$295,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$295,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",\"\",UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":""},{"$f":"IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AD$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF($AG$3=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF($AG$3=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,6,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.04,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.08,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Rent Limits",null,null,null,null,null,null,null,null,null,"Rent/Operating Subsidy Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1200000000000001,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter below any rent limits that are both the most restrictive and that are required by sources other than tax credits, bonds, or MHP (e.g.. HOME or USDA Rural Development).  ",null,null,null,null,null,null,null,null,null,"Subsidy Program Name:",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1599999999999999,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Program Component:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.24,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OtherRentLimitTbl","Gross Rent Limits / Unit Size (Bdrms)",null,null,null,null,null,null,null,null,"Subsidy Currently in Place?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.28,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County","AMI","0","1","2","3","4","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.32,80]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,1.2)","v":"1.2"},1.2E-2,null,null,null,null,null,null,null,null,"Date Application Submitted or to be Submitted:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.36,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,1.1)","v":"1.1"},1.0999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,1)","v":"1"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.44,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.95)","v":"0.95"},0.95,null,null,null,null,null,null,null,null,"Date Award Expected:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.48,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.9)","v":"0.9"},0.9,null,null,null,null,null,null,null,null,"Contract Term (Years):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.52,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.85)","v":"0.85"},0.85,null,null,null,null,null,null,null,null,"Expected 1st Year Amount, if not based on contract rents:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T123:T134)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.8)","v":"0.8"},0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.75)","v":"0.75"},0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.7)","v":"0.7"},0.7,null,null,null,null,null,null,null,null,"Basis for Subsequent Amounts, if not based on contract rents:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.65)","v":"0.65"},0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200%+ FMR  or Exceeds CALHFA Sales Prices",{"$f":"ROUNDUP(SUM(3700+(3700*7.05%)),-2)","v":4000},{"$f":"ROUNDUP(SUM(7400+(7400*7.05%)),-2)","v":8000},{"$f":"ROUNDUP(SUM(11100+(11100*7.05%)),-2)","v":11900},{"$f":"ROUNDUP(SUM(14800+(14800*7.05%)),-2)","v":15900},{"$f":"ROUNDUP(SUM(18500+(18500*7.05%)),-2)","v":19900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.6)","v":"0.6"},0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Unrestricted",{"$f":"ROUNDUP(SUM(24700+(24700*7.05%)),-2)","v":26500},{"$f":"ROUNDUP(SUM(28400+(28400*7.05%)),-2)","v":30500},{"$f":"ROUNDUP(SUM(33000+(33000*7.05%)),-2)","v":35400},{"$f":"ROUNDUP(SUM(40800+(40800*7.05%)),-2)","v":43700},{"$f":"ROUNDUP(SUM(44500+(44500*7.05%)),-2)","v":47700}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.55)","v":"0.55"},0.55000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60% AMI Rental",{"$f":"ROUNDUP(SUM(32100+(32100*7.05%)),-2)","v":34400},{"$f":"ROUNDUP(SUM(35800+(35800*7.05%)),-2)","v":38400},{"$f":"ROUNDUP(SUM(43200+(43200*7.05%)),-2)","v":46300},{"$f":"ROUNDUP(SUM(50600+(50600*7.05%)),-2)","v":54200},{"$f":"ROUNDUP(SUM(55600+(55600*7.05%)),-2)","v":59600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.5)","v":"0.5"},0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50% AMI Rental",{"$f":"ROUNDUP(SUM(37100+(37100*7.05%)),-2)","v":39800},{"$f":"ROUNDUP(SUM(42000+(42000*7.05%)),-2)","v":45000},{"$f":"ROUNDUP(SUM(48200+(48200*7.05%)),-2)","v":51600},{"$f":"ROUNDUP(SUM(58000+(58000*7.05%)),-2)","v":62100},{"$f":"ROUNDUP(SUM(61800+(61800*7.05%)),-2)","v":66200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.45)","v":"0.45"},0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% AMI Rental",{"$f":"ROUNDUP(SUM(43200+(43200*7.05%)),-2)","v":46300},{"$f":"ROUNDUP(SUM(45700+(45700*7.05%)),-2)","v":49000},{"$f":"ROUNDUP(SUM(51900+(51900*7.05%)),-2)","v":55600},{"$f":"ROUNDUP(SUM(66700+(66700*7.05%)),-2)","v":71500},{"$f":"ROUNDUP(SUM(66700+(66700*7.05%)),-2)","v":71500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.4)","v":"0.4"},0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.35)","v":"0.35"},0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43200*7.05%","v":3045.6},{"$f":"45700*7.05%","v":3221.85},{"$f":"51900*7.05%","v":3658.95},{"$f":"66700*7.05%","v":4702.3499999999995},{"$f":"70400*7.05%","v":4963.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.3)","v":"0.3"},0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43200,45700,51900,66700,70400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.25)","v":"0.25"},0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY113:AY114)","v":46245.599999999999},{"$f":"SUM(AZ113:AZ114)","v":48921.85},{"$f":"SUM(BA113:BA114)","v":55558.95},{"$f":"SUM(BB113:BB114)","v":71402.350000000006},{"$f":"SUM(BC113:BC114)","v":75363.199999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.2)","v":"0.2"},0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Max Grant Amount'!$V$5,0.15)","v":"0.15"},0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of other rent limits"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Below, enter all \"Other\" Unrestricted Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bedrooms","Units","Proposed Net Rent","Monthly Income at Proposed"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager Unit",null,null,null,{"$f":"T123*U123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager Unit",null,null,null,{"$f":"T124*U124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager Unit",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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Max Grant Amount","index":8,"n_rows":24,"n_cols":36,"rows_kept":24,"cut":false,"hidden":false,"merged":[[19,25,20,26],[19,27,20,34],[19,35,20,36],[20,12,20,15],[15,1,15,8],[15,10,15,13],[20,1,20,11],[19,1,19,11],[19,12,19,15],[17,13,17,16],[17,1,17,12],[19,16,20,24],[10,37,10,38],[15,26,15,30],[17,17,17,38],[15,15,15,18],[15,20,15,24],[11,37,11,38],[11,1,11,36],[13,1,14,8],[13,20,14,24],[13,26,14,30],[13,10,13,18],[14,10,14,13],[14,15,14,18],[23,1,23,38],[0,1,0,38],[3,5,3,38],[1,1,1,38],[3,1,3,4],[4,19,4,20],[4,6,4,18],[4,1,4,5],[5,1,5,4],[5,5,5,38],[4,21,4,26],[7,1,7,4],[7,6,7,9],[8,1,8,4],[8,6,8,9],[10,1,10,36]]}
[]
[null,"Maximum Loan and Grant Amounts - Summary"]
[]
[null,"Project Name:",null,null,null,{"$f":"ProjectName","v":0}]
[null,"Development Type:",null,null,null,null,{"$f":"IF(vmProjectDevType=\"\",\"\",vmProjectDevType)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"County:",null,{"$f":"IF(County>0,County,\"\")","v":""}]
[null,"Project Type(s) :",null,null,null,{"$f":"IF(AND(IsIig,vmCIPS=\"Yes\"),\"Capital Improvement Project\",\"\")","v":"Capital Improvement Project"}]
[]
[null,"Rural Status:",null,null,null,null,"Urban/Rural Area:"]
[null,{"$f":"IF(vmRural=\"Yes\",TRUE,FALSE)","v":false},null,null,null,null,{"$f":"IF(vmUrban=\"Yes\",\"Urban\",IF(vmRural=\"Yes\",\"Rural\",\"N/A\"))","v":"N/A"}]
[]
[null,"Developer/Applicant/Recipient acknowledges, per NOFA Section II(C )(1), that the total of all IIG Awards for any single Qualifying Infill Project (to include awards from the Infill Incentive Grant Program of 2007, the Infill Infrastructure Grant Program of 2019, and any future IIG or IIG-2019 NOFAs or future iterations of the Program) shall not exceed $90 million."]
[null,"Developer/Applicant/Recipient acknowledges, per NOFA Section II(B), that IIG-2019 funds shall be used only for approved eligible costs that are incurred on the Capital Improvement Projects as set forth in §203 (“Eligible Use of Funds”). In addition, the costs must be necessary and consistent with the lowest reasonable cost consistent with the Capital Improvement Project's scope and area as determined by the Department."]
[]
[null,"Funds requested\n(This application only)",null,null,null,null,null,null,null,null,"Total past awards (this project)",null,null,null,null,null,null,null,null,null,"TDC per Unit",null,null,null,null,null,"HCD Cost per Unit"]
[null,null,null,null,null,null,null,null,null,null,"Loans",null,null,null,null,"Grants"]
[null,{"$f":"SUM($N$18,)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Project Overview'!$R$55,'Project Overview'!$AA$55,\"Yes\")+SUMIFS('Project Overview'!$R$56,'Project Overview'!$AA$56,\"Yes\")+SUMIFS('Project Overview'!$R$57,'Project Overview'!$AA$57,\"Yes\")","v":0},null,null,null,null,{"$f":"SUMIFS('Project Overview'!$W$55,'Project Overview'!$AA$55,\"Yes\")+SUMIFS('Project Overview'!$W$56,'Project Overview'!$AA$56,\"Yes\")+SUMIFS('Project Overview'!$W$57,'Project Overview'!$AA$57,\"Yes\")","v":0},null,null,null,null,{"$f":"IFERROR(IF(IsIig,'Dev Budget SU'!$D$3/SUM('Unit Mix'!$E$8,'Unit Mix'!$E$7),0),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(IsIig,SUM($B$16,$K$16,$P$16)/SUM('Unit Mix'!$E$8,'Unit Mix'!$E$7),0),0)","v":0}]
[]
[null,"IIG Maximum Allowable CIP Grant Amount - QIP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmCIPS=\"Yes\",MIN('Dev Sources'!$K$29,IF(vmCIPS=\"Yes\",$M$21),7500000),0)","v":0},null,null,null,{"$f":"IF(AND($G$9=\"Urban\",N18>=1000000),\"   Meets minimum grant award\",IF(AND($G$9=\"Rural\",N18>=500000),\"   IIG Meets minimum grant award\",\"   IIG Does not meet minimum grant award.\"))","v":"   IIG Does not meet minimum grant award."}]
[]
[null,"I. IIG Total Units Base Grant Limit",null,null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$Q$8","v":0},null,null,null,"Housing Units per Acre (Net Density)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(IsIig,SUM('Threshold Requirements'!$AL$23,'Threshold Requirements'!$AL$24,'Threshold Requirements'!$AL$25,'Threshold Requirements'!$AL$26,'Threshold Requirements'!$AL$27,'Threshold Requirements'!$AL$28)/'Threshold Requirements'!$K$29,0),0)","v":0},null,"Net Density Adjustment Factor",null,null,null,null,null,null,null,{"$f":"'Threshold Requirements'!$X$29","v":1}]
[null,"I. IIG Base Grant Limit with Adjustment Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20*$AJ$20,0)","v":0}]
[]
[]
[null,"End of Document"]

{"sheet":"Dev Sources","index":9,"n_rows":53,"n_cols":24,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,1,52,10],[2,14,2,15],[2,16,2,18],[1,22,1,23],[1,14,1,20],[1,11,2,13],[1,1,1,5],[1,6,1,7],[2,6,2,7],[47,1,47,10],[48,1,48,10]]}
[]
[null,"Development Sources",null,null,null,null,"Construction Totals",null,{"$f":"IF(IsIig,SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Residential Amount]),0)","v":0},{"$f":"IF(IsIig,SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Commercial Amount]),0)","v":0},{"$f":"IF(IsIig,SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Total Amount]),0)","v":0},"Construction Terms",null,null,"Permanent Terms",null,null,null,null,null,null,null,"Details of Deferred Costs"]
[null,null,null,null,null,null,"Permanent Totals",null,{"$f":"IF(IsIig,SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Residential Amount]),0)","v":0},{"$f":"IF(IsIig,SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Commercial Amount]),0)","v":0},{"$f":"IF(IsIig,SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Total Amount]),0)","v":0},null,null,null,"Interest Rate",null,"Repayment Terms",null,null,{"$f":"SUM(DevSourcesTbl[Required\nResidential\nDebt Service])","v":0},{"$f":"SUM(DevSourcesTbl[Required\nCommercial\nDebt Service])","v":0},{"$f":"SUM(DevSourcesTbl[Tax-Exempt\nAmount])","v":0},{"$f":"SUM(W6:W25)","v":0}]
[null,"Construction","Committed?","Unit Type","CIP or QIP #1","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Interest Rate","Required\nPayment ","Loan Term\n(months)","Rate","Type","Amortizing\nPeriod (yrs.)","Type2","Due in (yrs.)","Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service","Tax-Exempt\nAmount","Deferred Amount","Description"]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,"CIP","Infill Infrastructure Grant Program (IIG) - Grant","State-HCD",1,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,"Deferred Developer Fees",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,"Other Deferred Costs",null,null,{"$f":"IF($W$3>0,$W$3,0)","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,"Developer Fee Contribution",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,"GP Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,"Gross Tax Credit Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,"Permanent"]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,"CIP","Infill Infrastructure Grant Program (IIG) - Grant","State-HCD",1,{"$f":"'Dev Budget SU'!$J$3","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,"Deferred Developer Fees",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,"Developer Fee Contribution",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,"GP Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,"Gross Tax Credit Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[]
[null,"Developer/Applicant/Recipients comments: Include a description of balloon payments and unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Dev Budget SU","index":10,"n_rows":225,"n_cols":29,"rows_kept":225,"cut":false,"hidden":false,"merged":[[219,1,220,1],[188,1,195,1],[180,1,186,1],[214,1,217,1],[227,2,227,9],[225,2,225,9],[224,2,224,9],[197,1,205,1],[207,1,212,1],[173,1,178,1],[166,1,171,1],[160,1,164,1],[148,1,158,1],[140,1,146,1],[85,1,89,1],[77,1,83,1],[69,1,75,1],[60,1,67,1],[132,1,138,1],[122,1,130,1],[119,1,120,1],[110,1,115,1],[91,1,108,1],[1,27,1,28],[1,5,1,6],[46,1,58,1],[40,1,44,1],[28,1,38,1],[5,1,13,1],[3,0,3,1],[15,1,26,1]]}
[null,null,"Scroll to the Right for more data input (sources) --------------------------------------------------------->"]
[null,null,"Qualifying Infill Project (QIP)",null,null,"Eligible Basis",null,"Permanent Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources"]
[null,null,"Grant Totals",{"$f":"SUM(DevBudgetSUTbl[Column2])-SUM(D15,D28,D40,D46,D60,D69,D77,D85,D91,D110,D117,D122,D132,D140,D148,D160,D166,D173,D180,D188,D197,D207,D214,D219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column3])-SUM(E15,E28,E40,E46,E60,E69,E77,E85,E91,E110,E117,E122,E132,E140,E148,E160,E166,E173,E180,E188,E197,E207,E214,E219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column4])-SUM(F15,F28,F40,F46,F60,F69,F77,F85,F91,F110,F117,F122,F132,F140,F148,F160,F166,F173,F180,F188,F197,F207,F214,F219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column5])-SUM(G15,G28,G40,G46,G60,G69,G77,G85,G91,G110,G117,G122,G132,G140,G148,G160,G166,G173,G180,G188,G197,G207,G214,G219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column6])-SUM(H15,H28,H40,H46,H60,H69,H77,H85,H91,H110,H117,H122,H132,H140,H148,H160,H166,H173,H180,H188,H197,H207,H214,H219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column8])-SUM(I15,I28,I40,I46,I60,I69,I77,I85,I91,I110,I117,I122,I132,I140,I148,I160,I166,I173,I180,I188,I197,I207,I214,I219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column9])-SUM(J15,J28,J40,J46,J60,J69,J77,J85,J91,J110,J117,J122,J132,J140,J148,J160,J166,J173,J180,J188,J197,J207,J214,J219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column15])-SUM(K15,K28,K40,K46,K60,K69,K77,K85,K91,K110,K117,K122,K132,K140,K148,K160,K166,K173,K180,K188,K197,K207,K214,K219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column16])-SUM(L15,L28,L40,L46,L60,L69,L77,L85,L91,L110,L117,L122,L132,L140,L148,L160,L166,L173,L180,L188,L197,L207,L214,L219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column17])-SUM(M15,M28,M40,M46,M60,M69,M77,M85,M91,M110,M117,M122,M132,M140,M148,M160,M166,M173,M180,M188,M197,M207,M214,M219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column18])-SUM(N15,N28,N40,N46,N60,N69,N77,N85,N91,N110,N117,N122,N132,N140,N148,N160,N166,N173,N180,N188,N197,N207,N214,N219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column19])-SUM(O15,O28,O40,O46,O60,O69,O77,O85,O91,O110,O117,O122,O132,O140,O148,O160,O166,O173,O180,O188,O197,O207,O214,O219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column20])-SUM(P15,P28,P40,P46,P60,P69,P77,P85,P91,P110,P117,P122,P132,P140,P148,P160,P166,P173,P180,P188,P197,P207,P214,P219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column21])-SUM(Q15,Q28,Q40,Q46,Q60,Q69,Q77,Q85,Q91,Q110,Q117,Q122,Q132,Q140,Q148,Q160,Q166,Q173,Q180,Q188,Q197,Q207,Q214,Q219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column22])-SUM(R15,R28,R40,R46,R60,R69,R77,R85,R91,R110,R117,R122,R132,R140,R148,R160,R166,R173,R180,R188,R197,R207,R214,R219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column23])-SUM(S15,S28,S40,S46,S60,S69,S77,S85,S91,S110,S117,S122,S132,S140,S148,S160,S166,S173,S180,S188,S197,S207,S214,S219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column24])-SUM(T15,T28,T40,T46,T60,T69,T77,T85,T91,T110,T117,T122,T132,T140,T148,T160,T166,T173,T180,T188,T197,T207,T214,T219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column25])-SUM(U15,U28,U40,U46,U60,U69,U77,U85,U91,U110,U117,U122,U132,U140,U148,U160,U166,U173,U180,U188,U197,U207,U214,U219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column26])-SUM(V15,V28,V40,V46,V60,V69,V77,V85,V91,V110,V117,V122,V132,V140,V148,V160,V166,V173,V180,V188,V197,V207,V214,V219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column27])-SUM(W15,W28,W40,W46,W60,W69,W77,W85,W91,W110,W117,W122,W132,W140,W148,W160,W166,W173,W180,W188,W197,W207,W214,W219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column30])-SUM(X15,X28,X40,X46,X60,X69,X77,X85,X91,X110,X117,X122,X132,X140,X148,X160,X166,X173,X180,X188,X197,X207,X214,X219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column31])-SUM(Y15,Y28,Y40,Y46,Y60,Y69,Y77,Y85,Y91,Y110,Y117,Y122,Y132,Y140,Y148,Y160,Y166,Y173,Y180,Y188,Y197,Y207,Y214,Y219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column32])-SUM(Z15,Z28,Z40,Z46,Z60,Z69,Z77,Z85,Z91,Z110,Z117,Z122,Z132,Z140,Z148,Z160,Z166,Z173,Z180,Z188,Z197,Z207,Z214,Z219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column322])-SUM(AA15,AA28,AA40,AA46,AA60,AA69,AA77,AA85,AA91,AA110,AA117,AA122,AA132,AA140,AA148,AA160,AA166,AA173,AA180,AA188,AA197,AA207,AA214,AA219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column33])-SUM(AB15,AB28,AB40,AB46,AB60,AB69,AB77,AB85,AB91,AB110,AB117,AB122,AB132,AB140,AB148,AB160,AB166,AB173,AB180,AB188,AB197,AB207,AB214,AB219)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column34])-SUM(AC15,AC28,AC40,AC46,AC60,AC69,AC77,AC85,AC91,AC110,AC117,AC122,AC132,AC140,AC148,AC160,AC166,AC173,AC180,AC188,AC197,AC207,AC214,AC219)","v":0}]
[null,null,"USES OF FUNDS"," Total Project Costs - Residential Cost/Sources","Total Project Costs - Commercial Cost/Sources",{"$f":"IF(Taxcredit=\"\",\"30% PVC for New Const/Rehab\",IF(Taxcredit=0.09,\"70% PVC for New Const/Rehab\",IF(Taxcredit=0.04,\"30% PVC for New Const/Rehab\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for New Const/Rehab"},{"$f":"IF(Taxcredit=\"\",\"30% PVC for Acquisition\",IF(Taxcredit=0.09,\"30% PVC for Acquisition\",IF(Taxcredit=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for Acquisition"},{"$f":"IF('Dev Sources'!$F27>0,'Dev Sources'!$F27,\"\")","v":""},{"$f":"IF('Dev Sources'!$F28>0,'Dev Sources'!$F28,\"\")","v":""},{"$f":"IF(IsIig,'Dev Sources'!$F29,\"\")","v":"Infill Infrastructure Grant Program (IIG) - Grant"},{"$f":"IF('Dev Sources'!$F30>0,'Dev Sources'!$F30,\"\")","v":""},{"$f":"IF('Dev Sources'!$F31>0,'Dev Sources'!$F31,\"\")","v":""},{"$f":"IF('Dev Sources'!$F32>0,'Dev Sources'!$F32,\"\")","v":""},{"$f":"IF('Dev Sources'!$F33>0,'Dev Sources'!$F33,\"\")","v":""},{"$f":"IF('Dev Sources'!$F34>0,'Dev Sources'!$F34,\"\")","v":""},{"$f":"IF('Dev Sources'!$F35>0,'Dev Sources'!$F35,\"\")","v":""},{"$f":"IF('Dev Sources'!$F36>0,'Dev Sources'!$F36,\"\")","v":""},{"$f":"IF('Dev Sources'!$F37>0,'Dev Sources'!$F37,\"\")","v":""},{"$f":"IF('Dev Sources'!$F38>0,'Dev Sources'!$F38,\"\")","v":""},{"$f":"IF('Dev Sources'!$F39>0,'Dev Sources'!$F39,\"\")","v":""},{"$f":"IF('Dev Sources'!$F40>0,'Dev Sources'!$F40,\"\")","v":""},{"$f":"IF('Dev Sources'!$F41>0,'Dev Sources'!$F41,\"\")","v":""},{"$f":"IF('Dev Sources'!$F42>0,'Dev Sources'!$F42,\"\")","v":""},{"$f":"IF('Dev Sources'!$F43>0,'Dev Sources'!$F43,\"\")","v":"Deferred Developer Fees"},{"$f":"IF('Dev Sources'!$F44>0,'Dev Sources'!$F44,\"\")","v":"Developer Fee Contribution"},{"$f":"IF('Dev Sources'!$F45>0,'Dev Sources'!$F45,\"\")","v":"GP Equity"},{"$f":"IF('Dev Sources'!$F46>0,'Dev Sources'!$F46,\"\")","v":"Gross Tax Credit Equity"},"Source Name","Source Name"]
[null,null,"Column1","Column2","Column3","Column4","Column5","Column6","Column8","Column9","Column15","Column16","Column17","Column18","Column19","Column20","Column21","Column22","Column23","Column24","Column25","Column26","Column27","Column30","Column31","Column32","Column322","Column33","Column34"]
[null,"LAND COST/ACQUISITION","Land Cost or Value",{"$f":"SUM(H6:AA6)","v":0},{"$f":"SUM(AB6:AC6)","v":0}]
[null,null,"Demolition",0,{"$f":"SUM(AB7:AC7)","v":0},null,null," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,"Legal",0,{"$f":"SUM(AB8:AC8)","v":0}]
[null,null,"Land Lease Rent Prepayment",0,0]
[null,null,"Existing Improvements Cost or Value",0,0]
[null,null,"Off-Site Improvements",0,0]
[null,null,"Predevelopment Interest/Holding Cost",0,0]
[null,null,"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",0,0]
[null,null,"Excess Purchase Price Over Appraisal",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D6:D14)","v":0},{"$f":"SUBTOTAL(109,E6:E14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"REHABILITATION","Site Work",{"$f":"SUM(H16:AA16)","v":0},{"$f":"SUM(AB16:AC16)","v":0}]
[null,null,"Structures",0,0]
[null,null,"General Requirements",0,{"$f":"SUM(AB18:AC18)","v":0}]
[null,null,"Contractor Overhead",0,0]
[null,null,"Contractor Profit",0,0]
[null,null,"Prevailing Wages",0,0]
[null,null,"General Liability Insurance",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Total Relocation Expenses",0,{"$f":"SUM(AB27:AC27)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D16:D27)","v":0},{"$f":"SUBTOTAL(109,E16:E27)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NEW CONSTRUCTION","Site Work",{"$f":"SUM(H29:AA29)","v":0},{"$f":"SUM(AB29:AC29)","v":0}]
[null,null,"Structures",0,{"$f":"SUM(AB30:AC30)","v":0}]
[null,null,"General Requirements",0,0]
[null,null,"Contractor Overhead",0,0]
[null,null,"Contractor Profit",0,0]
[null,null,"Prevailing Wages",0,0]
[null,null,"General Liability Insurance",0,0]
[null,null,"Urban Greening",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D29:D39)","v":0},{"$f":"SUBTOTAL(109,E29:E39)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARCH. FEES","Design",{"$f":"SUM(H41:AA41)","v":0},{"$f":"SUM(AB41:AC41)","v":0}]
[null,null,"Supervision",{"$f":"SUM(H42:AA42)","v":0},{"$f":"SUM(AB42:AC42)","v":0}]
[null,null,"Total Survey & Engineering",{"$f":"SUM(H43:AA43)","v":0},{"$f":"SUM(AB43:AC43)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H44:AA44)","v":0},{"$f":"SUM(AB44:AC44)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H45:AA45)","v":0},0]
[null,null,null,{"$f":"SUBTOTAL(109,D41:D45)","v":0},{"$f":"SUBTOTAL(109,E41:E45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CONSTRUCTION INTEREST & FEES","Construction Loan Interest",{"$f":"SUM(H47:AA47)","v":0},{"$f":"SUM(AB47:AC47)","v":0}," "]
[null,null,"Origination Fee",0,0]
[null,null,"Credit Enhancement/Application Fee",0,0]
[null,null,"Bond Premium",0,0]
[null,null,"Cost of Issuance",0,0]
[null,null,"Title & Recording",0,0]
[null,null,"Taxes",0,0]
[null,null,"Insurance",0,0]
[null,null,"Employment Reporting",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB57:AC57)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB59:AC59)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D47:D59)","v":0},{"$f":"SUBTOTAL(109,E47:E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PERM. FINANCING","Loan Origination Fee",{"$f":"SUM(H61:AA61)","v":0},{"$f":"SUM(AB61:AC61)","v":0}]
[null,null,"Credit Enhancement/Application Fee",{"$f":"SUM(H62:AA62)","v":0},{"$f":"SUM(AB62:AC62)","v":0}]
[null,null,"Title & Recording",0,0]
[null,null,"Taxes",0,0]
[null,null,"Insurance",0,0]
[null,null,"Legal for Perm Loan",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB67:AC67)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D61:D68)","v":0},{"$f":"SUBTOTAL(109,E61:E68)","v":0},0,0,{"$f":"SUBTOTAL(109,H61:H68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LEGAL FEES","Legal Paid by Applicant",{"$f":"SUM(H70:AA70)","v":0},{"$f":"SUM(AB70:AC70)","v":0}]
[null,null,"Lender Legal",0,{"$f":"SUM(AB71:AC71)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB72:AC72)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB73:AC73)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB76:AC76)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D70:D76)","v":0},{"$f":"SUBTOTAL(109,E70:E76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RESERVES","Operating Reserve",{"$f":"SUM(H78:AA78)","v":0},{"$f":"SUM(AB78:AC78)","v":0}]
[null,null,"Replacement Reserve",0,0]
[null,null,"Transition Reserve",0,0]
[null,null,"Rent Reserve",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D78:D84)","v":0},{"$f":"SUBTOTAL(109,E78:E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CONTINGENCY COSTS","Construction Hard Cost Contingency ",{"$f":"SUM(H86:AA86)","v":0},{"$f":"SUM(AB86:AC86)","v":0}]
[null,null,"Soft Cost Contingency",{"$f":"SUM(H87:AA87)","v":0},{"$f":"SUM(AB87:AC87)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H88:AA88)","v":0},{"$f":"SUM(AB88:AC88)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H89:AA89)","v":0},{"$f":"SUM(AB89:AC89)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H90:AA90)","v":0},{"$f":"SUM(AB90:AC90)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D86:D90)","v":0},{"$f":"SUBTOTAL(109,E86:E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER PROJEC COSTS","TCAC App/Allocation/Monitoring Fees",{"$f":"SUM(H92:AA92)","v":0},{"$f":"SUM(AB92:AC92)","v":0}]
[null,null,"Environmental Audit",0,0]
[null,null,"Local Development Impact Fees",0,0]
[null,null,"Permit Processing Fees",0,0]
[null,null,"Capital Fees",0,0]
[null,null,"Marketing",0,0]
[null,null,"Furnishings",0,0]
[null,null,"Market Study",0,0]
[null,null,"Accounting/Reimbursable",0,0]
[null,null,"Appraisal Costs",0,0]
[null,null,"Construction Management",0,{"$f":"SUM(AB102:AC102)","v":0}]
[null,null,"Prevailing Wage Monitoring",{"$f":"SUM(H103:AA103)","v":0},0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB106:AC106)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(AB107:AC107)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D92:D109)","v":0},{"$f":"SUBTOTAL(109,E92:E109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DEVELOPER COSTS","Developer Overhead/Profit",{"$f":"SUM(H111:AA111)","v":0},{"$f":"SUM(AB111:AC111)","v":0}]
[null,null,"Consultant/Processing Agent",0,0]
[null,null,"Project Administration",0,0]
[null,null,"Broker Fees Paid to a Related Party",0,0]
[null,null,"Construction Oversight by Developer",0,{"$f":"SUM(AB115:AC115)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D111:D116)","v":0},{"$f":"SUBTOTAL(109,E111:E116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(IsIig,\"Capital Improvement Project(s) (CIP)\",\"\")","v":"Capital Improvement Project(s) (CIP)"}]
[null,"Please read CELL COMMENT ----------------------------------------------->>>",null,null,null,"Cell Comment"]
[null,"SITE ACQUISITION (not parking)","Site acquisition of CIP including easements and right of ways",{"$f":"SUM(H120:AA120)","v":0},{"$f":"SUM(AB120:AC120)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H121:AA121)","v":0},{"$f":"SUM(AB121:AC121)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D120:D121)","v":0},{"$f":"SUBTOTAL(109,E120:E121)","v":0},{"$f":"SUBTOTAL(109,F120:F121)","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]
[null,"SITE PREPARATION","Clearing and Grubbing",{"$f":"SUM(H123:AA123)","v":0},0]
[null,null,"Demolition",0,0]
[null,null,"Excavation",0,0]
[null,null,"Grading",0,0]
[null,null,"Soil Stabilization (Lime, etc.)",0,0]
[null,null,"Erosion/Weed Control",0,0]
[null,null,"Dewatering",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D123:D131)","v":0},{"$f":"SUBTOTAL(109,E123:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SITE UTILITIES","Sanitary Sewer",{"$f":"SUM(H133:AA133)","v":0},0]
[null,null,"Potable Water",0,0]
[null,null,"Non-Potable Water",0,0]
[null,null,"Storm Drain",0,0]
[null,null,"Detention Basin/Culverts",0,0]
[null,null,"Joint Trench",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D133:D139)","v":0},{"$f":"SUBTOTAL(109,E133:E139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SURFACE IMPROVEMENTS","Aggregate Base",{"$f":"SUM(H141:AA141)","v":0},0]
[null,null,"Asphalt Pavement",0,0]
[null,null,"Curb, Gutter, Sidewalk",0,0]
[null,null,"Street Lights",0,0]
[null,null,"Striping/Signage/Barricades",0,0]
[null,null,"Traffic Mitigation",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D141:D147)","v":0},{"$f":"SUBTOTAL(109,E141:E147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PARKS - LANDSCAPE AND AMENITIES","Irrigation",{"$f":"SUM(H149:AA149)","v":0},0]
[null,null,"Concrete Work",0,0]
[null,null,"Landscaping",0,0]
[null,null,"Urban Greening",0,0]
[null,null,"Playground Facilities and Tot Lots",0,0]
[null,null,"Walking/Bike Path",0,0]
[null,null,"Drinking Fountains",0,0]
[null,null,"Structures",0,0]
[null,null,"Lighting ",0,0]
[null,null,"Open Space ",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D149:D159)","v":0},{"$f":"SUBTOTAL(109,E149:E159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ENV. MITIGATION","Wetland Mitigation",{"$f":"SUM(H161:AA161)","v":0},0]
[null,null,"Endangered Species",{"$f":"SUM(H162:AA162)","v":0},0]
[null,null,"Tree Mitigation",{"$f":"SUM(H163:AA163)","v":0},0]
[null,null,"Environmental Remediation ",{"$f":"SUM(H164:AA164)","v":0},0]
[null,null,"Other: (Specify)",{"$f":"SUM(H165:AA165)","v":0},0]
[null,null,null,{"$f":"SUBTOTAL(109,D161:D165)","v":0},{"$f":"SUBTOTAL(109,E161:E165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRANSIT STATION STRUCTURED PARKING","Replacement Parking",{"$f":"SUM(H167:AA167)","v":0},0]
[null,null,"Grading",0,0]
[null,null,"Foundation Work",0,0]
[null,null,"Site Work",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D167:D172)","v":0},{"$f":"SUBTOTAL(109,E167:E172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RESIDENTIAL PARKING","Residential Parking Structures",{"$f":"SUM(H174:AA174)","v":0},0]
[null,null,"Grading",0,0]
[null,null,"Foundation Work",0,0]
[null,null,"Site Work",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D174:D179)","v":0},{"$f":"SUBTOTAL(109,E174:E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRANSIT","Access Plazas",{"$f":"SUM(H181:AA181)","v":0},0]
[null,null,"Pathways",0,0]
[null,null,"Bus Shelters",0,0]
[null,null,"Transit Shelters",0,0]
[null,null,"Pedestrian Facilities",0,{"$f":"SUM(AB185:AC185)","v":0}]
[null,null,"Bicycle Facilities",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D181:D187)","v":0},{"$f":"SUBTOTAL(109,E181:E187)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(109,Q181:Q187)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(109,AC181:AC187)","v":0}]
[null,"IMPACT FEES","Drainage",{"$f":"SUM(H189:AA189)","v":0},0]
[null,null,"Parks & Recreation",0,0]
[null,null,"Streets/Signals",0,0]
[null,null,"Traffic Fees",0,0]
[null,null,"Waste Water",0,0]
[null,null,"Water Facility",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D189:D196)","v":0},{"$f":"SUBTOTAL(109,E189:E196)","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,{"$f":"SUBTOTAL(109,AC189:AC196)","v":0}]
[null,"ADAPTIVE REUSE","Site acquisition",{"$f":"SUM(H198:AA198)","v":0},{"$f":"SUM(AB198:AC198)","v":0}]
[null,null,"Site work",{"$f":"SUM(H199:AA199)","v":0},0]
[null,null,"Redesign ",0,{"$f":"SUM(AB200:AC200)","v":0}]
[null,null,"Renovation costs",0,{"$f":"SUM(AB201:AC201)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Total Relocation Expenses",0,{"$f":"SUM(AB206:AC206)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D198:D206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FACTORY-BUILT HOUSING","Site acquisition",{"$f":"SUM(H208:AA208)","v":0},{"$f":"SUM(AB208:AC208)","v":0}]
[null,null,"Factory-Built Housing Units",{"$f":"SUM(H209:Z209)","v":0},{"$f":"SUM(AB209:AC209)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D208:D213)","v":0},{"$f":"SUBTOTAL(109,E208:E213)","v":0},{"$f":"SUBTOTAL(109,F208:F213)","v":0},{"$f":"SUBTOTAL(109,G208:G213)","v":0},0,0,0,0,{"$f":"SUBTOTAL(109,L208:L213)","v":0},{"$f":"SUBTOTAL(109,M208:M213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SOFT COSTS","Engineering",{"$f":"SUM(H215:AA215)","v":0},0]
[null,null,"Design",{"$f":"SUM(H216:AA216)","v":0},0]
[null,null,"Other: (Specify)",{"$f":"SUM(H217:AA217)","v":0},0]
[null,null,"Other: (Specify)",{"$f":"SUM(H218:AA218)","v":0},0]
[null,null,null,{"$f":"SUBTOTAL(109,D215:D218)","v":0},{"$f":"SUBTOTAL(109,E215:E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(109,AB215:AB218)","v":0},{"$f":"SUBTOTAL(109,AC215:AC218)","v":0}]
[null,"OTHER","Other: (Specify)",{"$f":"SUM(H220:Z220)","v":0},{"$f":"SUM(AB220:AC220)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H221:AA221)","v":0},0]
[]
[null,null,null,{"$f":"SUM(D220:D222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Comments and explanation of basis changes or other general comments:"]

{"sheet":"Operating Budget","index":11,"n_rows":146,"n_cols":9,"rows_kept":146,"cut":false,"hidden":false,"merged":[[1,1,1,6],[3,1,3,6],[29,1,29,6],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[34,3,34,6],[27,1,27,4],[43,5,47,5],[35,5,37,5],[32,5,33,5],[7,5,9,5],[24,1,24,2],[25,1,25,2],[26,1,26,2],[23,1,23,2],[57,1,57,2],[58,1,58,2],[141,1,141,3],[142,1,142,3],[139,1,139,3],[15,1,15,2],[31,1,33,2],[39,1,39,2],[34,1,38,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,3],[20,1,20,3],[30,1,30,2],[43,1,49,2],[50,1,50,3],[40,1,40,2],[41,1,41,2],[68,1,68,2],[42,1,42,3],[74,1,74,2],[22,1,22,6],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[76,1,76,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[132,1,132,2],[122,1,122,2],[116,1,116,2],[118,1,118,2],[123,1,123,2],[137,1,137,2],[145,1,145,6],[127,1,127,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[133,1,133,2],[134,1,134,2],[143,1,143,3],[119,1,119,2],[120,1,120,2]]}
[]
[null,"Annual Income And Expenses"]
[]
[null,"EMPLOYEE INFORMATION"]
[null,"No.","FTE","Employee Job Title","Wages","Free Rent","Comments"]
[null,null,null,"On-Site Manager(s)",0,0]
[null,null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,"Other (Specify)",0,0]
[null,null,null,"Other (Specify)",0,0]
[null," Acct. No.",null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM($E$6:$E$15)","v":0},{"$f":"SUM($F$6:$F$15)","v":0}]
[null,6711,null,"Payroll Taxes",0]
[null,6722,null,"Workers Compensation",0]
[null,6723,null,"Employee Benefits",0]
[null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",null,null,{"$f":"SUM($E$17:$E$19)","v":0}]
[null,"Total Employee(s) Expenses",null,null,{"$f":"$E$20+$E$16","v":0}]
[]
[null,"EMPLOYEE UNITS"]
[null,"Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Bedrooms","SF","Comments","Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,null,null,null,null,0.6,"On-Site Manager(s)"]
[null,null,null,null,null,null,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,null,null,null,null,0.5,"On-Site Maintenance Employee(s)"]
[null,"Total Square Footage",null,null,null,{"$f":"SUM($F$25:$F$27)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
[null,null,null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[null,"ANNUAL OPERATING BUDGET",null,null,null,null,null,null,"Services Coordinator"]
[null," Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments"]
[null,"5120/5140",null,"Rent Revenue - Gross Potential",null,{"$f":"+'Project Overview'!$AJ$281","v":0}]
[null,null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!$L$5","v":0}]
[null,null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!$L$6","v":0}]
[null,5121,null,"Tenant Assistance Payments"]
[null,null,null,{"$f":"IF('Unit Mix'!$Z$7>0,'Unit Mix'!$Z$7,\"\")","v":""},{"$f":"'Unit Mix'!AD8*12","v":0}]
[null,null,null,{"$f":"IF('Unit Mix'!$AE$7>0,'Unit Mix'!$AE$7,\"\")","v":""},{"$f":"'Unit Mix'!AI8*12","v":0}]
[null,null,null,"Operating Subsidies",0]
[null,null,null,"Other: (Specify)",0,0]
[null,5910,null,"Laundry and Vending Revenue",{"$f":"'Project Overview'!$K$273","v":0}]
[null,5170,null,"Garage and Parking Spaces",{"$f":"+'Project Overview'!$K$277","v":0},{"$f":"+'Project Overview'!$K$281","v":0}]
[null,5990,null,"Miscellaneous Rent Revenue ",0,0]
[null,"Gross Potential Income (GPI)",null,null,{"$f":"SUM(E32:E42)","v":0},{"$f":"SUM($F$32:$F$42)","v":0}]
[null,"5220/5240",null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,null,{"$f":"\"Vacancy Rate:  \" & $D$39","v":"Vacancy Rate:  Other: (Specify)"},0.05]
[null,null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
[null,null,null,"Vacancy Loss(es)",{"$f":"($E$33*$E$44)+($E$34*$E$45)+(($E$36+$E$37+E38)*$E$46)+($E$39*$E$47)+(($E$40+$E$41+$E$42)*$E$48)","v":0},{"$f":"+$F$43*$F$49","v":0}]
[null,"Effective Gross Income (EGI)",null,null,{"$f":"+$E$43-$E$50","v":0},{"$f":"+$F$43-$F$50","v":0}]
[]
[null," Acct. No.",null,"Administrative Operating Expenses","Residential ","Commercial ","Comments"]
[null,6203,null,"Conventions and Meetings",0,0]
[null,6210,null,"Advertising and Marketing",0,0]
[null,6250,null,"Other Renting Expenses",0,0]
[null,6310,null,"Office/Administrative Salaries -- from above",{"$f":"+$E$12","v":0},0]
[null,6311,null,"Office Expenses",0,0]
[null,6312,null,"Office or Model Apartment Rent",0,0]
[null,6320,null,"Management Fee",0,0]
[null,6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"+$E$6+$E$7","v":0},0]
[null,6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF($H$20=1,+$F$6+$F$7+$F$12,0)","v":0},0]
[null,6340,null,"Legal Expense -- Project",0,0]
[null,6350,null,"Audit Expense",0,0]
[null,6351,null,"Bookkeeping Fees/Accounting Services",0,0]
[null,6390,null,"Miscellaneous Administrative Expenses",0,0]
[null,"6263T",null," Total Administrative Expenses",{"$f":"SUM($E$54:$E$66)","v":0},{"$f":"SUM($F$54:$F$66)","v":0}]
[]
[null,null,null,"Utilities Expenses","Residential ","Commercial ","Comments"]
[null,6450,null,"Electricity",0,0]
[null,6451,null,"Water",0,0]
[null,6452,null,"Gas",0,0]
[null,6453,null,"Sewer",0,0]
[null,null,null,"Other Utilities: (Specify)",0,0]
[null,"6400T",null,"Total Utilities Expenses",{"$f":"SUM($E$70:$E$74)","v":0},{"$f":"SUM($F$70:$F$74)","v":0}]
[]
[null,null,null,"Operating and Maintenance Expenses","Residential ","Commercial ","Comments"]
[null,6510,null,"Payroll -- from above",{"$f":"$E$11+$E$13+$E$14+$E$15","v":0},0]
[null,6515,null,"Supplies ",0,0]
[null,6520,null,"Contracts",0,0]
[null,6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF($H$20=1,+$F$11+$F$14+$F$15,0)","v":0},0]
[null,6525,null,"Garbage and Trash Removal",0,0]
[null,6530,null,"Security Contract",0,0]
[null,6531,null,"Security Free Rent Unit -- from above",{"$f":"IF($H$20=1,+$F$13,0)","v":0},0]
[null,6546,null,"Heating/Cooling Repairs and Maintenance",0,0]
[null,6548,null,"Snow Removal",0,0]
[null,6570,null,"Vehicle & Maintenance Equipment Operation/Reports",0,0]
[null,6590,null,"Miscellaneous Operating and Maintenance Expenses",0,0]
[null,"6500T",null,"Total Operating and Maintenance Expenses",{"$f":"SUM($E$78:$E$88)","v":0},{"$f":"SUM($F$78:$F$88)","v":0}]
[]
[null,null,null,"Taxes and Insurance","Residential ","Commercial ","Comments"]
[null,6710,null,"Real Estate Taxes",0,0]
[null,6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"$E$17","v":0},0]
[null,6720,null,"Property and Liability Insurance (Hazard)",0,0]
[null,6729,null,"Other Insurance (e.g. Earthquake)",0,0]
[null,6721,null,"Fidelity Bond Insurance",0,0]
[null,6722,null,"Worker's Compensation -- from above",{"$f":"$E$18","v":0},0]
[null,6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"$E$19","v":0},0]
[null,6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",0,0]
[null,"6700T",null,"Total Taxes and Insurance",{"$f":"SUM($E$92:$E$99)","v":0},{"$f":"SUM($F$92:$F$99)","v":0}]
[]
[null,null,null,"Supportive Services Costs","Residential ","Commercial ","Comments"]
[null,6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"$E$8","v":0},0]
[null,6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"$E$9","v":0},0]
[null,6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"$E$10","v":0},0]
[null,6990,null,"Supportive Services Admin Overhead",0,0]
[null,6990,null,"Other Supportive Services Costs: (Specify)",0,0]
[null,6990,null,"Other Supportive Services Costs: (Specify)",0,0]
[null,"6900T",null,"Total Supportive Services Costs",{"$f":"SUM($E$103:$E$108)","v":0},{"$f":"SUM($F$103:$F$108)","v":0}]
[null,null,null,"Total Operating Expenses",{"$f":"+$E$67+$E$75+$E$89+$E$100+$E$109","v":0},{"$f":"+$F$67+$F$75+$F$89+$F$100+$F$109","v":0}]
[]
[null,null,null,"Funded Reserves","Residential ","Commercial ","Comments"]
[null,7210,null,"Required Replacement Reserve Deposits",0,0]
[null,7220,null,"Other Reserves: (Specify)",0,0]
[null,7230,null,"Other Reserves: (Specify)",0,0]
[null,7240,null,"Other Reserves: (Specify)",0,0]
[null,null,null,"Total Reserves",{"$f":"SUM($E$113:$E$116)","v":0},{"$f":"SUM($F$113:$F$116)","v":0}]
[]
[null,null,null,"Ground Lease","Residential ","Commercial ","Comments"]
[null,null,null,"Ground Lease",0,0]
[null,null,null,"Total Ground Lease",{"$f":"SUM($E$120:$E$120)","v":0},{"$f":"SUM($F$120:$F$120)","v":0}]
[null,null,null,"Net Operating Income",{"$f":"+$E$51-$E$110-$E$117-$E$121","v":0},{"$f":"+$F$51-$F$110-$F$117-$F$121","v":0}]
[]
[null,null,null,"Financial Expenses","Residential ","Commercial ","Comments"]
[null,6820,null,"1st Mortgage Debt Service (Specify)",0,0]
[null,6830,null,"2nd Mortgage Debt Service (Specify)",0,0]
[null,6830,null,"3rd Mortgage Debt Service (Specify)",0,0]
[null,6840,null,"Other HCD .42% (Specify)",0,0]
[null,6890,null,"Other HCD .42% (Specify)",0,0]
[null,6890,null,"Other HCD .42% (Specify)",0,0]
[null,6890,null,"Bond Issuer Fee",0,0]
[null,6890,null,"Miscellaneous Financial Expenses (Specify)",0,0]
[null,6890,null,"Miscellaneous Financial Expenses (Specify)",0,0]
[null,"6800T",null,"Total Financial Expenses",{"$f":"SUM($E$125:$E$133)","v":0},{"$f":"SUM($F$125:$F$133)","v":0}]
[null,null,null,"Cash Flow",{"$f":"+$E$122-$E$134","v":0},{"$f":"+$F$122-$F$134","v":0}]
[]
[]
[null,7190,null,"Asset Management/Similar Fees",0,0]
[]
[null,"Total Operating Expenses Per Unit ",null,null,"Per Year","Per Month","Comments"]
[]
[null,"Without any Adjustments",null,null,{"$f":"IFERROR($E$110/SUM('Unit Mix'!$E$8,'Unit Mix'!$E$7),0)","v":0},{"$f":"+$E$142/12","v":0}]
[null,"With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF($F$16>0,($F$16+$E$110)/SUM('Unit Mix'!$E$8,'Unit Mix'!$E$7),$E$110/SUM('Unit Mix'!$E$8,'Unit Mix'!$E$7)),0)","v":0},{"$f":"+E143/12","v":0}]
[null,"Without  RE Taxes, Social Services Coordinator or Social Services/Social Programs and With the Value of Rent Fee Units Included",null,null,{"$f":"IFERROR(IF($F$16>0,(($F$16+$E$110)-($E$92+$E$109))/SUM('Unit Mix'!$E$8,'Unit Mix'!$E$7),($E$110-($E$92+$E$109))/SUM('Unit Mix'!$E$8,'Unit Mix'!$E$7)),0)","v":0},{"$f":"E144/12","v":0}]
[]
[null,"End of Document"]

{"sheet":"Cash Flow","index":12,"n_rows":81,"n_cols":129,"rows_kept":81,"cut":false,"hidden":false,"merged":[[50,119,50,121],[50,122,50,124],[50,125,50,127],[48,119,48,121],[48,122,48,124],[48,125,48,127],[50,128,50,130],[49,116,49,118],[49,119,49,121],[49,122,49,124],[49,125,49,127],[49,128,49,130],[50,11,50,13],[50,14,50,16],[50,17,50,19],[50,20,50,22],[50,23,50,25],[50,26,50,28],[50,29,50,31],[50,32,50,34],[50,35,50,37],[50,38,50,40],[50,41,50,43],[50,44,50,46],[50,47,50,49],[50,50,50,52],[50,53,50,55],[50,56,50,58],[50,59,50,61],[50,62,50,64],[50,65,50,67],[50,68,50,70],[49,104,49,106],[49,107,49,109],[49,110,49,112],[49,113,49,115],[48,98,48,100],[48,101,48,103],[48,104,48,106],[48,107,48,109],[48,110,48,112],[48,113,48,115],[48,116,48,118],[50,101,50,103],[50,104,50,106],[50,107,50,109],[50,110,50,112],[50,113,50,115],[50,116,50,118],[49,101,49,103],[50,71,50,73],[50,74,50,76],[50,77,50,79],[50,92,50,94],[50,95,50,97],[50,98,50,100],[49,53,49,55],[49,56,49,58],[49,59,49,61],[49,62,49,64],[49,65,49,67],[49,68,49,70],[49,71,49,73],[49,74,49,76],[49,77,49,79],[49,80,49,82],[49,83,49,85],[49,86,49,88],[49,89,49,91],[49,92,49,94],[49,95,49,97],[49,98,49,100],[47,113,47,115],[47,116,47,118],[47,119,47,121],[47,122,47,124],[47,125,47,127],[47,128,47,130],[48,11,48,13],[48,14,48,16],[48,17,48,19],[48,20,48,22],[48,23,48,25],[48,26,48,28],[48,29,48,31],[48,32,48,34],[48,35,48,37],[48,38,48,40],[48,41,48,43],[48,44,48,46],[48,47,48,49],[48,50,48,52],[48,53,48,55],[48,56,48,58],[48,59,48,61],[48,62,48,64],[48,65,48,67],[48,128,48,130],[48,83,48,85],[48,86,48,88],[48,89,48,91],[48,92,48,94],[48,95,48,97],[49,1,49,10],[47,11,47,13],[47,14,47,16],[47,17,47,19],[47,20,47,22],[47,23,47,25],[47,26,47,28],[47,29,47,31],[47,32,47,34],[47,35,47,37],[47,38,47,40],[47,41,47,43],[47,44,47,46],[47,47,47,49],[47,50,47,52],[49,11,49,13],[49,14,49,16],[49,17,49,19],[49,20,49,22],[49,23,49,25],[49,26,49,28],[49,29,49,31],[49,32,49,34],[49,35,49,37],[49,38,49,40],[49,41,49,43],[49,44,49,46],[49,47,49,49],[49,50,49,52],[42,1,42,10],[73,128,73,130],[73,113,73,115],[73,116,73,118],[73,119,73,121],[73,122,73,124],[73,125,73,127],[73,98,73,100],[73,101,73,103],[73,104,73,106],[73,107,73,109],[73,110,73,112],[73,83,73,85],[73,86,73,88],[73,89,73,91],[73,92,73,94],[73,95,73,97],[73,68,73,70],[73,71,73,73],[73,74,73,76],[73,77,73,79],[73,80,73,82],[73,53,73,55],[73,56,73,58],[73,59,73,61],[73,62,73,64],[73,65,73,67],[72,122,72,124],[72,125,72,127],[47,1,47,10],[48,1,48,10],[50,1,50,10],[72,128,72,130],[73,14,73,16],[73,17,73,19],[73,20,73,22],[73,23,73,25],[73,26,73,28],[73,29,73,31],[73,32,73,34],[73,35,73,37],[73,38,73,40],[73,41,73,43],[73,44,73,46],[73,47,73,49],[73,50,73,52],[72,107,72,109],[72,110,72,112],[72,113,72,115],[72,116,72,118],[72,119,72,121],[72,92,72,94],[72,95,72,97],[72,98,72,100],[72,101,72,103],[72,104,72,106],[72,77,72,79],[72,80,72,82],[72,83,72,85],[72,86,72,88],[72,89,72,91],[72,62,72,64],[72,65,72,67],[72,68,72,70],[72,71,72,73],[72,74,72,76],[72,47,72,49],[72,50,72,52],[72,53,72,55],[72,56,72,58],[72,59,72,61],[71,122,71,124],[71,125,71,127],[71,128,71,130],[72,11,72,13],[73,11,73,13],[72,14,72,16],[72,17,72,19],[72,20,72,22],[72,23,72,25],[72,26,72,28],[72,29,72,31],[72,32,72,34],[72,35,72,37],[72,38,72,40],[72,41,72,43],[72,44,72,46],[71,107,71,109],[71,110,71,112],[71,113,71,115],[71,116,71,118],[71,119,71,121],[71,92,71,94],[71,95,71,97],[71,98,71,100],[71,101,71,103],[71,104,71,106],[71,77,71,79],[71,80,71,82],[71,83,71,85],[71,86,71,88],[71,89,71,91],[71,62,71,64],[71,65,71,67],[71,68,71,70],[71,71,71,73],[71,74,71,76],[71,47,71,49],[71,50,71,52],[71,53,71,55],[71,56,71,58],[71,59,71,61],[71,32,71,34],[71,35,71,37],[71,38,71,40],[71,41,71,43],[71,44,71,46],[70,122,70,124],[70,125,70,127],[70,128,70,130],[70,101,70,103],[70,104,70,106],[70,107,70,109],[70,110,70,112],[70,113,70,115],[70,86,70,88],[70,89,70,91],[70,92,70,94],[70,95,70,97],[70,98,70,100],[70,71,70,73],[70,74,70,76],[70,77,70,79],[70,80,70,82],[70,83,70,85],[69,122,69,124],[69,125,69,127],[69,128,69,130],[70,17,70,19],[70,20,70,22],[70,23,70,25],[70,26,70,28],[70,29,70,31],[70,32,70,34],[70,35,70,37],[70,38,70,40],[70,41,70,43],[70,44,70,46],[70,47,70,49],[70,50,70,52],[70,53,70,55],[69,107,69,109],[69,110,69,112],[69,113,69,115],[69,116,69,118],[69,119,69,121],[69,92,69,94],[69,95,69,97],[69,98,69,100],[69,101,69,103],[69,104,69,106],[69,77,69,79],[69,80,69,82],[69,83,69,85],[69,65,69,67],[70,116,70,118],[70,119,70,121],[69,68,69,70],[69,71,69,73],[69,74,69,76],[69,47,69,49],[69,50,69,52],[69,53,69,55],[69,56,69,58],[69,59,69,61],[69,32,69,34],[69,35,69,37],[69,38,69,40],[69,41,69,43],[69,44,69,46],[70,62,70,64],[70,65,70,67],[70,68,70,70],[69,20,69,22],[69,23,69,25],[69,26,69,28],[69,29,69,31],[70,56,70,58],[70,59,70,61],[68,116,68,118],[68,119,68,121],[68,122,68,124],[68,125,68,127],[68,128,68,130],[68,101,68,103],[68,104,68,106],[68,107,68,109],[68,110,68,112],[68,113,68,115],[68,86,68,88],[68,89,68,91],[68,92,68,94],[68,95,68,97],[68,98,68,100],[68,71,68,73],[68,74,68,76],[68,77,68,79],[68,80,68,82],[68,83,68,85],[68,56,68,58],[68,59,68,61],[68,62,68,64],[68,65,68,67],[68,68,68,70],[69,86,69,88],[69,89,69,91],[69,62,69,64],[67,122,67,124],[67,125,67,127],[67,128,67,130],[68,17,68,19],[68,20,68,22],[68,23,68,25],[68,26,68,28],[68,29,68,31],[68,32,68,34],[68,35,68,37],[68,38,68,40],[68,41,68,43],[68,44,68,46],[68,47,68,49],[68,50,68,52],[68,53,68,55],[67,107,67,109],[67,110,67,112],[67,113,67,115],[67,116,67,118],[67,119,67,121],[67,92,67,94],[67,95,67,97],[67,98,67,100],[67,101,67,103],[67,104,67,106],[67,77,67,79],[67,80,67,82],[67,83,67,85],[67,86,67,88],[67,89,67,91],[67,62,67,64],[67,65,67,67],[67,68,67,70],[67,71,67,73],[67,74,67,76],[66,128,66,130],[67,17,67,19],[67,20,67,22],[67,23,67,25],[67,26,67,28],[67,29,67,31],[67,32,67,34],[67,35,67,37],[67,38,67,40],[67,41,67,43],[67,44,67,46],[67,47,67,49],[67,50,67,52],[67,53,67,55],[67,56,67,58],[67,59,67,61],[66,113,66,115],[66,116,66,118],[66,119,66,121],[66,122,66,124],[66,125,66,127],[66,98,66,100],[66,101,66,103],[66,104,66,106],[66,107,66,109],[66,110,66,112],[66,83,66,85],[66,86,66,88],[66,89,66,91],[66,92,66,94],[66,95,66,97],[66,68,66,70],[66,71,66,73],[66,74,66,76],[66,77,66,79],[66,80,66,82],[66,53,66,55],[66,56,66,58],[66,59,66,61],[66,62,66,64],[66,65,66,67],[66,38,66,40],[66,41,66,43],[66,44,66,46],[66,47,66,49],[66,50,66,52],[66,23,66,25],[66,26,66,28],[66,29,66,31],[66,32,66,34],[66,35,66,37],[67,14,67,16],[68,14,68,16],[69,14,69,16],[70,14,70,16],[71,14,71,16],[72,9,72,10],[72,1,72,8],[69,17,69,19],[71,17,71,19],[71,20,71,22],[71,23,71,25],[71,26,71,28],[71,29,71,31],[73,1,73,10],[66,11,66,13],[67,11,67,13],[68,11,68,13],[69,11,69,13],[70,11,70,13],[71,11,71,13],[71,9,71,10],[66,1,66,8],[67,1,67,8],[68,1,68,8],[69,1,69,8],[70,1,70,8],[71,1,71,8],[66,9,66,10],[67,9,67,10],[68,9,68,10],[69,9,69,10],[70,9,70,10],[64,116,64,118],[64,119,64,121],[64,122,64,124],[64,125,64,127],[64,128,64,130],[64,101,64,103],[64,104,64,106],[64,107,64,109],[64,110,64,112],[64,113,64,115],[64,86,64,88],[64,89,64,91],[64,92,64,94],[64,95,64,97],[64,98,64,100],[64,71,64,73],[64,74,64,76],[64,77,64,79],[64,80,64,82],[64,83,64,85],[64,56,64,58],[64,59,64,61],[64,62,64,64],[64,65,64,67],[64,68,64,70],[65,119,65,121],[65,122,65,124],[65,125,65,127],[65,128,65,130],[64,20,64,22],[64,23,64,25],[64,26,64,28],[64,29,64,31],[64,32,64,34],[64,35,64,37],[64,38,64,40],[64,41,64,43],[64,44,64,46],[64,47,64,49],[64,50,64,52],[64,53,64,55],[65,104,65,106],[65,107,65,109],[65,110,65,112],[65,113,65,115],[65,116,65,118],[65,89,65,91],[65,92,65,94],[65,95,65,97],[65,98,65,100],[65,101,65,103],[65,74,65,76],[65,77,65,79],[65,80,65,82],[65,83,65,85],[65,86,65,88],[65,59,65,61],[65,62,65,64],[65,65,65,67],[65,68,65,70],[65,71,65,73],[65,44,65,46],[65,47,65,49],[65,50,65,52],[65,53,65,55],[65,56,65,58],[63,128,63,130],[64,11,64,13],[64,14,64,16],[64,17,64,19],[63,53,63,55],[63,56,63,58],[63,59,63,61],[63,62,63,64],[63,65,63,67],[63,38,63,40],[63,41,63,43],[63,44,63,46],[63,47,63,49],[63,50,63,52],[63,23,63,25],[63,26,63,28],[63,29,63,31],[63,32,63,34],[65,1,65,10],[65,11,65,13],[65,14,65,16],[65,17,65,19],[65,20,65,22],[65,23,65,25],[65,26,65,28],[65,29,65,31],[65,32,65,34],[65,35,65,37],[65,38,65,40],[65,41,65,43],[63,113,63,115],[63,116,63,118],[63,119,63,121],[63,122,63,124],[63,125,63,127],[63,98,63,100],[63,101,63,103],[63,104,63,106],[63,107,63,109],[63,110,63,112],[63,83,63,85],[63,86,63,88],[63,89,63,91],[63,92,63,94],[63,95,63,97],[63,68,63,70],[63,71,63,73],[63,74,63,76],[63,77,63,79],[63,80,63,82],[63,35,63,37],[64,1,64,10],[63,14,63,16],[63,17,63,19],[63,20,63,22],[66,14,66,16],[66,17,66,19],[66,20,66,22],[62,116,62,118],[62,119,62,121],[62,122,62,124],[62,125,62,127],[62,128,62,130],[62,101,62,103],[62,104,62,106],[62,107,62,109],[62,110,62,112],[62,113,62,115],[62,86,62,88],[62,89,62,91],[62,92,62,94],[62,95,62,97],[62,98,62,100],[62,71,62,73],[62,74,62,76],[62,77,62,79],[62,80,62,82],[62,83,62,85],[62,56,62,58],[62,59,62,61],[62,62,62,64],[62,65,62,67],[62,68,62,70],[63,1,63,10],[62,11,62,13],[62,14,62,16],[62,17,62,19],[62,20,62,22],[63,11,63,13],[60,119,60,121],[60,122,60,124],[60,125,60,127],[60,128,60,130],[62,1,62,10],[62,23,62,25],[62,26,62,28],[62,29,62,31],[62,32,62,34],[62,35,62,37],[62,38,62,40],[62,41,62,43],[62,44,62,46],[62,47,62,49],[62,50,62,52],[62,53,62,55],[60,104,60,106],[60,107,60,109],[60,110,60,112],[60,113,60,115],[60,116,60,118],[60,89,60,91],[60,92,60,94],[60,95,60,97],[60,98,60,100],[60,86,60,88],[60,59,60,61],[60,62,60,64],[60,65,60,67],[60,68,60,70],[60,71,60,73],[60,44,60,46],[60,47,60,49],[60,50,60,52],[60,53,60,55],[60,56,60,58],[55,125,55,127],[55,71,55,73],[55,74,55,76],[55,77,55,79],[55,50,55,52],[55,53,55,55],[55,56,55,58],[55,59,55,61],[55,62,55,64],[57,47,57,49],[57,50,57,52],[57,53,57,55],[57,56,57,58],[57,59,57,61],[57,62,57,64],[57,65,57,67],[57,68,57,70],[58,95,58,97],[58,104,58,106],[58,107,58,109],[58,110,58,112],[55,128,55,130],[60,17,60,19],[60,20,60,22],[60,23,60,25],[60,26,60,28],[60,29,60,31],[60,32,60,34],[60,35,60,37],[60,38,60,40],[60,41,60,43],[55,110,55,112],[55,113,55,115],[55,116,55,118],[55,119,55,121],[55,122,55,124],[55,95,55,97],[55,98,55,100],[55,101,55,103],[55,104,55,106],[55,107,55,109],[55,80,55,82],[55,83,55,85],[55,86,55,88],[55,89,55,91],[55,92,55,94],[55,65,55,67],[55,68,55,70],[60,101,60,103],[60,74,60,76],[60,77,60,79],[60,80,60,82],[60,83,60,85],[54,17,54,19],[54,20,54,22],[54,23,54,25],[54,26,54,28],[54,29,54,31],[50,80,50,82],[50,83,50,85],[50,86,50,88],[50,89,50,91],[47,53,47,55],[47,56,47,58],[54,122,54,124],[54,125,54,127],[54,128,54,130],[55,14,55,16],[55,17,55,19],[55,20,55,22],[55,23,55,25],[55,26,55,28],[55,29,55,31],[55,32,55,34],[55,35,55,37],[55,38,55,40],[55,41,55,43],[55,44,55,46],[55,47,55,49],[54,107,54,109],[54,110,54,112],[54,113,54,115],[54,116,54,118],[54,119,54,121],[54,92,54,94],[54,59,54,61],[45,125,45,127],[45,128,45,130],[47,59,47,61],[47,62,47,64],[47,65,47,67],[47,68,47,70],[47,71,47,73],[47,74,47,76],[47,77,47,79],[47,80,47,82],[47,83,47,85],[47,86,47,88],[47,89,47,91],[48,68,48,70],[48,71,48,73],[48,74,48,76],[48,77,48,79],[48,80,48,82],[54,95,54,97],[54,98,54,100],[54,101,54,103],[54,104,54,106],[54,77,54,79],[54,80,54,82],[47,92,47,94],[47,95,47,97],[47,98,47,100],[47,101,47,103],[47,104,47,106],[47,107,47,109],[47,110,47,112],[45,95,45,97],[45,98,45,100],[45,71,45,73],[45,74,45,76],[45,77,45,79],[45,80,45,82],[45,83,45,85],[45,116,45,118],[45,119,45,121],[44,1,44,10],[55,11,55,13],[54,11,54,13],[54,14,54,16],[52,125,52,127],[52,128,52,130],[52,1,52,10],[45,1,45,10],[52,110,52,112],[52,113,52,115],[52,116,52,118],[52,119,52,121],[52,122,52,124],[52,95,52,97],[52,98,52,100],[52,101,52,103],[52,104,52,106],[52,107,52,109],[52,80,52,82],[52,83,52,85],[52,65,52,67],[52,68,52,70],[52,71,52,73],[45,122,45,124],[45,44,45,46],[45,47,45,49],[45,50,45,52],[45,53,45,55],[44,104,44,106],[44,107,44,109],[44,110,44,112],[44,113,44,115],[44,116,44,118],[44,89,44,91],[44,92,44,94],[44,95,44,97],[44,98,44,100],[44,101,44,103],[44,74,44,76],[44,77,44,79],[44,80,44,82],[44,83,44,85],[45,56,45,58],[45,59,45,61],[45,62,45,64],[45,65,45,67],[45,68,45,70],[45,101,45,103],[45,104,45,106],[45,107,45,109],[45,110,45,112],[45,113,45,115],[45,86,45,88],[45,89,45,91],[45,92,45,94],[43,128,43,130],[44,20,44,22],[44,23,44,25],[44,26,44,28],[44,29,44,31],[44,32,44,34],[44,35,44,37],[44,38,44,40],[44,41,44,43],[44,44,44,46],[44,47,44,49],[44,50,44,52],[44,53,44,55],[44,56,44,58],[43,107,43,109],[43,110,43,112],[43,113,43,115],[43,116,43,118],[43,119,43,121],[43,92,43,94],[43,95,43,97],[43,98,43,100],[43,101,43,103],[43,104,43,106],[44,119,44,121],[44,122,44,124],[44,125,44,127],[44,128,44,130],[42,128,42,130],[43,20,43,22],[43,23,43,25],[43,26,43,28],[43,29,43,31],[43,32,43,34],[43,35,43,37],[43,38,43,40],[43,41,43,43],[43,44,43,46],[43,47,43,49],[43,50,43,52],[43,53,43,55],[43,56,43,58],[43,59,43,61],[42,110,42,112],[42,113,42,115],[42,116,42,118],[42,119,42,121],[42,122,42,124],[42,95,42,97],[42,80,42,82],[42,83,42,85],[42,86,42,88],[42,89,42,91],[42,92,42,94],[42,65,42,67],[42,68,42,70],[42,71,42,73],[42,74,42,76],[42,77,42,79],[43,122,43,124],[42,53,42,55],[42,56,42,58],[42,59,42,61],[42,62,42,64],[43,77,43,79],[43,80,43,82],[43,83,43,85],[43,86,43,88],[43,89,43,91],[43,62,43,64],[43,65,43,67],[43,68,43,70],[43,71,43,73],[43,74,43,76],[44,17,44,19],[45,17,45,19],[42,125,42,127],[44,86,44,88],[44,59,44,61],[44,62,44,64],[44,65,44,67],[44,68,44,70],[44,71,44,73],[43,125,43,127],[45,20,45,22],[45,23,45,25],[45,26,45,28],[45,29,45,31],[45,32,45,34],[45,35,45,37],[45,38,45,40],[45,41,45,43],[42,20,42,22],[44,11,44,13],[45,11,45,13],[52,11,52,13],[42,14,42,16],[43,14,43,16],[44,14,44,16],[45,14,45,16],[52,14,52,16],[41,128,41,130],[41,122,41,124],[41,125,41,127],[41,53,41,55],[41,56,41,58],[41,59,41,61],[41,62,41,64],[41,65,41,67],[41,38,41,40],[41,41,41,43],[41,44,41,46],[41,47,41,49],[41,50,41,52],[41,23,41,25],[41,26,41,28],[41,29,41,31],[42,98,42,100],[42,101,42,103],[42,104,42,106],[42,107,42,109],[41,32,41,34],[41,35,41,37],[42,50,42,52],[43,1,43,10],[42,11,42,13],[43,11,43,13],[42,17,42,19],[43,17,43,19],[42,23,42,25],[42,26,42,28],[42,29,42,31],[42,32,42,34],[42,35,42,37],[42,38,42,40],[42,41,42,43],[42,44,42,46],[42,47,42,49],[41,113,41,115],[41,116,41,118],[41,119,41,121],[41,98,41,100],[41,101,41,103],[41,104,41,106],[41,107,41,109],[41,110,41,112],[41,83,41,85],[41,86,41,88],[41,89,41,91],[41,92,41,94],[41,95,41,97],[41,68,41,70],[41,71,41,73],[41,74,41,76],[41,77,41,79],[41,80,41,82],[41,1,41,10],[41,11,41,13],[41,14,41,16],[41,17,41,19]],"merged_total":2623,"flags":["merged_cut"]}
[]
[null,"Cash Flow Analysis"]
[null,"Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restricted Rents",null,null,null,null,{"$f":"IF($T$3<>\"Proposed Rents\",1,0)","v":1}]
[null,"INCOME FROM RENTAL UNITS",null,null,null,null,null,null,null,"Inflation",null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Restricted Unit  Rents",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"IF($Y$3=1,'Unit Mix'!Y8*12,'Unit Mix'!X8*12)","v":0},null,null,{"$f":"L5*(1+$J$5)","v":0},null,null,{"$f":"O5*(1+$J$5)","v":0},null,null,{"$f":"R5*(1+$J$5)","v":0},null,null,{"$f":"U5*(1+$J$5)","v":0},null,null,{"$f":"X5*(1+$J$5)","v":0},null,null,{"$f":"AA5*(1+$J$5)","v":0},null,null,{"$f":"AD5*(1+$J$5)","v":0},null,null,{"$f":"AG5*(1+$J$5)","v":0},null,null,{"$f":"AJ5*(1+$J$5)","v":0},null,null,{"$f":"AM5*(1+$J$5)","v":0},null,null,{"$f":"AP5*(1+$J$5)","v":0},null,null,{"$f":"AS5*(1+$J$5)","v":0},null,null,{"$f":"AV5*(1+$J$5)","v":0},null,null,{"$f":"AY5*(1+$J$5)","v":0},null,null,{"$f":"BB5*(1+$J$5)","v":0},null,null,{"$f":"BE5*(1+$J$5)","v":0},null,null,{"$f":"BH5*(1+$J$5)","v":0},null,null,{"$f":"BK5*(1+$J$5)","v":0},null,null,{"$f":"BN5*(1+$J$5)","v":0},null,null,{"$f":"BQ5*(1+$J$5)","v":0},null,null,{"$f":"BT5*(1+$J$5)","v":0},null,null,{"$f":"BW5*(1+$J$5)","v":0},null,null,{"$f":"BZ5*(1+$J$5)","v":0},null,null,{"$f":"CC5*(1+$J$5)","v":0},null,null,{"$f":"CF5*(1+$J$5)","v":0},null,null,{"$f":"CI5*(1+$J$5)","v":0},null,null,{"$f":"CL5*(1+$J$5)","v":0},null,null,{"$f":"CO5*(1+$J$5)","v":0},null,null,{"$f":"CR5*(1+$J$5)","v":0},null,null,{"$f":"CU5*(1+$J$5)","v":0},null,null,{"$f":"CX5*(1+$J$5)","v":0},null,null,{"$f":"DA5*(1+$J$5)","v":0},null,null,{"$f":"DD5*(1+$J$5)","v":0},null,null,{"$f":"DG5*(1+$J$5)","v":0},null,null,{"$f":"DJ5*(1+$J$5)","v":0},null,null,{"$f":"DM5*(1+$J$5)","v":0},null,null,{"$f":"DP5*(1+$J$5)","v":0},null,null,{"$f":"DS5*(1+$J$5)","v":0},null,null,{"$f":"DV5*(1+$J$5)","v":0}]
[null,"Unrestricted Units",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"SUM('Unit Mix'!$V$123:$W$134)*12","v":0},null,null,{"$f":"L6*(1+$J$6)","v":0},null,null,{"$f":"O6*(1+$J$6)","v":0},null,null,{"$f":"R6*(1+$J$6)","v":0},null,null,{"$f":"U6*(1+$J$6)","v":0},null,null,{"$f":"X6*(1+$J$6)","v":0},null,null,{"$f":"AA6*(1+$J$6)","v":0},null,null,{"$f":"AD6*(1+$J$6)","v":0},null,null,{"$f":"AG6*(1+$J$6)","v":0},null,null,{"$f":"AJ6*(1+$J$6)","v":0},null,null,{"$f":"AM6*(1+$J$6)","v":0},null,null,{"$f":"AP6*(1+$J$6)","v":0},null,null,{"$f":"AS6*(1+$J$6)","v":0},null,null,{"$f":"AV6*(1+$J$6)","v":0},null,null,{"$f":"AY6*(1+$J$6)","v":0},null,null,{"$f":"BB6*(1+$J$6)","v":0},null,null,{"$f":"BE6*(1+$J$6)","v":0},null,null,{"$f":"BH6*(1+$J$6)","v":0},null,null,{"$f":"BK6*(1+$J$6)","v":0},null,null,{"$f":"BN6*(1+$J$6)","v":0},null,null,{"$f":"BQ6*(1+$J$6)","v":0},null,null,{"$f":"BT6*(1+$J$6)","v":0},null,null,{"$f":"BW6*(1+$J$6)","v":0},null,null,{"$f":"BZ6*(1+$J$6)","v":0},null,null,{"$f":"CC6*(1+$J$6)","v":0},null,null,{"$f":"CF6*(1+$J$6)","v":0},null,null,{"$f":"CI6*(1+$J$6)","v":0},null,null,{"$f":"CL6*(1+$J$6)","v":0},null,null,{"$f":"CO6*(1+$J$6)","v":0},null,null,{"$f":"CR6*(1+$J$6)","v":0},null,null,{"$f":"CU6*(1+$J$6)","v":0},null,null,{"$f":"CX6*(1+$J$6)","v":0},null,null,{"$f":"DA6*(1+$J$6)","v":0},null,null,{"$f":"DD6*(1+$J$6)","v":0},null,null,{"$f":"DG6*(1+$J$6)","v":0},null,null,{"$f":"DJ6*(1+$J$6)","v":0},null,null,{"$f":"DM6*(1+$J$6)","v":0},null,null,{"$f":"DP6*(1+$J$6)","v":0},null,null,{"$f":"DS6*(1+$J$6)","v":0},null,null,{"$f":"DV6*(1+$J$6)","v":0}]
[null,"Tenant Assistance Payments",null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"IF('Unit Mix'!$Z$7>0,'Unit Mix'!$Z$7,\"\")","v":""},null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$36","v":0},null,null,{"$f":"L8*(1+$J$8)","v":0},null,null,{"$f":"O8*(1+$J$8)","v":0},null,null,{"$f":"R8*(1+$J$8)","v":0},null,null,{"$f":"U8*(1+$J$8)","v":0},null,null,{"$f":"X8*(1+$J$8)","v":0},null,null,{"$f":"AA8*(1+$J$8)","v":0},null,null,{"$f":"AD8*(1+$J$8)","v":0},null,null,{"$f":"AG8*(1+$J$8)","v":0},null,null,{"$f":"AJ8*(1+$J$8)","v":0},null,null,{"$f":"AM8*(1+$J$8)","v":0},null,null,{"$f":"AP8*(1+$J$8)","v":0},null,null,{"$f":"AS8*(1+$J$8)","v":0},null,null,{"$f":"AV8*(1+$J$8)","v":0},null,null,{"$f":"AY8*(1+$J$8)","v":0},null,null,{"$f":"BB8*(1+$J$8)","v":0},null,null,{"$f":"BE8*(1+$J$8)","v":0},null,null,{"$f":"BH8*(1+$J$8)","v":0},null,null,{"$f":"BK8*(1+$J$8)","v":0},null,null,{"$f":"BN8*(1+$J$8)","v":0},null,null,{"$f":"BQ8*(1+$J$8)","v":0},null,null,{"$f":"BT8*(1+$J$8)","v":0},null,null,{"$f":"BW8*(1+$J$8)","v":0},null,null,{"$f":"BZ8*(1+$J$8)","v":0},null,null,{"$f":"CC8*(1+$J$8)","v":0},null,null,{"$f":"CF8*(1+$J$8)","v":0},null,null,{"$f":"CI8*(1+$J$8)","v":0},null,null,{"$f":"CL8*(1+$J$8)","v":0},null,null,{"$f":"CO8*(1+$J$8)","v":0},null,null,{"$f":"CR8*(1+$J$8)","v":0},null,null,{"$f":"CU8*(1+$J$8)","v":0},null,null,{"$f":"CX8*(1+$J$8)","v":0},null,null,{"$f":"DA8*(1+$J$8)","v":0},null,null,{"$f":"DD8*(1+$J$8)","v":0},null,null,{"$f":"DG8*(1+$J$8)","v":0},null,null,{"$f":"DJ8*(1+$J$8)","v":0},null,null,{"$f":"DM8*(1+$J$8)","v":0},null,null,{"$f":"DP8*(1+$J$8)","v":0},null,null,{"$f":"DS8*(1+$J$8)","v":0},null,null,{"$f":"DV8*(1+$J$8)","v":0}]
[null,{"$f":"IF('Unit Mix'!$AE$7>0,'Unit Mix'!$AE$7,\"\")","v":""},null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$37","v":0},null,null,{"$f":"L9*(1+$J$9)","v":0},null,null,{"$f":"O9*(1+$J$9)","v":0},null,null,{"$f":"R9*(1+$J$9)","v":0},null,null,{"$f":"U9*(1+$J$9)","v":0},null,null,{"$f":"X9*(1+$J$9)","v":0},null,null,{"$f":"AA9*(1+$J$9)","v":0},null,null,{"$f":"AD9*(1+$J$9)","v":0},null,null,{"$f":"AG9*(1+$J$9)","v":0},null,null,{"$f":"AJ9*(1+$J$9)","v":0},null,null,{"$f":"AM9*(1+$J$9)","v":0},null,null,{"$f":"AP9*(1+$J$9)","v":0},null,null,{"$f":"AS9*(1+$J$9)","v":0},null,null,{"$f":"AV9*(1+$J$9)","v":0},null,null,{"$f":"AY9*(1+$J$9)","v":0},null,null,{"$f":"BB9*(1+$J$9)","v":0},null,null,{"$f":"BE9*(1+$J$9)","v":0},null,null,{"$f":"BH9*(1+$J$9)","v":0},null,null,{"$f":"BK9*(1+$J$9)","v":0},null,null,{"$f":"BN9*(1+$J$9)","v":0},null,null,{"$f":"BQ9*(1+$J$9)","v":0},null,null,{"$f":"BT9*(1+$J$9)","v":0},null,null,{"$f":"BW9*(1+$J$9)","v":0},null,null,{"$f":"BZ9*(1+$J$9)","v":0},null,null,{"$f":"CC9*(1+$J$9)","v":0},null,null,{"$f":"CF9*(1+$J$9)","v":0},null,null,{"$f":"CI9*(1+$J$9)","v":0},null,null,{"$f":"CL9*(1+$J$9)","v":0},null,null,{"$f":"CO9*(1+$J$9)","v":0},null,null,{"$f":"CR9*(1+$J$9)","v":0},null,null,{"$f":"CU9*(1+$J$9)","v":0},null,null,{"$f":"CX9*(1+$J$9)","v":0},null,null,{"$f":"DA9*(1+$J$9)","v":0},null,null,{"$f":"DD9*(1+$J$9)","v":0},null,null,{"$f":"DG9*(1+$J$9)","v":0},null,null,{"$f":"DJ9*(1+$J$9)","v":0},null,null,{"$f":"DM9*(1+$J$9)","v":0},null,null,{"$f":"DP9*(1+$J$9)","v":0},null,null,{"$f":"DS9*(1+$J$9)","v":0},null,null,{"$f":"DV9*(1+$J$9)","v":0}]
[null,"Operating Subsidies",null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget'!$E$38","v":0},null,null,{"$f":"L10*(1+$J$10)","v":0},null,null,{"$f":"O10*(1+$J$10)","v":0},null,null,{"$f":"R10*(1+$J$10)","v":0},null,null,{"$f":"U10*(1+$J$10)","v":0},null,null,{"$f":"X10*(1+$J$10)","v":0},null,null,{"$f":"AA10*(1+$J$10)","v":0},null,null,{"$f":"AD10*(1+$J$10)","v":0},null,null,{"$f":"AG10*(1+$J$10)","v":0},null,null,{"$f":"AJ10*(1+$J$10)","v":0},null,null,{"$f":"AM10*(1+$J$10)","v":0},null,null,{"$f":"AP10*(1+$J$10)","v":0},null,null,{"$f":"AS10*(1+$J$10)","v":0},null,null,{"$f":"AV10*(1+$J$10)","v":0},null,null,{"$f":"AY10*(1+$J$10)","v":0},null,null,{"$f":"BB10*(1+$J$10)","v":0},null,null,{"$f":"BE10*(1+$J$10)","v":0},null,null,{"$f":"BH10*(1+$J$10)","v":0},null,null,{"$f":"BK10*(1+$J$10)","v":0},null,null,{"$f":"BN10*(1+$J$10)","v":0},null,null,{"$f":"BQ10*(1+$J$10)","v":0},null,null,{"$f":"BT10*(1+$J$10)","v":0},null,null,{"$f":"BW10*(1+$J$10)","v":0},null,null,{"$f":"BZ10*(1+$J$10)","v":0},null,null,{"$f":"CC10*(1+$J$10)","v":0},null,null,{"$f":"CF10*(1+$J$10)","v":0},null,null,{"$f":"CI10*(1+$J$10)","v":0},null,null,{"$f":"CL10*(1+$J$10)","v":0},null,null,{"$f":"CO10*(1+$J$10)","v":0},null,null,{"$f":"CR10*(1+$J$10)","v":0},null,null,{"$f":"CU10*(1+$J$10)","v":0},null,null,{"$f":"CX10*(1+$J$10)","v":0},null,null,{"$f":"DA10*(1+$J$10)","v":0},null,null,{"$f":"DD10*(1+$J$10)","v":0},null,null,{"$f":"DG10*(1+$J$10)","v":0},null,null,{"$f":"DJ10*(1+$J$10)","v":0},null,null,{"$f":"DM10*(1+$J$10)","v":0},null,null,{"$f":"DP10*(1+$J$10)","v":0},null,null,{"$f":"DS10*(1+$J$10)","v":0},null,null,{"$f":"DV10*(1+$J$10)","v":0}]
[null,{"$f":"'Operating Budget'!$D$39","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"J8","v":2.5000000000000001E-2},null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"GROSS POTENTIAL INCOME - HOUSING",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5:N11)","v":0},null,null,{"$f":"SUM(O5:O11)","v":0},null,null,{"$f":"SUM(R5:R11)","v":0},null,null,{"$f":"SUM(U5:U11)","v":0},null,null,{"$f":"SUM(X5:X11)","v":0},null,null,{"$f":"SUM(AA5:AA11)","v":0},null,null,{"$f":"SUM(AD5:AD11)","v":0},null,null,{"$f":"SUM(AG5:AG11)","v":0},null,null,{"$f":"SUM(AJ5:AJ11)","v":0},null,null,{"$f":"SUM(AM5:AM11)","v":0},null,null,{"$f":"SUM(AP5:AP11)","v":0},null,null,{"$f":"SUM(AS5:AS11)","v":0},null,null,{"$f":"SUM(AV5:AV11)","v":0},null,null,{"$f":"SUM(AY5:AY11)","v":0},null,null,{"$f":"SUM(BB5:BB11)","v":0},null,null,{"$f":"SUM(BE5:BE11)","v":0},null,null,{"$f":"SUM(BH5:BH11)","v":0},null,null,{"$f":"SUM(BK5:BK11)","v":0},null,null,{"$f":"SUM(BN5:BN11)","v":0},null,null,{"$f":"SUM(BQ5:BQ11)","v":0},null,null,{"$f":"SUM(BT5:BT11)","v":0},null,null,{"$f":"SUM(BW5:BW11)","v":0},null,null,{"$f":"SUM(BZ5:BZ11)","v":0},null,null,{"$f":"SUM(CC5:CC11)","v":0},null,null,{"$f":"SUM(CF5:CF11)","v":0},null,null,{"$f":"SUM(CI5:CI11)","v":0},null,null,{"$f":"SUM(CL5:CL11)","v":0},null,null,{"$f":"SUM(CO5:CO11)","v":0},null,null,{"$f":"SUM(CR5:CR11)","v":0},null,null,{"$f":"SUM(CU5:CU11)","v":0},null,null,{"$f":"SUM(CX5:CX11)","v":0},null,null,{"$f":"SUM(DA5:DA11)","v":0},null,null,{"$f":"SUM(DD5:DD11)","v":0},null,null,{"$f":"SUM(DG5:DG11)","v":0},null,null,{"$f":"SUM(DJ5:DJ11)","v":0},null,null,{"$f":"SUM(DM5:DM11)","v":0},null,null,{"$f":"SUM(DP5:DP11)","v":0},null,null,{"$f":"SUM(DS5:DS11)","v":0},null,null,{"$f":"SUM(DV5:DV11)","v":0},null,null,{"$f":"SUM(DY5:DY11)","v":0}]
[]
[null,"OTHER INCOME",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Laundry & Vending",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$40","v":0},null,null,{"$f":"L15*(1+$J$15)","v":0},null,null,{"$f":"O15*(1+$J$15)","v":0},null,null,{"$f":"R15*(1+$J$15)","v":0},null,null,{"$f":"U15*(1+$J$15)","v":0},null,null,{"$f":"X15*(1+$J$15)","v":0},null,null,{"$f":"AA15*(1+$J$15)","v":0},null,null,{"$f":"AD15*(1+$J$15)","v":0},null,null,{"$f":"AG15*(1+$J$15)","v":0},null,null,{"$f":"AJ15*(1+$J$15)","v":0},null,null,{"$f":"AM15*(1+$J$15)","v":0},null,null,{"$f":"AP15*(1+$J$15)","v":0},null,null,{"$f":"AS15*(1+$J$15)","v":0},null,null,{"$f":"AV15*(1+$J$15)","v":0},null,null,{"$f":"AY15*(1+$J$15)","v":0},null,null,{"$f":"BB15*(1+$J$15)","v":0},null,null,{"$f":"BE15*(1+$J$15)","v":0},null,null,{"$f":"BH15*(1+$J$15)","v":0},null,null,{"$f":"BK15*(1+$J$15)","v":0},null,null,{"$f":"BN15*(1+$J$15)","v":0},null,null,{"$f":"BQ15*(1+$J$15)","v":0},null,null,{"$f":"BT15*(1+$J$15)","v":0},null,null,{"$f":"BW15*(1+$J$15)","v":0},null,null,{"$f":"BZ15*(1+$J$15)","v":0},null,null,{"$f":"CC15*(1+$J$15)","v":0},null,null,{"$f":"CF15*(1+$J$15)","v":0},null,null,{"$f":"CI15*(1+$J$15)","v":0},null,null,{"$f":"CL15*(1+$J$15)","v":0},null,null,{"$f":"CO15*(1+$J$15)","v":0},null,null,{"$f":"CR15*(1+$J$15)","v":0},null,null,{"$f":"CU15*(1+$J$15)","v":0},null,null,{"$f":"CX15*(1+$J$15)","v":0},null,null,{"$f":"DA15*(1+$J$15)","v":0},null,null,{"$f":"DD15*(1+$J$15)","v":0},null,null,{"$f":"DG15*(1+$J$15)","v":0},null,null,{"$f":"DJ15*(1+$J$15)","v":0},null,null,{"$f":"DM15*(1+$J$15)","v":0},null,null,{"$f":"DP15*(1+$J$15)","v":0},null,null,{"$f":"DS15*(1+$J$15)","v":0},null,null,{"$f":"DV15*(1+$J$15)","v":0}]
[null,"Other Income    ",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$41+'Operating Budget'!$E$42","v":0},null,null,{"$f":"L16*(1+$J$16)","v":0},null,null,{"$f":"O16*(1+$J$16)","v":0},null,null,{"$f":"R16*(1+$J$16)","v":0},null,null,{"$f":"U16*(1+$J$16)","v":0},null,null,{"$f":"X16*(1+$J$16)","v":0},null,null,{"$f":"AA16*(1+$J$16)","v":0},null,null,{"$f":"AD16*(1+$J$16)","v":0},null,null,{"$f":"AG16*(1+$J$16)","v":0},null,null,{"$f":"AJ16*(1+$J$16)","v":0},null,null,{"$f":"AM16*(1+$J$16)","v":0},null,null,{"$f":"AP16*(1+$J$16)","v":0},null,null,{"$f":"AS16*(1+$J$16)","v":0},null,null,{"$f":"AV16*(1+$J$16)","v":0},null,null,{"$f":"AY16*(1+$J$16)","v":0},null,null,{"$f":"BB16*(1+$J$16)","v":0},null,null,{"$f":"BE16*(1+$J$16)","v":0},null,null,{"$f":"BH16*(1+$J$16)","v":0},null,null,{"$f":"BK16*(1+$J$16)","v":0},null,null,{"$f":"BN16*(1+$J$16)","v":0},null,null,{"$f":"BQ16*(1+$J$16)","v":0},null,null,{"$f":"BT16*(1+$J$16)","v":0},null,null,{"$f":"BW16*(1+$J$16)","v":0},null,null,{"$f":"BZ16*(1+$J$16)","v":0},null,null,{"$f":"CC16*(1+$J$16)","v":0},null,null,{"$f":"CF16*(1+$J$16)","v":0},null,null,{"$f":"CI16*(1+$J$16)","v":0},null,null,{"$f":"CL16*(1+$J$16)","v":0},null,null,{"$f":"CO16*(1+$J$16)","v":0},null,null,{"$f":"CR16*(1+$J$16)","v":0},null,null,{"$f":"CU16*(1+$J$16)","v":0},null,null,{"$f":"CX16*(1+$J$16)","v":0},null,null,{"$f":"DA16*(1+$J$16)","v":0},null,null,{"$f":"DD16*(1+$J$16)","v":0},null,null,{"$f":"DG16*(1+$J$16)","v":0},null,null,{"$f":"DJ16*(1+$J$16)","v":0},null,null,{"$f":"DM16*(1+$J$16)","v":0},null,null,{"$f":"DP16*(1+$J$16)","v":0},null,null,{"$f":"DS16*(1+$J$16)","v":0},null,null,{"$f":"DV16*(1+$J$16)","v":0}]
[null,"Commercial Income",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$F$43","v":0},null,null,{"$f":"L17*(1+$J$17)","v":0},null,null,{"$f":"O17*(1+$J$17)","v":0},null,null,{"$f":"R17*(1+$J$17)","v":0},null,null,{"$f":"U17*(1+$J$17)","v":0},null,null,{"$f":"X17*(1+$J$17)","v":0},null,null,{"$f":"AA17*(1+$J$17)","v":0},null,null,{"$f":"AD17*(1+$J$17)","v":0},null,null,{"$f":"AG17*(1+$J$17)","v":0},null,null,{"$f":"AJ17*(1+$J$17)","v":0},null,null,{"$f":"AM17*(1+$J$17)","v":0},null,null,{"$f":"AP17*(1+$J$17)","v":0},null,null,{"$f":"AS17*(1+$J$17)","v":0},null,null,{"$f":"AV17*(1+$J$17)","v":0},null,null,{"$f":"AY17*(1+$J$17)","v":0},null,null,{"$f":"BB17*(1+$J$17)","v":0},null,null,{"$f":"BE17*(1+$J$17)","v":0},null,null,{"$f":"BH17*(1+$J$17)","v":0},null,null,{"$f":"BK17*(1+$J$17)","v":0},null,null,{"$f":"BN17*(1+$J$17)","v":0},null,null,{"$f":"BQ17*(1+$J$17)","v":0},null,null,{"$f":"BT17*(1+$J$17)","v":0},null,null,{"$f":"BW17*(1+$J$17)","v":0},null,null,{"$f":"BZ17*(1+$J$17)","v":0},null,null,{"$f":"CC17*(1+$J$17)","v":0},null,null,{"$f":"CF17*(1+$J$17)","v":0},null,null,{"$f":"CI17*(1+$J$17)","v":0},null,null,{"$f":"CL17*(1+$J$17)","v":0},null,null,{"$f":"CO17*(1+$J$17)","v":0},null,null,{"$f":"CR17*(1+$J$17)","v":0},null,null,{"$f":"CU17*(1+$J$17)","v":0},null,null,{"$f":"CX17*(1+$J$17)","v":0},null,null,{"$f":"DA17*(1+$J$17)","v":0},null,null,{"$f":"DD17*(1+$J$17)","v":0},null,null,{"$f":"DG17*(1+$J$17)","v":0},null,null,{"$f":"DJ17*(1+$J$17)","v":0},null,null,{"$f":"DM17*(1+$J$17)","v":0},null,null,{"$f":"DP17*(1+$J$17)","v":0},null,null,{"$f":"DS17*(1+$J$17)","v":0},null,null,{"$f":"DV17*(1+$J$17)","v":0}]
[null,"GROSS POTENTIAL INCOME - OTHER",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15:L17)","v":0},null,null,{"$f":"SUM(O15:O17)","v":0},null,null,{"$f":"SUM(R15:R17)","v":0},null,null,{"$f":"SUM(U15:U17)","v":0},null,null,{"$f":"SUM(X15:X17)","v":0},null,null,{"$f":"SUM(AA15:AA17)","v":0},null,null,{"$f":"SUM(AD15:AD17)","v":0},null,null,{"$f":"SUM(AG15:AG17)","v":0},null,null,{"$f":"SUM(AJ15:AJ17)","v":0},null,null,{"$f":"SUM(AM15:AM17)","v":0},null,null,{"$f":"SUM(AP15:AP17)","v":0},null,null,{"$f":"SUM(AS15:AS17)","v":0},null,null,{"$f":"SUM(AV15:AV17)","v":0},null,null,{"$f":"SUM(AY15:AY17)","v":0},null,null,{"$f":"SUM(BB15:BB17)","v":0},null,null,{"$f":"SUM(BE15:BE17)","v":0},null,null,{"$f":"SUM(BH15:BH17)","v":0},null,null,{"$f":"SUM(BK15:BK17)","v":0},null,null,{"$f":"SUM(BN15:BN17)","v":0},null,null,{"$f":"SUM(BQ15:BQ17)","v":0},null,null,{"$f":"SUM(BT15:BT17)","v":0},null,null,{"$f":"SUM(BW15:BW17)","v":0},null,null,{"$f":"SUM(BZ15:BZ17)","v":0},null,null,{"$f":"SUM(CC15:CC17)","v":0},null,null,{"$f":"SUM(CF15:CF17)","v":0},null,null,{"$f":"SUM(CI15:CI17)","v":0},null,null,{"$f":"SUM(CL15:CL17)","v":0},null,null,{"$f":"SUM(CO15:CO17)","v":0},null,null,{"$f":"SUM(CR15:CR17)","v":0},null,null,{"$f":"SUM(CU15:CU17)","v":0},null,null,{"$f":"SUM(CX15:CX17)","v":0},null,null,{"$f":"SUM(DA15:DA17)","v":0},null,null,{"$f":"SUM(DD15:DD17)","v":0},null,null,{"$f":"SUM(DG15:DG17)","v":0},null,null,{"$f":"SUM(DJ15:DJ17)","v":0},null,null,{"$f":"SUM(DM15:DM17)","v":0},null,null,{"$f":"SUM(DP15:DP17)","v":0},null,null,{"$f":"SUM(DS15:DS17)","v":0},null,null,{"$f":"SUM(DV15:DV17)","v":0},null,null,{"$f":"SUM(DY15:DY17)","v":0}]
[null,"GROSS POTENTIAL INCOME - TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"L12+L18","v":0},null,null,{"$f":"O12+O18","v":0},null,null,{"$f":"R12+R18","v":0},null,null,{"$f":"U12+U18","v":0},null,null,{"$f":"X12+X18","v":0},null,null,{"$f":"AA12+AA18","v":0},null,null,{"$f":"AD12+AD18","v":0},null,null,{"$f":"AG12+AG18","v":0},null,null,{"$f":"AJ12+AJ18","v":0},null,null,{"$f":"AM12+AM18","v":0},null,null,{"$f":"AP12+AP18","v":0},null,null,{"$f":"AS12+AS18","v":0},null,null,{"$f":"AV12+AV18","v":0},null,null,{"$f":"AY12+AY18","v":0},null,null,{"$f":"BB12+BB18","v":0},null,null,{"$f":"BE12+BE18","v":0},null,null,{"$f":"BH12+BH18","v":0},null,null,{"$f":"BK12+BK18","v":0},null,null,{"$f":"BN12+BN18","v":0},null,null,{"$f":"BQ12+BQ18","v":0},null,null,{"$f":"BT12+BT18","v":0},null,null,{"$f":"BW12+BW18","v":0},null,null,{"$f":"BZ12+BZ18","v":0},null,null,{"$f":"CC12+CC18","v":0},null,null,{"$f":"CF12+CF18","v":0},null,null,{"$f":"CI12+CI18","v":0},null,null,{"$f":"CL12+CL18","v":0},null,null,{"$f":"CO12+CO18","v":0},null,null,{"$f":"CR12+CR18","v":0},null,null,{"$f":"CU12+CU18","v":0},null,null,{"$f":"CX12+CX18","v":0},null,null,{"$f":"DA12+DA18","v":0},null,null,{"$f":"DD12+DD18","v":0},null,null,{"$f":"DG12+DG18","v":0},null,null,{"$f":"DJ12+DJ18","v":0},null,null,{"$f":"DM12+DM18","v":0},null,null,{"$f":"DP12+DP18","v":0},null,null,{"$f":"DS12+DS18","v":0},null,null,{"$f":"DV12+DV18","v":0},null,null,{"$f":"DY12+DY18","v":0}]
[]
[null,"VACANCY ASSUMPTIONS",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Restricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$44","v":0.05},null,{"$f":"+$J22*L5","v":0},null,null,{"$f":"+$J22*O5","v":0},null,null,{"$f":"+$J22*R5","v":0},null,null,{"$f":"+$J22*U5","v":0},null,null,{"$f":"+$J22*X5","v":0},null,null,{"$f":"+$J22*AA5","v":0},null,null,{"$f":"+$J22*AD5","v":0},null,null,{"$f":"+$J22*AG5","v":0},null,null,{"$f":"+$J22*AJ5","v":0},null,null,{"$f":"+$J22*AM5","v":0},null,null,{"$f":"+$J22*AP5","v":0},null,null,{"$f":"+$J22*AS5","v":0},null,null,{"$f":"+$J22*AV5","v":0},null,null,{"$f":"+$J22*AY5","v":0},null,null,{"$f":"+$J22*BB5","v":0},null,null,{"$f":"+$J22*BE5","v":0},null,null,{"$f":"+$J22*BH5","v":0},null,null,{"$f":"+$J22*BK5","v":0},null,null,{"$f":"+$J22*BN5","v":0},null,null,{"$f":"+$J22*BQ5","v":0},null,null,{"$f":"+$J22*BT5","v":0},null,null,{"$f":"+$J22*BW5","v":0},null,null,{"$f":"+$J22*BZ5","v":0},null,null,{"$f":"+$J22*CC5","v":0},null,null,{"$f":"+$J22*CF5","v":0},null,null,{"$f":"+$J22*CI5","v":0},null,null,{"$f":"+$J22*CL5","v":0},null,null,{"$f":"+$J22*CO5","v":0},null,null,{"$f":"+$J22*CR5","v":0},null,null,{"$f":"+$J22*CU5","v":0},null,null,{"$f":"+$J22*CX5","v":0},null,null,{"$f":"+$J22*DA5","v":0},null,null,{"$f":"+$J22*DD5","v":0},null,null,{"$f":"+$J22*DG5","v":0},null,null,{"$f":"+$J22*DJ5","v":0},null,null,{"$f":"+$J22*DM5","v":0},null,null,{"$f":"+$J22*DP5","v":0},null,null,{"$f":"+$J22*DS5","v":0},null,null,{"$f":"+$J22*DV5","v":0},null,null,{"$f":"+$J22*DY5","v":0}]
[null,"Unrestricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$45","v":0.05},null,{"$f":"+$J23*L6","v":0},null,null,{"$f":"+$J23*O6","v":0},null,null,{"$f":"+$J23*R6","v":0},null,null,{"$f":"+$J23*U6","v":0},null,null,{"$f":"+$J23*X6","v":0},null,null,{"$f":"+$J23*AA6","v":0},null,null,{"$f":"+$J23*AD6","v":0},null,null,{"$f":"+$J23*AG6","v":0},null,null,{"$f":"+$J23*AJ6","v":0},null,null,{"$f":"+$J23*AM6","v":0},null,null,{"$f":"+$J23*AP6","v":0},null,null,{"$f":"+$J23*AS6","v":0},null,null,{"$f":"+$J23*AV6","v":0},null,null,{"$f":"+$J23*AY6","v":0},null,null,{"$f":"+$J23*BB6","v":0},null,null,{"$f":"+$J23*BE6","v":0},null,null,{"$f":"+$J23*BH6","v":0},null,null,{"$f":"+$J23*BK6","v":0},null,null,{"$f":"+$J23*BN6","v":0},null,null,{"$f":"+$J23*BQ6","v":0},null,null,{"$f":"+$J23*BT6","v":0},null,null,{"$f":"+$J23*BW6","v":0},null,null,{"$f":"+$J23*BZ6","v":0},null,null,{"$f":"+$J23*CC6","v":0},null,null,{"$f":"+$J23*CF6","v":0},null,null,{"$f":"+$J23*CI6","v":0},null,null,{"$f":"+$J23*CL6","v":0},null,null,{"$f":"+$J23*CO6","v":0},null,null,{"$f":"+$J23*CR6","v":0},null,null,{"$f":"+$J23*CU6","v":0},null,null,{"$f":"+$J23*CX6","v":0},null,null,{"$f":"+$J23*DA6","v":0},null,null,{"$f":"+$J23*DD6","v":0},null,null,{"$f":"+$J23*DG6","v":0},null,null,{"$f":"+$J23*DJ6","v":0},null,null,{"$f":"+$J23*DM6","v":0},null,null,{"$f":"+$J23*DP6","v":0},null,null,{"$f":"+$J23*DS6","v":0},null,null,{"$f":"+$J23*DV6","v":0},null,null,{"$f":"+$J23*DY6","v":0}]
[null,"Tenant Assistance Payments",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$46","v":0.05},null,{"$f":"+$J24*(L7+L8+L9)","v":0},null,null,{"$f":"+$J24*(O7+O8+O9)","v":0},null,null,{"$f":"+$J24*(R7+R8+R9)","v":0},null,null,{"$f":"+$J24*(U7+U8+U9)","v":0},null,null,{"$f":"+$J24*(X7+X8+X9)","v":0},null,null,{"$f":"+$J24*(AA7+AA8+AA9)","v":0},null,null,{"$f":"+$J24*(AD7+AD8+AD9)","v":0},null,null,{"$f":"+$J24*(AG7+AG8+AG9)","v":0},null,null,{"$f":"+$J24*(AJ7+AJ8+AJ9)","v":0},null,null,{"$f":"+$J24*(AM7+AM8+AM9)","v":0},null,null,{"$f":"+$J24*(AP7+AP8+AP9)","v":0},null,null,{"$f":"+$J24*(AS7+AS8+AS9)","v":0},null,null,{"$f":"+$J24*(AV7+AV8+AV9)","v":0},null,null,{"$f":"+$J24*(AY7+AY8+AY9)","v":0},null,null,{"$f":"+$J24*(BB7+BB8+BB9)","v":0},null,null,{"$f":"+$J24*(BE7+BE8+BE9)","v":0},null,null,{"$f":"+$J24*(BH7+BH8+BH9)","v":0},null,null,{"$f":"+$J24*(BK7+BK8+BK9)","v":0},null,null,{"$f":"+$J24*(BN7+BN8+BN9)","v":0},null,null,{"$f":"+$J24*(BQ7+BQ8+BQ9)","v":0},null,null,{"$f":"+$J24*(BT7+BT8+BT9)","v":0},null,null,{"$f":"+$J24*(BW7+BW8+BW9)","v":0},null,null,{"$f":"+$J24*(BZ7+BZ8+BZ9)","v":0},null,null,{"$f":"+$J24*(CC7+CC8+CC9)","v":0},null,null,{"$f":"+$J24*(CF7+CF8+CF9)","v":0},null,null,{"$f":"+$J24*(CI7+CI8+CI9)","v":0},null,null,{"$f":"+$J24*(CL7+CL8+CL9)","v":0},null,null,{"$f":"+$J24*(CO7+CO8+CO9)","v":0},null,null,{"$f":"+$J24*(CR7+CR8+CR9)","v":0},null,null,{"$f":"+$J24*(CU7+CU8+CU9)","v":0},null,null,{"$f":"+$J24*(CX7+CX8+CX9)","v":0},null,null,{"$f":"+$J24*(DA7+DA8+DA9)","v":0},null,null,{"$f":"+$J24*(DD7+DD8+DD9)","v":0},null,null,{"$f":"+$J24*(DG7+DG8+DG9)","v":0},null,null,{"$f":"+$J24*(DJ7+DJ8+DJ9)","v":0},null,null,{"$f":"+$J24*(DM7+DM8+DM9)","v":0},null,null,{"$f":"+$J24*(DP7+DP8+DP9)","v":0},null,null,{"$f":"+$J24*(DS7+DS8+DS9)","v":0},null,null,{"$f":"+$J24*(DV7+DV8+DV9)","v":0},null,null,{"$f":"+$J24*(DY7+DY8+DY9)","v":0}]
[null,{"$f":"'Operating Budget'!$D$39","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$47","v":0.05},null,{"$f":"+$J25*L11","v":0},null,null,{"$f":"+$J25*O11","v":0},null,null,{"$f":"+$J25*R11","v":0},null,null,{"$f":"+$J25*U11","v":0},null,null,{"$f":"+$J25*X11","v":0},null,null,{"$f":"+$J25*AA11","v":0},null,null,{"$f":"+$J25*AD11","v":0},null,null,{"$f":"+$J25*AG11","v":0},null,null,{"$f":"+$J25*AJ11","v":0},null,null,{"$f":"+$J25*AM11","v":0},null,null,{"$f":"+$J25*AP11","v":0},null,null,{"$f":"+$J25*AS11","v":0},null,null,{"$f":"+$J25*AV11","v":0},null,null,{"$f":"+$J25*AY11","v":0},null,null,{"$f":"+$J25*BB11","v":0},null,null,{"$f":"+$J25*BE11","v":0},null,null,{"$f":"+$J25*BH11","v":0},null,null,{"$f":"+$J25*BK11","v":0},null,null,{"$f":"+$J25*BN11","v":0},null,null,{"$f":"+$J25*BQ11","v":0},null,null,{"$f":"+$J25*BT11","v":0},null,null,{"$f":"+$J25*BW11","v":0},null,null,{"$f":"+$J25*BZ11","v":0},null,null,{"$f":"+$J25*CC11","v":0},null,null,{"$f":"+$J25*CF11","v":0},null,null,{"$f":"+$J25*CI11","v":0},null,null,{"$f":"+$J25*CL11","v":0},null,null,{"$f":"+$J25*CO11","v":0},null,null,{"$f":"+$J25*CR11","v":0},null,null,{"$f":"+$J25*CU11","v":0},null,null,{"$f":"+$J25*CX11","v":0},null,null,{"$f":"+$J25*DA11","v":0},null,null,{"$f":"+$J25*DD11","v":0},null,null,{"$f":"+$J25*DG11","v":0},null,null,{"$f":"+$J25*DJ11","v":0},null,null,{"$f":"+$J25*DM11","v":0},null,null,{"$f":"+$J25*DP11","v":0},null,null,{"$f":"+$J25*DS11","v":0},null,null,{"$f":"+$J25*DV11","v":0},null,null,{"$f":"+$J25*DY11","v":0}]
[null,"Laundry/Vending/Other Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$48","v":0.05},null,{"$f":"+$J26*(L15+L16)","v":0},null,null,{"$f":"+$J26*(O15+O16)","v":0},null,null,{"$f":"+$J26*(R15+R16)","v":0},null,null,{"$f":"+$J26*(U15+U16)","v":0},null,null,{"$f":"+$J26*(X15+X16)","v":0},null,null,{"$f":"+$J26*(AA15+AA16)","v":0},null,null,{"$f":"+$J26*(AD15+AD16)","v":0},null,null,{"$f":"+$J26*(AG15+AG16)","v":0},null,null,{"$f":"+$J26*(AJ15+AJ16)","v":0},null,null,{"$f":"+$J26*(AM15+AM16)","v":0},null,null,{"$f":"+$J26*(AP15+AP16)","v":0},null,null,{"$f":"+$J26*(AS15+AS16)","v":0},null,null,{"$f":"+$J26*(AV15+AV16)","v":0},null,null,{"$f":"+$J26*(AY15+AY16)","v":0},null,null,{"$f":"+$J26*(BB15+BB16)","v":0},null,null,{"$f":"+$J26*(BE15+BE16)","v":0},null,null,{"$f":"+$J26*(BH15+BH16)","v":0},null,null,{"$f":"+$J26*(BK15+BK16)","v":0},null,null,{"$f":"+$J26*(BN15+BN16)","v":0},null,null,{"$f":"+$J26*(BQ15+BQ16)","v":0},null,null,{"$f":"+$J26*(BT15+BT16)","v":0},null,null,{"$f":"+$J26*(BW15+BW16)","v":0},null,null,{"$f":"+$J26*(BZ15+BZ16)","v":0},null,null,{"$f":"+$J26*(CC15+CC16)","v":0},null,null,{"$f":"+$J26*(CF15+CF16)","v":0},null,null,{"$f":"+$J26*(CI15+CI16)","v":0},null,null,{"$f":"+$J26*(CL15+CL16)","v":0},null,null,{"$f":"+$J26*(CO15+CO16)","v":0},null,null,{"$f":"+$J26*(CR15+CR16)","v":0},null,null,{"$f":"+$J26*(CU15+CU16)","v":0},null,null,{"$f":"+$J26*(CX15+CX16)","v":0},null,null,{"$f":"+$J26*(DA15+DA16)","v":0},null,null,{"$f":"+$J26*(DD15+DD16)","v":0},null,null,{"$f":"+$J26*(DG15+DG16)","v":0},null,null,{"$f":"+$J26*(DJ15+DJ16)","v":0},null,null,{"$f":"+$J26*(DM15+DM16)","v":0},null,null,{"$f":"+$J26*(DP15+DP16)","v":0},null,null,{"$f":"+$J26*(DS15+DS16)","v":0},null,null,{"$f":"+$J26*(DV15+DV16)","v":0},null,null,{"$f":"+$J26*(DY15+DY16)","v":0}]
[null,"Commercial Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$F$49","v":0.5},null,{"$f":"+$J27*L17","v":0},null,null,{"$f":"+$J27*O17","v":0},null,null,{"$f":"+$J27*R17","v":0},null,null,{"$f":"+$J27*U17","v":0},null,null,{"$f":"+$J27*X17","v":0},null,null,{"$f":"+$J27*AA17","v":0},null,null,{"$f":"+$J27*AD17","v":0},null,null,{"$f":"+$J27*AG17","v":0},null,null,{"$f":"+$J27*AJ17","v":0},null,null,{"$f":"+$J27*AM17","v":0},null,null,{"$f":"+$J27*AP17","v":0},null,null,{"$f":"+$J27*AS17","v":0},null,null,{"$f":"+$J27*AV17","v":0},null,null,{"$f":"+$J27*AY17","v":0},null,null,{"$f":"+$J27*BB17","v":0},null,null,{"$f":"+$J27*BE17","v":0},null,null,{"$f":"+$J27*BH17","v":0},null,null,{"$f":"+$J27*BK17","v":0},null,null,{"$f":"+$J27*BN17","v":0},null,null,{"$f":"+$J27*BQ17","v":0},null,null,{"$f":"+$J27*BT17","v":0},null,null,{"$f":"+$J27*BW17","v":0},null,null,{"$f":"+$J27*BZ17","v":0},null,null,{"$f":"+$J27*CC17","v":0},null,null,{"$f":"+$J27*CF17","v":0},null,null,{"$f":"+$J27*CI17","v":0},null,null,{"$f":"+$J27*CL17","v":0},null,null,{"$f":"+$J27*CO17","v":0},null,null,{"$f":"+$J27*CR17","v":0},null,null,{"$f":"+$J27*CU17","v":0},null,null,{"$f":"+$J27*CX17","v":0},null,null,{"$f":"+$J27*DA17","v":0},null,null,{"$f":"+$J27*DD17","v":0},null,null,{"$f":"+$J27*DG17","v":0},null,null,{"$f":"+$J27*DJ17","v":0},null,null,{"$f":"+$J27*DM17","v":0},null,null,{"$f":"+$J27*DP17","v":0},null,null,{"$f":"+$J27*DS17","v":0},null,null,{"$f":"+$J27*DV17","v":0},null,null,{"$f":"+$J27*DY17","v":0}]
[null,"TOTAL VACANCY LOSS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L22:L27)","v":0},null,null,{"$f":"SUM(O22:Q27)","v":0},null,null,{"$f":"SUM(R22:T27)","v":0},null,null,{"$f":"SUM(U22:W27)","v":0},null,null,{"$f":"SUM(X22:Z27)","v":0},null,null,{"$f":"SUM(AA22:AC27)","v":0},null,null,{"$f":"SUM(AD22:AF27)","v":0},null,null,{"$f":"SUM(AG22:AI27)","v":0},null,null,{"$f":"SUM(AJ22:AL27)","v":0},null,null,{"$f":"SUM(AM22:AO27)","v":0},null,null,{"$f":"SUM(AP22:AR27)","v":0},null,null,{"$f":"SUM(AS22:AU27)","v":0},null,null,{"$f":"SUM(AV22:AX27)","v":0},null,null,{"$f":"SUM(AY22:BA27)","v":0},null,null,{"$f":"SUM(BB22:BD27)","v":0},null,null,{"$f":"SUM(BE22:BG27)","v":0},null,null,{"$f":"SUM(BH22:BJ27)","v":0},null,null,{"$f":"SUM(BK22:BM27)","v":0},null,null,{"$f":"SUM(BN22:BP27)","v":0},null,null,{"$f":"SUM(BQ22:BS27)","v":0},null,null,{"$f":"SUM(BT22:BV27)","v":0},null,null,{"$f":"SUM(BW22:BY27)","v":0},null,null,{"$f":"SUM(BZ22:CB27)","v":0},null,null,{"$f":"SUM(CC22:CE27)","v":0},null,null,{"$f":"SUM(CF22:CH27)","v":0},null,null,{"$f":"SUM(CI22:CK27)","v":0},null,null,{"$f":"SUM(CL22:CN27)","v":0},null,null,{"$f":"SUM(CO22:CQ27)","v":0},null,null,{"$f":"SUM(CR22:CT27)","v":0},null,null,{"$f":"SUM(CU22:CW27)","v":0},null,null,{"$f":"SUM(CX22:CZ27)","v":0},null,null,{"$f":"SUM(DA22:DC27)","v":0},null,null,{"$f":"SUM(DD22:DF27)","v":0},null,null,{"$f":"SUM(DG22:DI27)","v":0},null,null,{"$f":"SUM(DJ22:DL27)","v":0},null,null,{"$f":"SUM(DM22:DO27)","v":0},null,null,{"$f":"SUM(DP22:DR27)","v":0},null,null,{"$f":"SUM(DS22:DU27)","v":0},null,null,{"$f":"SUM(DV22:DX27)","v":0},null,null,{"$f":"SUM(DY22:EA27)","v":0}]
[null,"EFFECTIVE GROSS INCOME",null,null,null,null,null,null,null,null,null,{"$f":"L19-L28","v":0},null,null,{"$f":"O19-O28","v":0},null,null,{"$f":"R19-R28","v":0},null,null,{"$f":"U19-U28","v":0},null,null,{"$f":"X19-X28","v":0},null,null,{"$f":"AA19-AA28","v":0},null,null,{"$f":"AD19-AD28","v":0},null,null,{"$f":"AG19-AG28","v":0},null,null,{"$f":"AJ19-AJ28","v":0},null,null,{"$f":"AM19-AM28","v":0},null,null,{"$f":"AP19-AP28","v":0},null,null,{"$f":"AS19-AS28","v":0},null,null,{"$f":"AV19-AV28","v":0},null,null,{"$f":"AY19-AY28","v":0},null,null,{"$f":"BB19-BB28","v":0},null,null,{"$f":"BE19-BE28","v":0},null,null,{"$f":"BH19-BH28","v":0},null,null,{"$f":"BK19-BK28","v":0},null,null,{"$f":"BN19-BN28","v":0},null,null,{"$f":"BQ19-BQ28","v":0},null,null,{"$f":"BT19-BT28","v":0},null,null,{"$f":"BW19-BW28","v":0},null,null,{"$f":"BZ19-BZ28","v":0},null,null,{"$f":"CC19-CC28","v":0},null,null,{"$f":"CF19-CF28","v":0},null,null,{"$f":"CI19-CI28","v":0},null,null,{"$f":"CL19-CL28","v":0},null,null,{"$f":"CO19-CO28","v":0},null,null,{"$f":"CR19-CR28","v":0},null,null,{"$f":"CU19-CU28","v":0},null,null,{"$f":"CX19-CX28","v":0},null,null,{"$f":"DA19-DA28","v":0},null,null,{"$f":"DD19-DD28","v":0},null,null,{"$f":"DG19-DG28","v":0},null,null,{"$f":"DJ19-DJ28","v":0},null,null,{"$f":"DM19-DM28","v":0},null,null,{"$f":"DP19-DP28","v":0},null,null,{"$f":"DS19-DS28","v":0},null,null,{"$f":"DV19-DV28","v":0},null,null,{"$f":"DY19-DY28","v":0}]
[]
[null,"OPERATING EXP & RESERVES",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"+'Operating Budget'!$E$110-'Operating Budget'!$E$92-'Operating Budget'!$E$109","v":0},null,null,{"$f":"(1+$J$32)*L32","v":0},null,null,{"$f":"(1+$J$32)*O32","v":0},null,null,{"$f":"(1+$J$32)*R32","v":0},null,null,{"$f":"(1+$J$32)*U32","v":0},null,null,{"$f":"(1+$J$32)*X32","v":0},null,null,{"$f":"(1+$J$32)*AA32","v":0},null,null,{"$f":"(1+$J$32)*AD32","v":0},null,null,{"$f":"(1+$J$32)*AG32","v":0},null,null,{"$f":"(1+$J$32)*AJ32","v":0},null,null,{"$f":"(1+$J$32)*AM32","v":0},null,null,{"$f":"(1+$J$32)*AP32","v":0},null,null,{"$f":"(1+$J$32)*AS32","v":0},null,null,{"$f":"(1+$J$32)*AV32","v":0},null,null,{"$f":"(1+$J$32)*AY32","v":0},null,null,{"$f":"(1+$J$32)*BB32","v":0},null,null,{"$f":"(1+$J$32)*BE32","v":0},null,null,{"$f":"(1+$J$32)*BH32","v":0},null,null,{"$f":"(1+$J$32)*BK32","v":0},null,null,{"$f":"(1+$J$32)*BN32","v":0},null,null,{"$f":"(1+$J$32)*BQ32","v":0},null,null,{"$f":"(1+$J$32)*BT32","v":0},null,null,{"$f":"(1+$J$32)*BW32","v":0},null,null,{"$f":"(1+$J$32)*BZ32","v":0},null,null,{"$f":"(1+$J$32)*CC32","v":0},null,null,{"$f":"(1+$J$32)*CF32","v":0},null,null,{"$f":"(1+$J$32)*CI32","v":0},null,null,{"$f":"(1+$J$32)*CL32","v":0},null,null,{"$f":"(1+$J$32)*CO32","v":0},null,null,{"$f":"(1+$J$32)*CR32","v":0},null,null,{"$f":"(1+$J$32)*CU32","v":0},null,null,{"$f":"(1+$J$32)*CX32","v":0},null,null,{"$f":"(1+$J$32)*DA32","v":0},null,null,{"$f":"(1+$J$32)*DD32","v":0},null,null,{"$f":"(1+$J$32)*DG32","v":0},null,null,{"$f":"(1+$J$32)*DJ32","v":0},null,null,{"$f":"(1+$J$32)*DM32","v":0},null,null,{"$f":"(1+$J$32)*DP32","v":0},null,null,{"$f":"(1+$J$32)*DS32","v":0},null,null,{"$f":"(1+$J$32)*DV32","v":0}]
[null,"Real Estate Taxes",null,null,null,null,null,null,null,0.02,null,{"$f":"+'Operating Budget'!$E$92","v":0},null,null,{"$f":"(1+$J$33)*L33","v":0},null,null,{"$f":"(1+$J$33)*O33","v":0},null,null,{"$f":"(1+$J$33)*R33","v":0},null,null,{"$f":"(1+$J$33)*U33","v":0},null,null,{"$f":"(1+$J$33)*X33","v":0},null,null,{"$f":"(1+$J$33)*AA33","v":0},null,null,{"$f":"(1+$J$33)*AD33","v":0},null,null,{"$f":"(1+$J$33)*AG33","v":0},null,null,{"$f":"(1+$J$33)*AJ33","v":0},null,null,{"$f":"(1+$J$33)*AM33","v":0},null,null,{"$f":"(1+$J$33)*AP33","v":0},null,null,{"$f":"(1+$J$33)*AS33","v":0},null,null,{"$f":"(1+$J$33)*AV33","v":0},null,null,{"$f":"(1+$J$33)*AY33","v":0},null,null,{"$f":"(1+$J$33)*BB33","v":0},null,null,{"$f":"(1+$J$33)*BE33","v":0},null,null,{"$f":"(1+$J$33)*BH33","v":0},null,null,{"$f":"(1+$J$33)*BK33","v":0},null,null,{"$f":"(1+$J$33)*BN33","v":0},null,null,{"$f":"(1+$J$33)*BQ33","v":0},null,null,{"$f":"(1+$J$33)*BT33","v":0},null,null,{"$f":"(1+$J$33)*BW33","v":0},null,null,{"$f":"(1+$J$33)*BZ33","v":0},null,null,{"$f":"(1+$J$33)*CC33","v":0},null,null,{"$f":"(1+$J$33)*CF33","v":0},null,null,{"$f":"(1+$J$33)*CI33","v":0},null,null,{"$f":"(1+$J$33)*CL33","v":0},null,null,{"$f":"(1+$J$33)*CO33","v":0},null,null,{"$f":"(1+$J$33)*CR33","v":0},null,null,{"$f":"(1+$J$33)*CU33","v":0},null,null,{"$f":"(1+$J$33)*CX33","v":0},null,null,{"$f":"(1+$J$33)*DA33","v":0},null,null,{"$f":"(1+$J$33)*DD33","v":0},null,null,{"$f":"(1+$J$33)*DG33","v":0},null,null,{"$f":"(1+$J$33)*DJ33","v":0},null,null,{"$f":"(1+$J$33)*DM33","v":0},null,null,{"$f":"(1+$J$33)*DP33","v":0},null,null,{"$f":"(1+$J$33)*DS33","v":0},null,null,{"$f":"(1+$J$33)*DV33","v":0}]
[null,"Supportive Services Costs",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$109","v":0},null,null,{"$f":"(1+$J$34)*L34","v":0},null,null,{"$f":"(1+$J$34)*O34","v":0},null,null,{"$f":"(1+$J$34)*R34","v":0},null,null,{"$f":"(1+$J$34)*U34","v":0},null,null,{"$f":"(1+$J$34)*X34","v":0},null,null,{"$f":"(1+$J$34)*AA34","v":0},null,null,{"$f":"(1+$J$34)*AD34","v":0},null,null,{"$f":"(1+$J$34)*AG34","v":0},null,null,{"$f":"(1+$J$34)*AJ34","v":0},null,null,{"$f":"(1+$J$34)*AM34","v":0},null,null,{"$f":"(1+$J$34)*AP34","v":0},null,null,{"$f":"(1+$J$34)*AS34","v":0},null,null,{"$f":"(1+$J$34)*AV34","v":0},null,null,{"$f":"(1+$J$34)*AY34","v":0},null,null,{"$f":"(1+$J$34)*BB34","v":0},null,null,{"$f":"(1+$J$34)*BE34","v":0},null,null,{"$f":"(1+$J$34)*BH34","v":0},null,null,{"$f":"(1+$J$34)*BK34","v":0},null,null,{"$f":"(1+$J$34)*BN34","v":0},null,null,{"$f":"(1+$J$34)*BQ34","v":0},null,null,{"$f":"(1+$J$34)*BT34","v":0},null,null,{"$f":"(1+$J$34)*BW34","v":0},null,null,{"$f":"(1+$J$34)*BZ34","v":0},null,null,{"$f":"(1+$J$34)*CC34","v":0},null,null,{"$f":"(1+$J$34)*CF34","v":0},null,null,{"$f":"(1+$J$34)*CI34","v":0},null,null,{"$f":"(1+$J$34)*CL34","v":0},null,null,{"$f":"(1+$J$34)*CO34","v":0},null,null,{"$f":"(1+$J$34)*CR34","v":0},null,null,{"$f":"(1+$J$34)*CU34","v":0},null,null,{"$f":"(1+$J$34)*CX34","v":0},null,null,{"$f":"(1+$J$34)*DA34","v":0},null,null,{"$f":"(1+$J$34)*DD34","v":0},null,null,{"$f":"(1+$J$34)*DG34","v":0},null,null,{"$f":"(1+$J$34)*DJ34","v":0},null,null,{"$f":"(1+$J$34)*DM34","v":0},null,null,{"$f":"(1+$J$34)*DP34","v":0},null,null,{"$f":"(1+$J$34)*DS34","v":0},null,null,{"$f":"(1+$J$34)*DV34","v":0}]
[null,"Replacement Reserve",null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!$E$113+'Operating Budget'!$F$113","v":0},null,null,{"$f":"(1+$J$35)*L35","v":0},null,null,{"$f":"(1+$J$35)*O35","v":0},null,null,{"$f":"(1+$J$35)*R35","v":0},null,null,{"$f":"(1+$J$35)*U35","v":0},null,null,{"$f":"(1+$J$35)*X35","v":0},null,null,{"$f":"(1+$J$35)*AA35","v":0},null,null,{"$f":"(1+$J$35)*AD35","v":0},null,null,{"$f":"(1+$J$35)*AG35","v":0},null,null,{"$f":"(1+$J$35)*AJ35","v":0},null,null,{"$f":"(1+$J$35)*AM35","v":0},null,null,{"$f":"(1+$J$35)*AP35","v":0},null,null,{"$f":"(1+$J$35)*AS35","v":0},null,null,{"$f":"(1+$J$35)*AV35","v":0},null,null,{"$f":"(1+$J$35)*AY35","v":0},null,null,{"$f":"(1+$J$35)*BB35","v":0},null,null,{"$f":"(1+$J$35)*BE35","v":0},null,null,{"$f":"(1+$J$35)*BH35","v":0},null,null,{"$f":"(1+$J$35)*BK35","v":0},null,null,{"$f":"(1+$J$35)*BN35","v":0},null,null,{"$f":"(1+$J$35)*BQ35","v":0},null,null,{"$f":"(1+$J$35)*BT35","v":0},null,null,{"$f":"(1+$J$35)*BW35","v":0},null,null,{"$f":"(1+$J$35)*BZ35","v":0},null,null,{"$f":"(1+$J$35)*CC35","v":0},null,null,{"$f":"(1+$J$35)*CF35","v":0},null,null,{"$f":"(1+$J$35)*CI35","v":0},null,null,{"$f":"(1+$J$35)*CL35","v":0},null,null,{"$f":"(1+$J$35)*CO35","v":0},null,null,{"$f":"(1+$J$35)*CR35","v":0},null,null,{"$f":"(1+$J$35)*CU35","v":0},null,null,{"$f":"(1+$J$35)*CX35","v":0},null,null,{"$f":"(1+$J$35)*DA35","v":0},null,null,{"$f":"(1+$J$35)*DD35","v":0},null,null,{"$f":"(1+$J$35)*DG35","v":0},null,null,{"$f":"(1+$J$35)*DJ35","v":0},null,null,{"$f":"(1+$J$35)*DM35","v":0},null,null,{"$f":"(1+$J$35)*DP35","v":0},null,null,{"$f":"(1+$J$35)*DS35","v":0},null,null,{"$f":"(1+$J$35)*DV35","v":0}]
[null,"Other Reserves",null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!$E$114+'Operating Budget'!$E$115+'Operating Budget'!$E$116+'Operating Budget'!$F$114+'Operating Budget'!$F$115+'Operating Budget'!$F$116","v":0},null,null,{"$f":"(1+$J$36)*L36","v":0},null,null,{"$f":"(1+$J$36)*O36","v":0},null,null,{"$f":"(1+$J$36)*R36","v":0},null,null,{"$f":"(1+$J$36)*U36","v":0},null,null,{"$f":"(1+$J$36)*X36","v":0},null,null,{"$f":"(1+$J$36)*AA36","v":0},null,null,{"$f":"(1+$J$36)*AD36","v":0},null,null,{"$f":"(1+$J$36)*AG36","v":0},null,null,{"$f":"(1+$J$36)*AJ36","v":0},null,null,{"$f":"(1+$J$36)*AM36","v":0},null,null,{"$f":"(1+$J$36)*AP36","v":0},null,null,{"$f":"(1+$J$36)*AS36","v":0},null,null,{"$f":"(1+$J$36)*AV36","v":0},null,null,{"$f":"(1+$J$36)*AY36","v":0},null,null,{"$f":"(1+$J$36)*BB36","v":0},null,null,{"$f":"(1+$J$36)*BE36","v":0},null,null,{"$f":"(1+$J$36)*BH36","v":0},null,null,{"$f":"(1+$J$36)*BK36","v":0},null,null,{"$f":"(1+$J$36)*BN36","v":0},null,null,{"$f":"(1+$J$36)*BQ36","v":0},null,null,{"$f":"(1+$J$36)*BT36","v":0},null,null,{"$f":"(1+$J$36)*BW36","v":0},null,null,{"$f":"(1+$J$36)*BZ36","v":0},null,null,{"$f":"(1+$J$36)*CC36","v":0},null,null,{"$f":"(1+$J$36)*CF36","v":0},null,null,{"$f":"(1+$J$36)*CI36","v":0},null,null,{"$f":"(1+$J$36)*CL36","v":0},null,null,{"$f":"(1+$J$36)*CO36","v":0},null,null,{"$f":"(1+$J$36)*CR36","v":0},null,null,{"$f":"(1+$J$36)*CU36","v":0},null,null,{"$f":"(1+$J$36)*CX36","v":0},null,null,{"$f":"(1+$J$36)*DA36","v":0},null,null,{"$f":"(1+$J$36)*DD36","v":0},null,null,{"$f":"(1+$J$36)*DG36","v":0},null,null,{"$f":"(1+$J$36)*DJ36","v":0},null,null,{"$f":"(1+$J$36)*DM36","v":0},null,null,{"$f":"(1+$J$36)*DP36","v":0},null,null,{"$f":"(1+$J$36)*DS36","v":0},null,null,{"$f":"(1+$J$36)*DV36","v":0}]
[null,"Ground Lease",null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget'!$E$120+'Operating Budget'!$F$120","v":0},null,null,{"$f":"(1+$J$37)*L37","v":0},null,null,{"$f":"(1+$J$37)*O37","v":0},null,null,{"$f":"(1+$J$37)*R37","v":0},null,null,{"$f":"(1+$J$37)*U37","v":0},null,null,{"$f":"(1+$J$37)*X37","v":0},null,null,{"$f":"(1+$J$37)*AA37","v":0},null,null,{"$f":"(1+$J$37)*AD37","v":0},null,null,{"$f":"(1+$J$37)*AG37","v":0},null,null,{"$f":"(1+$J$37)*AJ37","v":0},null,null,{"$f":"(1+$J$37)*AM37","v":0},null,null,{"$f":"(1+$J$37)*AP37","v":0},null,null,{"$f":"(1+$J$37)*AS37","v":0},null,null,{"$f":"(1+$J$37)*AV37","v":0},null,null,{"$f":"(1+$J$37)*AY37","v":0},null,null,{"$f":"(1+$J$37)*BB37","v":0},null,null,{"$f":"(1+$J$37)*BE37","v":0},null,null,{"$f":"(1+$J$37)*BH37","v":0},null,null,{"$f":"(1+$J$37)*BK37","v":0},null,null,{"$f":"(1+$J$37)*BN37","v":0},null,null,{"$f":"(1+$J$37)*BQ37","v":0},null,null,{"$f":"(1+$J$37)*BT37","v":0},null,null,{"$f":"(1+$J$37)*BW37","v":0},null,null,{"$f":"(1+$J$37)*BZ37","v":0},null,null,{"$f":"(1+$J$37)*CC37","v":0},null,null,{"$f":"(1+$J$37)*CF37","v":0},null,null,{"$f":"(1+$J$37)*CI37","v":0},null,null,{"$f":"(1+$J$37)*CL37","v":0},null,null,{"$f":"(1+$J$37)*CO37","v":0},null,null,{"$f":"(1+$J$37)*CR37","v":0},null,null,{"$f":"(1+$J$37)*CU37","v":0},null,null,{"$f":"(1+$J$37)*CX37","v":0},null,null,{"$f":"(1+$J$37)*DA37","v":0},null,null,{"$f":"(1+$J$37)*DD37","v":0},null,null,{"$f":"(1+$J$37)*DG37","v":0},null,null,{"$f":"(1+$J$37)*DJ37","v":0},null,null,{"$f":"(1+$J$37)*DM37","v":0},null,null,{"$f":"(1+$J$37)*DP37","v":0},null,null,{"$f":"(1+$J$37)*DS37","v":0},null,null,{"$f":"(1+$J$37)*DV37","v":0}]
[null,"Commercial Expenses",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget'!$F$110","v":0},null,null,{"$f":"(1+$J$38)*L38","v":0},null,null,{"$f":"(1+$J$38)*O38","v":0},null,null,{"$f":"(1+$J$38)*R38","v":0},null,null,{"$f":"(1+$J$38)*U38","v":0},null,null,{"$f":"(1+$J$38)*X38","v":0},null,null,{"$f":"(1+$J$38)*AA38","v":0},null,null,{"$f":"(1+$J$38)*AD38","v":0},null,null,{"$f":"(1+$J$38)*AG38","v":0},null,null,{"$f":"(1+$J$38)*AJ38","v":0},null,null,{"$f":"(1+$J$38)*AM38","v":0},null,null,{"$f":"(1+$J$38)*AP38","v":0},null,null,{"$f":"(1+$J$38)*AS38","v":0},null,null,{"$f":"(1+$J$38)*AV38","v":0},null,null,{"$f":"(1+$J$38)*AY38","v":0},null,null,{"$f":"(1+$J$38)*BB38","v":0},null,null,{"$f":"(1+$J$38)*BE38","v":0},null,null,{"$f":"(1+$J$38)*BH38","v":0},null,null,{"$f":"(1+$J$38)*BK38","v":0},null,null,{"$f":"(1+$J$38)*BN38","v":0},null,null,{"$f":"(1+$J$38)*BQ38","v":0},null,null,{"$f":"(1+$J$38)*BT38","v":0},null,null,{"$f":"(1+$J$38)*BW38","v":0},null,null,{"$f":"(1+$J$38)*BZ38","v":0},null,null,{"$f":"(1+$J$38)*CC38","v":0},null,null,{"$f":"(1+$J$38)*CF38","v":0},null,null,{"$f":"(1+$J$38)*CI38","v":0},null,null,{"$f":"(1+$J$38)*CL38","v":0},null,null,{"$f":"(1+$J$38)*CO38","v":0},null,null,{"$f":"(1+$J$38)*CR38","v":0},null,null,{"$f":"(1+$J$38)*CU38","v":0},null,null,{"$f":"(1+$J$38)*CX38","v":0},null,null,{"$f":"(1+$J$38)*DA38","v":0},null,null,{"$f":"(1+$J$38)*DD38","v":0},null,null,{"$f":"(1+$J$38)*DG38","v":0},null,null,{"$f":"(1+$J$38)*DJ38","v":0},null,null,{"$f":"(1+$J$38)*DM38","v":0},null,null,{"$f":"(1+$J$38)*DP38","v":0},null,null,{"$f":"(1+$J$38)*DS38","v":0},null,null,{"$f":"(1+$J$38)*DV38","v":0}]
[null,"TOTAL EXPENSES & RESERVES",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32:L38)","v":0},null,null,0,null,null,0,null,null,{"$f":"SUM(U32:U38)","v":0},null,null,{"$f":"SUM(X32:X38)","v":0},null,null,{"$f":"SUM(AA32:AA38)","v":0},null,null,{"$f":"SUM(AD32:AD38)","v":0},null,null,{"$f":"SUM(AG32:AG38)","v":0},null,null,{"$f":"SUM(AJ32:AJ38)","v":0},null,null,{"$f":"SUM(AM32:AM38)","v":0},null,null,{"$f":"SUM(AP32:AP38)","v":0},null,null,{"$f":"SUM(AS32:AS38)","v":0},null,null,{"$f":"SUM(AV32:AV38)","v":0},null,null,{"$f":"SUM(AY32:AY38)","v":0},null,null,{"$f":"SUM(BB32:BB38)","v":0},null,null,{"$f":"SUM(BE32:BE38)","v":0},null,null,{"$f":"SUM(BH32:BH38)","v":0},null,null,{"$f":"SUM(BK32:BK38)","v":0},null,null,{"$f":"SUM(BN32:BN38)","v":0},null,null,{"$f":"SUM(BQ32:BQ38)","v":0},null,null,{"$f":"SUM(BT32:BT38)","v":0},null,null,{"$f":"SUM(BW32:BW38)","v":0},null,null,{"$f":"SUM(BZ32:BZ38)","v":0},null,null,{"$f":"SUM(CC32:CC38)","v":0},null,null,{"$f":"SUM(CF32:CF38)","v":0},null,null,{"$f":"SUM(CI32:CI38)","v":0},null,null,{"$f":"SUM(CL32:CL38)","v":0},null,null,{"$f":"SUM(CO32:CO38)","v":0},null,null,{"$f":"SUM(CR32:CR38)","v":0},null,null,{"$f":"SUM(CU32:CU38)","v":0},null,null,{"$f":"SUM(CX32:CX38)","v":0},null,null,{"$f":"SUM(DA32:DA38)","v":0},null,null,{"$f":"SUM(DD32:DD38)","v":0},null,null,{"$f":"SUM(DG32:DG38)","v":0},null,null,{"$f":"SUM(DJ32:DJ38)","v":0},null,null,{"$f":"SUM(DM32:DM38)","v":0},null,null,{"$f":"SUM(DP32:DP38)","v":0},null,null,{"$f":"SUM(DS32:DS38)","v":0},null,null,{"$f":"SUM(DV32:DV38)","v":0},null,null,{"$f":"SUM(DY32:DY38)","v":0}]
[null,"NET OPERATING INCOME ",null,null,null,null,null,null,null,null,null,{"$f":"L29-L39","v":0},null,null,{"$f":"O29-O39","v":0},null,null,{"$f":"R29-R39","v":0},null,null,{"$f":"U29-U39","v":0},null,null,{"$f":"X29-X39","v":0},null,null,{"$f":"AA29-AA39","v":0},null,null,{"$f":"AD29-AD39","v":0},null,null,{"$f":"AG29-AG39","v":0},null,null,{"$f":"AJ29-AJ39","v":0},null,null,{"$f":"AM29-AM39","v":0},null,null,{"$f":"AP29-AP39","v":0},null,null,{"$f":"AS29-AS39","v":0},null,null,{"$f":"AV29-AV39","v":0},null,null,{"$f":"AY29-AY39","v":0},null,null,{"$f":"BB29-BB39","v":0},null,null,{"$f":"BE29-BE39","v":0},null,null,{"$f":"BH29-BH39","v":0},null,null,{"$f":"BK29-BK39","v":0},null,null,{"$f":"BN29-BN39","v":0},null,null,{"$f":"BQ29-BQ39","v":0},null,null,{"$f":"BT29-BT39","v":0},null,null,{"$f":"BW29-BW39","v":0},null,null,{"$f":"BZ29-BZ39","v":0},null,null,{"$f":"CC29-CC39","v":0},null,null,{"$f":"CF29-CF39","v":0},null,null,{"$f":"CI29-CI39","v":0},null,null,{"$f":"CL29-CL39","v":0},null,null,{"$f":"CO29-CO39","v":0},null,null,{"$f":"CR29-CR39","v":0},null,null,{"$f":"CU29-CU39","v":0},null,null,{"$f":"CX29-CX39","v":0},null,null,{"$f":"DA29-DA39","v":0},null,null,{"$f":"DD29-DD39","v":0},null,null,{"$f":"DG29-DG39","v":0},null,null,{"$f":"DJ29-DJ39","v":0},null,null,{"$f":"DM29-DM39","v":0},null,null,{"$f":"DP29-DP39","v":0},null,null,{"$f":"DS29-DS39","v":0},null,null,{"$f":"DV29-DV39","v":0},null,null,{"$f":"DY29-DY39","v":0}]
[]
[null,"DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,{"$f":"'Operating Budget'!$D$125","v":"1st Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!$E$125+'Operating Budget'!$F$125","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0}]
[null,"Bridge Loan (repaid from Investor equity)",null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"'Operating Budget'!$D$126","v":"2nd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!$E$126+'Operating Budget'!$F$126","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0}]
[null,{"$f":"'Operating Budget'!$D$127","v":"3rd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!$E$127+'Operating Budget'!$F$127","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0}]
[null,{"$f":"'Operating Budget'!$D$128","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$128+'Operating Budget'!$F$128","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0}]
[null,{"$f":"'Operating Budget'!$D$129","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$129+'Operating Budget'!$F$129","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"$L$48","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"'Operating Budget'!$D$130","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$130+'Operating Budget'!$F$130","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0}]
[null,{"$f":"'Operating Budget'!$D$131","v":"Bond Issuer Fee"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$131+'Operating Budget'!$F$131","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0}]
[null,{"$f":"'Operating Budget'!$D$132","v":"Miscellaneous Financial Expenses (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$132+'Operating Budget'!$F$132","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0}]
[null,{"$f":"'Operating Budget'!$D$133","v":"Miscellaneous Financial Expenses (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$133+'Operating Budget'!$F$133","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0}]
[null,"TOTAL REQUIRED DEBT SERVICE",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L43:N52)-L44","v":0},null,null,{"$f":"SUM(O43:Q52)-O44","v":0},null,null,{"$f":"SUM(R43:T52)-R44","v":0},null,null,{"$f":"SUM(U43:W52)-U44","v":0},null,null,{"$f":"SUM(X43:Z52)-X44","v":0},null,null,{"$f":"SUM(AA43:AC52)-AA44","v":0},null,null,{"$f":"SUM(AD43:AF52)-AD44","v":0},null,null,{"$f":"SUM(AG43:AI52)-AG44","v":0},null,null,{"$f":"SUM(AJ43:AL52)-AJ44","v":0},null,null,{"$f":"SUM(AM43:AO52)-AM44","v":0},null,null,{"$f":"SUM(AP43:AR52)-AP44","v":0},null,null,{"$f":"SUM(AS43:AU52)-AS44","v":0},null,null,{"$f":"SUM(AV43:AX52)-AV44","v":0},null,null,{"$f":"SUM(AY43:BA52)-AY44","v":0},null,null,{"$f":"SUM(BB43:BD52)-BB44","v":0},null,null,{"$f":"SUM(BE43:BG52)-BE44","v":0},null,null,{"$f":"SUM(BH43:BJ52)-BH44","v":0},null,null,{"$f":"SUM(BK43:BM52)-BK44","v":0},null,null,{"$f":"SUM(BN43:BP52)-BN44","v":0},null,null,{"$f":"SUM(BQ43:BS52)-BQ44","v":0},null,null,{"$f":"SUM(BT43:BV52)-BT44","v":0},null,null,{"$f":"SUM(BW43:BY52)-BW44","v":0},null,null,{"$f":"SUM(BZ43:CB52)-BZ44","v":0},null,null,{"$f":"SUM(CC43:CE52)-CC44","v":0},null,null,{"$f":"SUM(CF43:CH52)-CF44","v":0},null,null,{"$f":"SUM(CI43:CK52)-CI44","v":0},null,null,{"$f":"SUM(CL43:CN52)-CL44","v":0},null,null,{"$f":"SUM(CO43:CQ52)-CO44","v":0},null,null,{"$f":"SUM(CR43:CT52)-CR44","v":0},null,null,{"$f":"SUM(CU43:CW52)-CU44","v":0},null,null,{"$f":"SUM(CX43:CZ52)-CX44","v":0},null,null,{"$f":"SUM(DA43:DC52)-DA44","v":0},null,null,{"$f":"SUM(DD43:DF52)-DD44","v":0},null,null,{"$f":"SUM(DG43:DI52)-DG44","v":0},null,null,{"$f":"SUM(DJ43:DL52)-DJ44","v":0},null,null,{"$f":"SUM(DM43:DO52)-DM44","v":0},null,null,{"$f":"SUM(DP43:DR52)-DP44","v":0},null,null,{"$f":"SUM(DS43:DU52)-DS44","v":0},null,null,{"$f":"SUM(DV43:DX52)-DV44","v":0},null,null,{"$f":"SUM(DY43:EA52)-DY44","v":0}]
[]
[null,"CASH FLOW after all debt service",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$40-$L$53","v":0},null,null,{"$f":"O40-O53","v":0},null,null,{"$f":"R40-R53","v":0},null,null,{"$f":"U40-U53","v":0},null,null,{"$f":"X40-X53","v":0},null,null,{"$f":"AA40-AA53","v":0},null,null,{"$f":"AD40-AD53","v":0},null,null,{"$f":"AG40-AG53","v":0},null,null,{"$f":"AJ40-AJ53","v":0},null,null,{"$f":"AM40-AM53","v":0},null,null,{"$f":"AP40-AP53","v":0},null,null,{"$f":"AS40-AS53","v":0},null,null,{"$f":"AV40-AV53","v":0},null,null,{"$f":"AY40-AY53","v":0},null,null,{"$f":"BB40-BB53","v":0},null,null,{"$f":"BE40-BE53","v":0},null,null,{"$f":"BH40-BH53","v":0},null,null,{"$f":"BK40-BK53","v":0},null,null,{"$f":"BN40-BN53","v":0},null,null,{"$f":"BQ40-BQ53","v":0},null,null,{"$f":"BT40-BT53","v":0},null,null,{"$f":"BW40-BW53","v":0},null,null,{"$f":"BZ40-BZ53","v":0},null,null,{"$f":"CC40-CC53","v":0},null,null,{"$f":"CF40-CF53","v":0},null,null,{"$f":"CI40-CI53","v":0},null,null,{"$f":"CL40-CL53","v":0},null,null,{"$f":"CO40-CO53","v":0},null,null,{"$f":"CR40-CR53","v":0},null,null,{"$f":"CU40-CU53","v":0},null,null,{"$f":"CX40-CX53","v":0},null,null,{"$f":"DA40-DA53","v":0},null,null,{"$f":"DD40-DD53","v":0},null,null,{"$f":"DG40-DG53","v":0},null,null,{"$f":"DJ40-DJ53","v":0},null,null,{"$f":"DM40-DM53","v":0},null,null,{"$f":"DP40-DP53","v":0},null,null,{"$f":"DS40-DS53","v":0},null,null,{"$f":"DV40-DV53","v":0},null,null,{"$f":"DY40-DY53","v":0}]
[]
[null,"Total COSR ",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L40/L53<1.1,MIN(I58*0.05,SUM(L53*1.1)-L40),0),0)","v":0},null,null,{"$f":"IF(O56>=0,0,MIN(($I$58-L58),(O53-O40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(R56>=0,0,MIN(($I$58-$L$58:Q58),(R53-R40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(U56>=0,0,MIN(($I$58-$L$58:T58),(U53-U40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(X56>=0,0,MIN(($I$58-$L$58:W58),(X53-X40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AA56>=0,0,MIN(($I$58-$L$58:Z58),(AA53-AA40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AD56>=0,0,MIN(($I$58-$L$58:AC58),(AD53-AD40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AG56>=0,0,MIN(($I$58-$L$58:AF58),(AG53-AG40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AJ56>=0,0,MIN(($I$58-$L$58:AI58),(AJ53-AJ40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AM56>=0,0,MIN(($I$58-$L$58:AL58),(AM53-AM40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AP56>=0,0,MIN(($I$58-$L$58:AO58),(AP53-AP40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AS56>=0,0,MIN(($I$58-$L$58:AR58),(AS53-AS40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AV56>=0,0,MIN(($I$58-$L$58:AU58),(AV53-AV40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(AY56>=0,0,MIN(($I$58-$L$58:AX58),(AY53-AY40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BB56>=0,0,MIN(($I$58-$L$58:BA58),(BB53-BB40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BE56>=0,0,MIN(($I$58-$L$58:BD58),(BE53-BE40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BH56>=0,0,MIN(($I$58-$L$58:BG58),(BH53-BH40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BK56>=0,0,MIN(($I$58-$L$58:BJ58),(BK53-BK40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BN56>=0,0,MIN(($I$58-$L$58:BM58),(BN53-BN40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BQ56>=0,0,MIN(($I$58-$L$58:BP58),(BQ53-BQ40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BT56>=0,0,MIN(($I$58-$L$58:BS58),(BT53-BT40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BW56>=0,0,MIN(($I$58-$L$58:BV58),(BW53-BW40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(BZ56>=0,0,MIN(($I$58-$L$58:BY58),(BZ53-BZ40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CC56>=0,0,MIN(($I$58-$L$58:CB58),(CC53-CC40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CF56>=0,0,MIN(($I$58-$L$58:CE58),(CF53-CF40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CI56>=0,0,MIN(($I$58-$L$58:CH58),(CI53-CI40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CL56>=0,0,MIN(($I$58-$L$58:CK58),(CL53-CL40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CO56>=0,0,MIN(($I$58-$L$58:CN58),(CO53-CO40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CR56>=0,0,MIN(($I$58-$L$58:CQ58),(CR53-CR40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CU56>=0,0,MIN(($I$58-$L$58:CT58),(CU53-CU40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(CX56>=0,0,MIN(($I$58-$L$58:CW58),(CX53-CX40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DA56>=0,0,MIN(($I$58-$L$58:CZ58),(DA53-DA40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DD56>=0,0,MIN(($I$58-$L$58:DC58),(DD53-DD40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DG56>=0,0,MIN(($I$58-$L$58:DF58),(DG53-DG40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DJ56>=0,0,MIN(($I$58-$L$58:DI58),(DJ53-DJ40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DM56>=0,0,MIN(($I$58-$L$58:DL58),(DM53-DM40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DP56>=0,0,MIN(($I$58-$L$58:DO58),(DP53-DP40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DS56>=0,0,MIN(($I$58-$L$58:DR58),(DS53-DS40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DV56>=0,0,MIN(($I$58-$L$58:DU58),(DV53-DV40),($I$58*0.05)))","v":0},null,null,{"$f":"IF(DY56>=0,0,MIN(($I$58-$L$58:DX58),(DY53-DY40),($I$58*0.05)))","v":0}]
[null,"CASH FLOW after COSR",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L56,L58)","v":0},null,null,{"$f":"SUM(O56,O58)","v":0},null,null,{"$f":"SUM(R56,R58)","v":0},null,null,{"$f":"SUM(U56,U58)","v":0},null,null,{"$f":"SUM(X56,X58)","v":0},null,null,{"$f":"SUM(AA56,AA58)","v":0},null,null,{"$f":"SUM(AD56,AD58)","v":0},null,null,{"$f":"SUM(AG56,AG58)","v":0},null,null,{"$f":"SUM(AJ56,AJ58)","v":0},null,null,{"$f":"SUM(AM56,AM58)","v":0},null,null,{"$f":"SUM(AP56,AP58)","v":0},null,null,{"$f":"SUM(AS56,AS58)","v":0},null,null,{"$f":"SUM(AV56,AV58)","v":0},null,null,{"$f":"SUM(AY56,AY58)","v":0},null,null,{"$f":"SUM(BB56,BB58)","v":0},null,null,{"$f":"SUM(BE56,BE58)","v":0},null,null,{"$f":"SUM(BH56,BH58)","v":0},null,null,{"$f":"SUM(BK56,BK58)","v":0},null,null,{"$f":"SUM(BN56,BN58)","v":0},null,null,{"$f":"SUM(BQ56,BQ58)","v":0},null,null,{"$f":"SUM(BT56,BT58)","v":0},null,null,{"$f":"SUM(BW56,BW58)","v":0},null,null,{"$f":"SUM(BZ56,BZ58)","v":0},null,null,{"$f":"SUM(CC56,CC58)","v":0},null,null,{"$f":"SUM(CF56,CF58)","v":0},null,null,{"$f":"SUM(CI56,CI58)","v":0},null,null,{"$f":"SUM(CL56,CL58)","v":0},null,null,{"$f":"SUM(CO56,CO58)","v":0},null,null,{"$f":"SUM(CR56,CR58)","v":0},null,null,{"$f":"SUM(CU56,CU58)","v":0},null,null,{"$f":"SUM(CX56,CX58)","v":0},null,null,{"$f":"SUM(DA56,DA58)","v":0},null,null,{"$f":"SUM(DD56,DD58)","v":0},null,null,{"$f":"SUM(DG56,DG58)","v":0},null,null,{"$f":"SUM(DJ56,DJ58)","v":0},null,null,{"$f":"SUM(DM56,DM58)","v":0},null,null,{"$f":"SUM(DP56,DP58)","v":0},null,null,{"$f":"SUM(DS56,DS58)","v":0},null,null,{"$f":"SUM(DV56,DV58)","v":0},null,null,{"$f":"SUM(DY56,DY58)","v":0}]
[]
[null,"DEBT SERVICE COVERAGE RATIO",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L56<=0,0,(L40+L58)/L53),0)","v":0},null,null,{"$f":"IFERROR(IF(O56<=0,0,(O40+O58)/O53),0)","v":0},null,null,{"$f":"IFERROR(IF(R56<=0,0,(R40+R58)/R53),0)","v":0},null,null,{"$f":"IFERROR(IF(U56<=0,0,(U40+U58)/U53),0)","v":0},null,null,{"$f":"IFERROR(IF(X56<=0,0,(X40+X58)/X53),0)","v":0},null,null,{"$f":"IFERROR(IF(AA56<=0,0,(AA40+AA58)/AA53),0)","v":0},null,null,{"$f":"IFERROR(IF(AD56<=0,0,(AD40+AD58)/AD53),0)","v":0},null,null,{"$f":"IFERROR(IF(AG56<=0,0,(AG40+AG58)/AG53),0)","v":0},null,null,{"$f":"IFERROR(IF(AJ56<=0,0,(AJ40+AJ58)/AJ53),0)","v":0},null,null,{"$f":"IFERROR(IF(AM56<=0,0,(AM40+AM58)/AM53),0)","v":0},null,null,{"$f":"IFERROR(IF(AP56<=0,0,(AP40+AP58)/AP53),0)","v":0},null,null,{"$f":"IFERROR(IF(AS56<=0,0,(AS40+AS58)/AS53),0)","v":0},null,null,{"$f":"IFERROR(IF(AV56<=0,0,(AV40+AV58)/AV53),0)","v":0},null,null,{"$f":"IFERROR(IF(AY56<=0,0,(AY40+AY58)/AY53),0)","v":0},null,null,{"$f":"IFERROR(IF(BB56<=0,0,(BB40+BB58)/BB53),0)","v":0},null,null,{"$f":"IFERROR(IF(BE56<=0,0,(BE40+BE58)/BE53),0)","v":0},null,null,{"$f":"IFERROR(IF(BH56<=0,0,(BH40+BH58)/BH53),0)","v":0},null,null,{"$f":"IFERROR(IF(BK56<=0,0,(BK40+BK58)/BK53),0)","v":0},null,null,{"$f":"IFERROR(IF(BN56<=0,0,(BN40+BN58)/BN53),0)","v":0},null,null,{"$f":"IFERROR(IF(BQ56<=0,0,(BQ40+BQ58)/BQ53),0)","v":0},null,null,{"$f":"IFERROR(IF(BT56<=0,0,(BT40+BT58)/BT53),0)","v":0},null,null,{"$f":"IFERROR(IF(BW56<=0,0,(BW40+BW58)/BW53),0)","v":0},null,null,{"$f":"IFERROR(IF(BZ56<=0,0,(BZ40+BZ58)/BZ53),0)","v":0},null,null,{"$f":"IFERROR(IF(CC56<=0,0,(CC40+CC58)/CC53),0)","v":0},null,null,{"$f":"IFERROR(IF(CF56<=0,0,(CF40+CF58)/CF53),0)","v":0},null,null,{"$f":"IFERROR(IF(CI56<=0,0,(CI40+CI58)/CI53),0)","v":0},null,null,{"$f":"IFERROR(IF(CL56<=0,0,(CL40+CL58)/CL53),0)","v":0},null,null,{"$f":"IFERROR(IF(CO56<=0,0,(CO40+CO58)/CO53),0)","v":0},null,null,{"$f":"IFERROR(IF(CR56<=0,0,(CR40+CR58)/CR53),0)","v":0},null,null,{"$f":"IFERROR(IF(CU56<=0,0,(CU40+CU58)/CU53),0)","v":0},null,null,{"$f":"IFERROR(IF(CX56<=0,0,(CX40+CX58)/CX53),0)","v":0},null,null,{"$f":"IFERROR(IF(DA56<=0,0,(DA40+DA58)/DA53),0)","v":0},null,null,{"$f":"IFERROR(IF(DD56<=0,0,(DD40+DD58)/DD53),0)","v":0},null,null,{"$f":"IFERROR(IF(DG56<=0,0,(DG40+DG58)/DG53),0)","v":0},null,null,{"$f":"IFERROR(IF(DJ56<=0,0,(DJ40+DJ58)/DJ53),0)","v":0},null,null,{"$f":"IFERROR(IF(DM56<=0,0,(DM40+DM58)/DM53),0)","v":0},null,null,{"$f":"IFERROR(IF(DP56<=0,0,(DP40+DP58)/DP53),0)","v":0},null,null,{"$f":"IFERROR(IF(DS56<=0,0,(DS40+DS58)/DS53),0)","v":0},null,null,{"$f":"IFERROR(IF(DV56<=0,0,(DV40+DV58)/DV53),0)","v":0},null,null,{"$f":"IFERROR(IF(DY56<=0,0,(DY40+DY58)/DY53),0)","v":0}]
[]
[null,"CASHFLOW AFTER DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Asset Mgmt./Similar Fees",null,null,null,null,null,null,null,null,null,{"$f":"IF(L56>=L73,L73,L56)","v":0},null,null,{"$f":"IF(O56>=O73,O73,O56)","v":0},null,null,{"$f":"IF(R56>=R73,R73,R56)","v":0},null,null,{"$f":"IF(U56>=U73,U73,U56)","v":0},null,null,{"$f":"IF(X56>=X73,X73,X56)","v":0},null,null,{"$f":"IF(AA56>=AA73,AA73,AA56)","v":0},null,null,{"$f":"IF(AD56>=AD73,AD73,AD56)","v":0},null,null,{"$f":"IF(AG56>=AG73,AG73,AG56)","v":0},null,null,{"$f":"IF(AJ56>=AJ73,AJ73,AJ56)","v":0},null,null,{"$f":"IF(AM56>=AM73,AM73,AM56)","v":0},null,null,{"$f":"IF(AP56>=AP73,AP73,AP56)","v":0},null,null,{"$f":"IF(AS56>=AS73,AS73,AS56)","v":0},null,null,{"$f":"IF(AV56>=AV73,AV73,AV56)","v":0},null,null,{"$f":"IF(AY56>=AY73,AY73,AY56)","v":0},null,null,{"$f":"IF(BB56>=BB73,BB73,BB56)","v":0},null,null,{"$f":"IF(BE56>=BE73,BE73,BE56)","v":0},null,null,{"$f":"IF(BH56>=BH73,BH73,BH56)","v":0},null,null,{"$f":"IF(BK56>=BK73,BK73,BK56)","v":0},null,null,{"$f":"IF(BN56>=BN73,BN73,BN56)","v":0},null,null,{"$f":"IF(BQ56>=BQ73,BQ73,BQ56)","v":0},null,null,{"$f":"IF(BT56>=BT73,BT73,BT56)","v":0},null,null,{"$f":"IF(BW56>=BW73,BW73,BW56)","v":0},null,null,{"$f":"IF(BZ56>=BZ73,BZ73,BZ56)","v":0},null,null,{"$f":"IF(CC56>=CC73,CC73,CC56)","v":0},null,null,{"$f":"IF(CF56>=CF73,CF73,CF56)","v":0},null,null,{"$f":"IF(CI56>=CI73,CI73,CI56)","v":0},null,null,{"$f":"IF(CL56>=CL73,CL73,CL56)","v":0},null,null,{"$f":"IF(CO56>=CO73,CO73,CO56)","v":0},null,null,{"$f":"IF(CR56>=CR73,CR73,CR56)","v":0},null,null,{"$f":"IF(CU56>=CU73,CU73,CU56)","v":0},null,null,{"$f":"IF(CX56>=CX73,CX73,CX56)","v":0},null,null,{"$f":"IF(DA56>=DA73,DA73,DA56)","v":0},null,null,{"$f":"IF(DD56>=DD73,DD73,DD56)","v":0},null,null,{"$f":"IF(DG56>=DG73,DG73,DG56)","v":0},null,null,{"$f":"IF(DJ56>=DJ73,DJ73,DJ56)","v":0},null,null,{"$f":"IF(DM56>=DM73,DM73,DM56)","v":0},null,null,{"$f":"IF(DP56>=DP73,DP73,DP56)","v":0},null,null,{"$f":"IF(DS56>=DS73,DS73,DS56)","v":0},null,null,{"$f":"IF(DV56>=DV73,DV73,DV56)","v":0},null,null,{"$f":"IF(DY56>=DY73,DY73,DY56)","v":0}]
[null,"Deferred Developer Fee prior to Distributions & Residual Receipt Payments",null,null,null,null,null,null,null,null,null,{"$f":"IF(L56-L64<=$L$76,L56-L64,$L$76)","v":0},null,null,{"$f":"IF(L74+O56-O64<=$L$76,O56-O64,$L$76-L74)","v":0},null,null,{"$f":"IF(O74+R56-R64<=$L$76,R56-R64,$L$76-O74)","v":0},null,null,{"$f":"IF(R74+U56-U64<=$L$76,U56-U64,$L$76-R74)","v":0},null,null,{"$f":"IF(U74+X56-X64<=$L$76,X56-X64,$L$76-U74)","v":0},null,null,{"$f":"IF(X74+AA56-AA64<=$L$76,AA56-AA64,$L$76-X74)","v":0},null,null,{"$f":"IF(AA74+AD56-AD64<=$L$76,AD56-AD64,$L$76-AA74)","v":0},null,null,{"$f":"IF(AD74+AG56-AG64<=$L$76,AG56-AG64,$L$76-AD74)","v":0},null,null,{"$f":"IF(AG74+AJ56-AJ64<=$L$76,AJ56-AJ64,$L$76-AG74)","v":0},null,null,{"$f":"IF(AJ74+AM56-AM64<=$L$76,AM56-AM64,$L$76-AJ74)","v":0},null,null,{"$f":"IF(AM74+AP56-AP64<=$L$76,AP56-AP64,$L$76-AM74)","v":0},null,null,{"$f":"IF(AP74+AS56-AS64<=$L$76,AS56-AS64,$L$76-AP74)","v":0},null,null,{"$f":"IF(AS74+AV56-AV64<=$L$76,AV56-AV64,$L$76-AS74)","v":0},null,null,{"$f":"IF(AV74+AY56-AY64<=$L$76,AY56-AY64,$L$76-AV74)","v":0},null,null,{"$f":"IF(AY74+BB56-BB64<=$L$76,BB56-BB64,$L$76-AY74)","v":0},null,null,{"$f":"IF(BB74+BE56-BE64<=$L$76,BE56-BE64,$L$76-BB74)","v":0},null,null,{"$f":"IF(BE74+BH56-BH64<=$L$76,BH56-BH64,$L$76-BE74)","v":0},null,null,{"$f":"IF(BH74+BK56-BK64<=$L$76,BK56-BK64,$L$76-BH74)","v":0},null,null,{"$f":"IF(BK74+BN56-BN64<=$L$76,BN56-BN64,$L$76-BK74)","v":0},null,null,{"$f":"IF(BN74+BQ56-BQ64<=$L$76,BQ56-BQ64,$L$76-BN74)","v":0},null,null,{"$f":"IF(BQ74+BT56-BT64<=$L$76,BT56-BT64,$L$76-BQ74)","v":0},null,null,{"$f":"IF(BT74+BW56-BW64<=$L$76,BW56-BW64,$L$76-BT74)","v":0},null,null,{"$f":"IF(BW74+BZ56-BZ64<=$L$76,BZ56-BZ64,$L$76-BW74)","v":0},null,null,{"$f":"IF(BZ74+CC56-CC64<=$L$76,CC56-CC64,$L$76-BZ74)","v":0},null,null,{"$f":"IF(CC74+CF56-CF64<=$L$76,CF56-CF64,$L$76-CC74)","v":0},null,null,{"$f":"IF(CF74+CI56-CI64<=$L$76,CI56-CI64,$L$76-CF74)","v":0},null,null,{"$f":"IF(CI74+CL56-CL64<=$L$76,CL56-CL64,$L$76-CI74)","v":0},null,null,{"$f":"IF(CL74+CO56-CO64<=$L$76,CO56-CO64,$L$76-CL74)","v":0},null,null,{"$f":"IF(CO74+CR56-CR64<=$L$76,CR56-CR64,$L$76-CO74)","v":0},null,null,{"$f":"IF(CR74+CU56-CU64<=$L$76,CU56-CU64,$L$76-CR74)","v":0},null,null,{"$f":"IF(CU74+CX56-CX64<=$L$76,CX56-CX64,$L$76-CU74)","v":0},null,null,{"$f":"IF(CX74+DA56-DA64<=$L$76,DA56-DA64,$L$76-CX74)","v":0},null,null,{"$f":"IF(DA74+DD56-DD64<=$L$76,DD56-DD64,$L$76-DA74)","v":0},null,null,{"$f":"IF(DD74+DG56-DG64<=$L$76,DG56-DG64,$L$76-DD74)","v":0},null,null,{"$f":"IF(DG74+DJ56-DJ64<=$L$76,DJ56-DJ64,$L$76-DG74)","v":0},null,null,{"$f":"IF(DJ74+DM56-DM64<=$L$76,DM56-DM64,$L$76-DJ74)","v":0},null,null,{"$f":"IF(DM74+DP56-DP64<=$L$76,DP56-DP64,$L$76-DM74)","v":0},null,null,{"$f":"IF(DP74+DS56-DS64<=$L$76,DS56-DS64,$L$76-DP74)","v":0},null,null,{"$f":"IF(DS74+DV56-DV64<=$L$76,DV56-DV64,$L$76-DS74)","v":0},null,null,{"$f":"IF(DV74+DY56-DY64<=$L$76,DY56-DY64,$L$76-DV74)","v":0}]
[null,"Cash Available for Residual Receipts Loans and Developer Distributions",null,null,null,null,null,null,null,null,null,{"$f":"+L56-L64-L65","v":0},null,null,{"$f":"+O56-O64-O65","v":0},null,null,{"$f":"+R56-R64-R65","v":0},null,null,{"$f":"+U56-U64-U65","v":0},null,null,{"$f":"+X56-X64-X65","v":0},null,null,{"$f":"+AA56-AA64-AA65","v":0},null,null,{"$f":"+AD56-AD64-AD65","v":0},null,null,{"$f":"+AG56-AG64-AG65","v":0},null,null,{"$f":"+AJ56-AJ64-AJ65","v":0},null,null,{"$f":"+AM56-AM64-AM65","v":0},null,null,{"$f":"+AP56-AP64-AP65","v":0},null,null,{"$f":"+AS56-AS64-AS65","v":0},null,null,{"$f":"+AV56-AV64-AV65","v":0},null,null,{"$f":"+AY56-AY64-AY65","v":0},null,null,{"$f":"+BB56-BB64-BB65","v":0},null,null,{"$f":"+BE56-BE64-BE65","v":0},null,null,{"$f":"+BH56-BH64-BH65","v":0},null,null,{"$f":"+BK56-BK64-BK65","v":0},null,null,{"$f":"+BN56-BN64-BN65","v":0},null,null,{"$f":"+BQ56-BQ64-BQ65","v":0},null,null,{"$f":"+BT56-BT64-BT65","v":0},null,null,{"$f":"+BW56-BW64-BW65","v":0},null,null,{"$f":"+BZ56-BZ64-BZ65","v":0},null,null,{"$f":"+CC56-CC64-CC65","v":0},null,null,{"$f":"+CF56-CF64-CF65","v":0},null,null,{"$f":"+CI56-CI64-CI65","v":0},null,null,{"$f":"+CL56-CL64-CL65","v":0},null,null,{"$f":"+CO56-CO64-CO65","v":0},null,null,{"$f":"+CR56-CR64-CR65","v":0},null,null,{"$f":"+CU56-CU64-CU65","v":0},null,null,{"$f":"+CX56-CX64-CX65","v":0},null,null,{"$f":"+DA56-DA64-DA65","v":0},null,null,{"$f":"+DD56-DD64-DD65","v":0},null,null,{"$f":"+DG56-DG64-DG65","v":0},null,null,{"$f":"+DJ56-DJ64-DJ65","v":0},null,null,{"$f":"+DM56-DM64-DM65","v":0},null,null,{"$f":"+DP56-DP64-DP65","v":0},null,null,{"$f":"+DS56-DS64-DS65","v":0},null,null,{"$f":"+DV56-DV64-DV65","v":0},null,null,{"$f":"+DY56-DY64-DY65","v":0}]
[null,"Developer Distributions",null,null,null,null,null,null,null,0.5,null,{"$f":"+$J67*L66","v":0},null,null,{"$f":"+$J67*O66","v":0},null,null,{"$f":"+$J67*R66","v":0},null,null,{"$f":"+$J67*U66","v":0},null,null,{"$f":"+$J67*X66","v":0},null,null,{"$f":"+$J67*AA66","v":0},null,null,{"$f":"+$J67*AD66","v":0},null,null,{"$f":"+$J67*AG66","v":0},null,null,{"$f":"+$J67*AJ66","v":0},null,null,{"$f":"+$J67*AM66","v":0},null,null,{"$f":"+$J67*AP66","v":0},null,null,{"$f":"+$J67*AS66","v":0},null,null,{"$f":"+$J67*AV66","v":0},null,null,{"$f":"+$J67*AY66","v":0},null,null,{"$f":"+$J67*BB66","v":0},null,null,{"$f":"+$J67*BE66","v":0},null,null,{"$f":"+$J67*BH66","v":0},null,null,{"$f":"+$J67*BK66","v":0},null,null,{"$f":"+$J67*BN66","v":0},null,null,{"$f":"+$J67*BQ66","v":0},null,null,{"$f":"+$J67*BT66","v":0},null,null,{"$f":"+$J67*BW66","v":0},null,null,{"$f":"+$J67*BZ66","v":0},null,null,{"$f":"+$J67*CC66","v":0},null,null,{"$f":"+$J67*CF66","v":0},null,null,{"$f":"+$J67*CI66","v":0},null,null,{"$f":"+$J67*CL66","v":0},null,null,{"$f":"+$J67*CO66","v":0},null,null,{"$f":"+$J67*CR66","v":0},null,null,{"$f":"+$J67*CU66","v":0},null,null,{"$f":"+$J67*CX66","v":0},null,null,{"$f":"+$J67*DA66","v":0},null,null,{"$f":"+$J67*DD66","v":0},null,null,{"$f":"+$J67*DG66","v":0},null,null,{"$f":"+$J67*DJ66","v":0},null,null,{"$f":"+$J67*DM66","v":0},null,null,{"$f":"+$J67*DP66","v":0},null,null,{"$f":"+$J67*DS66","v":0},null,null,{"$f":"+$J67*DV66","v":0},null,null,{"$f":"+$J67*DY66","v":0}]
[null,"HCD Residual Payment",null,null,null,null,null,null,null,0.5,null,{"$f":"+$J68*L66","v":0},null,null,{"$f":"+$J68*O66","v":0},null,null,{"$f":"+$J68*R66","v":0},null,null,{"$f":"+$J68*U66","v":0},null,null,{"$f":"+$J68*X66","v":0},null,null,{"$f":"+$J68*AA66","v":0},null,null,{"$f":"+$J68*AD66","v":0},null,null,{"$f":"+$J68*AG66","v":0},null,null,{"$f":"+$J68*AJ66","v":0},null,null,{"$f":"+$J68*AM66","v":0},null,null,{"$f":"+$J68*AP66","v":0},null,null,{"$f":"+$J68*AS66","v":0},null,null,{"$f":"+$J68*AV66","v":0},null,null,{"$f":"+$J68*AY66","v":0},null,null,{"$f":"+$J68*BB66","v":0},null,null,{"$f":"+$J68*BE66","v":0},null,null,{"$f":"+$J68*BH66","v":0},null,null,{"$f":"+$J68*BK66","v":0},null,null,{"$f":"+$J68*BN66","v":0},null,null,{"$f":"+$J68*BQ66","v":0},null,null,{"$f":"+$J68*BT66","v":0},null,null,{"$f":"+$J68*BW66","v":0},null,null,{"$f":"+$J68*BZ66","v":0},null,null,{"$f":"+$J68*CC66","v":0},null,null,{"$f":"+$J68*CF66","v":0},null,null,{"$f":"+$J68*CI66","v":0},null,null,{"$f":"+$J68*CL66","v":0},null,null,{"$f":"+$J68*CO66","v":0},null,null,{"$f":"+$J68*CR66","v":0},null,null,{"$f":"+$J68*CU66","v":0},null,null,{"$f":"+$J68*CX66","v":0},null,null,{"$f":"+$J68*DA66","v":0},null,null,{"$f":"+$J68*DD66","v":0},null,null,{"$f":"+$J68*DG66","v":0},null,null,{"$f":"+$J68*DJ66","v":0},null,null,{"$f":"+$J68*DM66","v":0},null,null,{"$f":"+$J68*DP66","v":0},null,null,{"$f":"+$J68*DS66","v":0},null,null,{"$f":"+$J68*DV66","v":0},null,null,{"$f":"+$J68*DY66","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J69*L66","v":0},null,null,{"$f":"+$J69*O66","v":0},null,null,{"$f":"+$J69*R66","v":0},null,null,{"$f":"+$J69*U66","v":0},null,null,{"$f":"+$J69*X66","v":0},null,null,{"$f":"+$J69*AA66","v":0},null,null,{"$f":"+$J69*AD66","v":0},null,null,{"$f":"+$J69*AG66","v":0},null,null,{"$f":"+$J69*AJ66","v":0},null,null,{"$f":"+$J69*AM66","v":0},null,null,{"$f":"+$J69*AP66","v":0},null,null,{"$f":"+$J69*AS66","v":0},null,null,{"$f":"+$J69*AV66","v":0},null,null,{"$f":"+$J69*AY66","v":0},null,null,{"$f":"+$J69*BB66","v":0},null,null,{"$f":"+$J69*BE66","v":0},null,null,{"$f":"+$J69*BH66","v":0},null,null,{"$f":"+$J69*BK66","v":0},null,null,{"$f":"+$J69*BN66","v":0},null,null,{"$f":"+$J69*BQ66","v":0},null,null,{"$f":"+$J69*BT66","v":0},null,null,{"$f":"+$J69*BW66","v":0},null,null,{"$f":"+$J69*BZ66","v":0},null,null,{"$f":"+$J69*CC66","v":0},null,null,{"$f":"+$J69*CF66","v":0},null,null,{"$f":"+$J69*CI66","v":0},null,null,{"$f":"+$J69*CL66","v":0},null,null,{"$f":"+$J69*CO66","v":0},null,null,{"$f":"+$J69*CR66","v":0},null,null,{"$f":"+$J69*CU66","v":0},null,null,{"$f":"+$J69*CX66","v":0},null,null,{"$f":"+$J69*DA66","v":0},null,null,{"$f":"+$J69*DD66","v":0},null,null,{"$f":"+$J69*DG66","v":0},null,null,{"$f":"+$J69*DJ66","v":0},null,null,{"$f":"+$J69*DM66","v":0},null,null,{"$f":"+$J69*DP66","v":0},null,null,{"$f":"+$J69*DS66","v":0},null,null,{"$f":"+$J69*DV66","v":0},null,null,{"$f":"+$J69*DY66","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J70*L66","v":0},null,null,{"$f":"+$J70*O66","v":0},null,null,{"$f":"+$J70*R66","v":0},null,null,{"$f":"+$J70*U66","v":0},null,null,{"$f":"+$J70*X66","v":0},null,null,{"$f":"+$J70*AA66","v":0},null,null,{"$f":"+$J70*AD66","v":0},null,null,{"$f":"+$J70*AG66","v":0},null,null,{"$f":"+$J70*AJ66","v":0},null,null,{"$f":"+$J70*AM66","v":0},null,null,{"$f":"+$J70*AP66","v":0},null,null,{"$f":"+$J70*AS66","v":0},null,null,{"$f":"+$J70*AV66","v":0},null,null,{"$f":"+$J70*AY66","v":0},null,null,{"$f":"+$J70*BB66","v":0},null,null,{"$f":"+$J70*BE66","v":0},null,null,{"$f":"+$J70*BH66","v":0},null,null,{"$f":"+$J70*BK66","v":0},null,null,{"$f":"+$J70*BN66","v":0},null,null,{"$f":"+$J70*BQ66","v":0},null,null,{"$f":"+$J70*BT66","v":0},null,null,{"$f":"+$J70*BW66","v":0},null,null,{"$f":"+$J70*BZ66","v":0},null,null,{"$f":"+$J70*CC66","v":0},null,null,{"$f":"+$J70*CF66","v":0},null,null,{"$f":"+$J70*CI66","v":0},null,null,{"$f":"+$J70*CL66","v":0},null,null,{"$f":"+$J70*CO66","v":0},null,null,{"$f":"+$J70*CR66","v":0},null,null,{"$f":"+$J70*CU66","v":0},null,null,{"$f":"+$J70*CX66","v":0},null,null,{"$f":"+$J70*DA66","v":0},null,null,{"$f":"+$J70*DD66","v":0},null,null,{"$f":"+$J70*DG66","v":0},null,null,{"$f":"+$J70*DJ66","v":0},null,null,{"$f":"+$J70*DM66","v":0},null,null,{"$f":"+$J70*DP66","v":0},null,null,{"$f":"+$J70*DS66","v":0},null,null,{"$f":"+$J70*DV66","v":0},null,null,{"$f":"+$J70*DY66","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J71*L66","v":0},null,null,{"$f":"+$J71*O66","v":0},null,null,{"$f":"+$J71*R66","v":0},null,null,{"$f":"+$J71*U66","v":0},null,null,{"$f":"+$J71*X66","v":0},null,null,{"$f":"+$J71*AA66","v":0},null,null,{"$f":"+$J71*AD66","v":0},null,null,{"$f":"+$J71*AG66","v":0},null,null,{"$f":"+$J71*AJ66","v":0},null,null,{"$f":"+$J71*AM66","v":0},null,null,{"$f":"+$J71*AP66","v":0},null,null,{"$f":"+$J71*AS66","v":0},null,null,{"$f":"+$J71*AV66","v":0},null,null,{"$f":"+$J71*AY66","v":0},null,null,{"$f":"+$J71*BB66","v":0},null,null,{"$f":"+$J71*BE66","v":0},null,null,{"$f":"+$J71*BH66","v":0},null,null,{"$f":"+$J71*BK66","v":0},null,null,{"$f":"+$J71*BN66","v":0},null,null,{"$f":"+$J71*BQ66","v":0},null,null,{"$f":"+$J71*BT66","v":0},null,null,{"$f":"+$J71*BW66","v":0},null,null,{"$f":"+$J71*BZ66","v":0},null,null,{"$f":"+$J71*CC66","v":0},null,null,{"$f":"+$J71*CF66","v":0},null,null,{"$f":"+$J71*CI66","v":0},null,null,{"$f":"+$J71*CL66","v":0},null,null,{"$f":"+$J71*CO66","v":0},null,null,{"$f":"+$J71*CR66","v":0},null,null,{"$f":"+$J71*CU66","v":0},null,null,{"$f":"+$J71*CX66","v":0},null,null,{"$f":"+$J71*DA66","v":0},null,null,{"$f":"+$J71*DD66","v":0},null,null,{"$f":"+$J71*DG66","v":0},null,null,{"$f":"+$J71*DJ66","v":0},null,null,{"$f":"+$J71*DM66","v":0},null,null,{"$f":"+$J71*DP66","v":0},null,null,{"$f":"+$J71*DS66","v":0},null,null,{"$f":"+$J71*DV66","v":0},null,null,{"$f":"+$J71*DY66","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J72*L66","v":0},null,null,{"$f":"+$J72*O66","v":0},null,null,{"$f":"+$J72*R66","v":0},null,null,{"$f":"+$J72*U66","v":0},null,null,{"$f":"+$J72*X66","v":0},null,null,{"$f":"+$J72*AA66","v":0},null,null,{"$f":"+$J72*AD66","v":0},null,null,{"$f":"+$J72*AG66","v":0},null,null,{"$f":"+$J72*AJ66","v":0},null,null,{"$f":"+$J72*AM66","v":0},null,null,{"$f":"+$J72*AP66","v":0},null,null,{"$f":"+$J72*AS66","v":0},null,null,{"$f":"+$J72*AV66","v":0},null,null,{"$f":"+$J72*AY66","v":0},null,null,{"$f":"+$J72*BB66","v":0},null,null,{"$f":"+$J72*BE66","v":0},null,null,{"$f":"+$J72*BH66","v":0},null,null,{"$f":"+$J72*BK66","v":0},null,null,{"$f":"+$J72*BN66","v":0},null,null,{"$f":"+$J72*BQ66","v":0},null,null,{"$f":"+$J72*BT66","v":0},null,null,{"$f":"+$J72*BW66","v":0},null,null,{"$f":"+$J72*BZ66","v":0},null,null,{"$f":"+$J72*CC66","v":0},null,null,{"$f":"+$J72*CF66","v":0},null,null,{"$f":"+$J72*CI66","v":0},null,null,{"$f":"+$J72*CL66","v":0},null,null,{"$f":"+$J72*CO66","v":0},null,null,{"$f":"+$J72*CR66","v":0},null,null,{"$f":"+$J72*CU66","v":0},null,null,{"$f":"+$J72*CX66","v":0},null,null,{"$f":"+$J72*DA66","v":0},null,null,{"$f":"+$J72*DD66","v":0},null,null,{"$f":"+$J72*DG66","v":0},null,null,{"$f":"+$J72*DJ66","v":0},null,null,{"$f":"+$J72*DM66","v":0},null,null,{"$f":"+$J72*DP66","v":0},null,null,{"$f":"+$J72*DS66","v":0},null,null,{"$f":"+$J72*DV66","v":0},null,null,{"$f":"+$J72*DY66","v":0}]
[null,"Max Asset Mgmt/Similar Fees ",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget'!$E$138","v":0},null,null,{"$f":"(1+$J$73)*L73","v":0},null,null,{"$f":"(1+$J$73)*O73","v":0},null,null,{"$f":"(1+$J$73)*R73","v":0},null,null,{"$f":"(1+$J$73)*U73","v":0},null,null,{"$f":"(1+$J$73)*X73","v":0},null,null,{"$f":"(1+$J$73)*AA73","v":0},null,null,{"$f":"(1+$J$73)*AD73","v":0},null,null,{"$f":"(1+$J$73)*AG73","v":0},null,null,{"$f":"(1+$J$73)*AJ73","v":0},null,null,{"$f":"(1+$J$73)*AM73","v":0},null,null,{"$f":"(1+$J$73)*AP73","v":0},null,null,{"$f":"(1+$J$73)*AS73","v":0},null,null,{"$f":"(1+$J$73)*AV73","v":0},null,null,{"$f":"(1+$J$73)*AY73","v":0},null,null,{"$f":"(1+$J$73)*BB73","v":0},null,null,{"$f":"(1+$J$73)*BE73","v":0},null,null,{"$f":"(1+$J$73)*BH73","v":0},null,null,{"$f":"(1+$J$73)*BK73","v":0},null,null,{"$f":"(1+$J$73)*BN73","v":0},null,null,{"$f":"(1+$J$73)*BQ73","v":0},null,null,{"$f":"(1+$J$73)*BT73","v":0},null,null,{"$f":"(1+$J$73)*BW73","v":0},null,null,{"$f":"(1+$J$73)*BZ73","v":0},null,null,{"$f":"(1+$J$73)*CC73","v":0},null,null,{"$f":"(1+$J$73)*CF73","v":0},null,null,{"$f":"(1+$J$73)*CI73","v":0},null,null,{"$f":"(1+$J$73)*CL73","v":0},null,null,{"$f":"(1+$J$73)*CO73","v":0},null,null,{"$f":"(1+$J$73)*CR73","v":0},null,null,{"$f":"(1+$J$73)*CU73","v":0},null,null,{"$f":"(1+$J$73)*CX73","v":0},null,null,{"$f":"(1+$J$73)*DA73","v":0},null,null,{"$f":"(1+$J$73)*DD73","v":0},null,null,{"$f":"(1+$J$73)*DG73","v":0},null,null,{"$f":"(1+$J$73)*DJ73","v":0},null,null,{"$f":"(1+$J$73)*DM73","v":0},null,null,{"$f":"(1+$J$73)*DP73","v":0},null,null,{"$f":"(1+$J$73)*DS73","v":0},null,null,{"$f":"(1+$J$73)*DV73","v":0}]
[null,"Cumulative Paid Deferred Dev. Fee ",null,null,null,null,null,null,null,null,null,{"$f":"+L65","v":0},null,null,{"$f":"+L74+O65","v":0},null,null,{"$f":"+O74+R65","v":0},null,null,{"$f":"+R74+U65","v":0},null,null,{"$f":"+U74+X65","v":0},null,null,{"$f":"+X74+AA65","v":0},null,null,{"$f":"+AA74+AD65","v":0},null,null,{"$f":"+AD74+AG65","v":0},null,null,{"$f":"+AG74+AJ65","v":0},null,null,{"$f":"+AJ74+AM65","v":0},null,null,{"$f":"+AM74+AP65","v":0},null,null,{"$f":"+AP74+AS65","v":0},null,null,{"$f":"+AS74+AV65","v":0},null,null,{"$f":"+AV74+AY65","v":0},null,null,{"$f":"+AY74+BB65","v":0},null,null,{"$f":"+BB74+BE65","v":0},null,null,{"$f":"+BE74+BH65","v":0},null,null,{"$f":"+BH74+BK65","v":0},null,null,{"$f":"+BK74+BN65","v":0},null,null,{"$f":"+BN74+BQ65","v":0},null,null,{"$f":"+BQ74+BT65","v":0},null,null,{"$f":"+BT74+BW65","v":0},null,null,{"$f":"+BW74+BZ65","v":0},null,null,{"$f":"+BZ74+CC65","v":0},null,null,{"$f":"+CC74+CF65","v":0},null,null,{"$f":"+CF74+CI65","v":0},null,null,{"$f":"+CI74+CL65","v":0},null,null,{"$f":"+CL74+CO65","v":0},null,null,{"$f":"+CO74+CR65","v":0},null,null,{"$f":"+CR74+CU65","v":0},null,null,{"$f":"+CU74+CX65","v":0},null,null,{"$f":"+CX74+DA65","v":0},null,null,{"$f":"+DA74+DD65","v":0},null,null,{"$f":"+DD74+DG65","v":0},null,null,{"$f":"+DG74+DJ65","v":0},null,null,{"$f":"+DJ74+DM65","v":0},null,null,{"$f":"+DM74+DP65","v":0},null,null,{"$f":"+DP74+DS65","v":0},null,null,{"$f":"+DS74+DV65","v":0},null,null,{"$f":"+DV74+DY65","v":0}]
[]
[null,"Total Deferred Developer Fee Budgeted for Payment Prior to Distributions and Residual Receipt Payments"]
[]
[null,"Developer/Applicant/Recipient Comments:"]
[]
[]
[null,"End of Document"]

{"sheet":"Threshold Requirements","index":13,"n_rows":179,"n_cols":42,"rows_kept":179,"cut":false,"hidden":false,"merged":[[108,2,108,36],[103,1,103,11],[104,1,104,38],[92,3,92,36],[92,37,92,38],[96,2,96,36],[97,2,97,36],[98,3,98,36],[99,4,99,36],[100,4,100,36],[93,1,93,11],[94,1,94,38],[106,37,106,38],[106,2,106,36],[107,2,107,36],[88,3,88,36],[72,6,72,14],[75,1,75,3],[75,4,75,11],[75,12,75,30],[75,31,75,36],[75,37,75,38],[102,3,102,36],[102,37,102,38],[90,4,90,36],[76,6,76,36],[77,37,77,38],[89,3,89,23],[88,37,88,38],[83,5,83,36],[84,5,84,36],[85,5,85,36],[86,5,86,36],[77,1,77,3],[77,4,77,11],[77,12,77,30],[77,31,77,36],[82,4,82,36],[82,37,82,38],[134,12,134,30],[112,3,112,36],[113,3,113,36],[66,5,66,36],[70,6,70,36],[71,6,71,36],[71,37,71,38],[73,6,73,14],[73,15,73,36],[74,6,74,16],[74,17,74,18],[72,15,72,36],[67,5,67,36],[67,37,67,38],[68,5,68,36],[68,37,68,38],[69,1,69,3],[69,4,69,11],[69,12,69,30],[69,31,69,36],[69,37,69,38],[79,3,79,36],[80,4,80,5],[81,4,81,5],[129,4,129,36],[123,37,123,38],[115,3,115,36],[115,37,115,38],[119,2,119,36],[122,2,122,36],[119,37,119,38],[121,2,121,36],[117,1,117,38],[120,2,120,36],[160,2,160,36],[159,4,159,36],[143,37,143,38],[152,4,152,36],[147,2,147,36],[157,3,157,36],[153,4,153,36],[154,5,154,36],[155,5,155,36],[156,4,156,36],[145,37,145,38],[147,37,147,38],[151,4,151,36],[143,2,143,36],[178,1,178,38],[176,1,176,38],[172,1,172,11],[172,17,172,18],[173,1,173,16],[173,17,173,18],[167,1,167,9],[167,17,167,18],[168,17,168,18],[168,1,168,16],[170,17,170,18],[169,1,169,9],[169,17,169,18],[175,1,175,11],[171,17,171,18],[170,1,170,16],[171,1,171,11],[56,4,56,37],[57,4,57,36],[10,37,10,38],[44,37,44,38],[52,3,52,36],[42,4,42,36],[42,37,42,38],[50,37,50,38],[46,4,46,36],[46,37,46,38],[50,31,50,36],[50,1,50,3],[48,4,48,36],[35,4,35,38],[21,1,21,11],[21,12,21,13],[21,14,21,36],[27,14,27,20],[20,1,20,8],[25,37,25,38],[19,1,19,38],[22,37,22,38],[23,27,23,36],[23,37,23,38],[109,37,109,38],[111,3,111,36],[149,37,149,38],[150,3,150,36],[149,2,149,35],[136,2,136,36],[134,31,134,36],[134,37,134,38],[131,1,131,38],[136,37,136,38],[133,2,133,36],[116,1,116,11],[130,1,130,11],[109,3,109,36],[121,37,121,38],[111,37,111,38],[124,3,124,36],[125,4,125,36],[133,37,133,38],[134,1,134,3],[134,4,134,11],[126,4,126,36],[127,4,127,36],[128,4,128,36],[162,1,162,38],[164,1,164,38],[166,1,166,9],[166,17,166,18],[161,1,161,10],[158,4,158,36],[160,37,160,38],[28,14,28,22],[1,1,1,38],[3,1,3,38],[4,1,4,3],[4,4,4,38],[6,37,6,38],[6,2,6,36],[34,4,34,38],[7,2,7,36],[14,17,14,28],[15,37,15,38],[16,37,16,38],[31,37,31,38],[32,37,32,38],[18,4,18,36],[22,14,26,25],[145,2,145,36],[24,1,24,9],[24,10,24,13],[18,37,18,38],[20,9,20,36],[20,37,20,38],[25,27,25,36],[25,1,25,9],[25,10,25,13],[22,1,22,9],[22,10,22,13],[22,27,22,36],[21,37,21,38],[23,1,23,13],[24,27,24,36],[24,37,24,38],[65,5,65,35],[59,4,59,36],[60,4,60,36],[61,4,61,36],[62,4,62,36],[63,4,63,36],[64,4,64,36],[26,37,26,38],[49,4,49,36],[58,4,58,36],[26,1,26,9],[26,10,26,13],[26,27,26,36],[32,31,32,36],[31,5,31,36],[53,37,53,38],[53,3,53,36],[50,4,50,10],[49,37,49,38],[50,11,50,30],[29,1,29,3],[29,4,29,12],[55,3,55,35],[65,37,65,38],[27,26,27,38],[28,1,28,9],[44,4,44,36],[37,4,37,38],[38,5,38,36],[39,5,39,36],[40,5,40,36],[40,37,40,38],[28,10,28,13],[28,23,28,25],[28,27,28,35],[28,36,28,38],[27,1,27,9],[27,10,27,13],[27,21,27,25],[32,1,32,3],[32,4,32,10],[32,11,32,30],[8,3,8,36],[8,37,8,38],[123,3,123,19],[138,2,138,36],[139,3,139,36],[140,3,140,36],[141,3,141,36],[138,37,138,38],[9,3,9,36],[10,4,10,36],[11,5,11,36],[12,5,12,36],[13,5,13,36],[15,5,15,36],[16,1,16,3],[16,4,16,10],[16,11,16,30],[16,31,16,36],[14,29,14,31],[14,4,14,12],[14,13,14,15],[29,13,29,30],[29,31,29,36],[29,37,29,38]]}
[]
[null,"Threshold Requirements"]
[]
[null,"The following is to help and guide the Developer/Applicant/Recipient with threshold requirements, it is the sole responsibility of the Developer/Applicant/Recipient to verify and meet all of the threshold requirements per program guidelines. The Department will have a final threshold determination after review of, but not limited to, information provided at application and file uploads.\nAn O means that you may have missed an answer to a question within the application, please see the formula and it will guide you to the correct location in the application.\nIf that section with an O does not apply to your project, please note this at the \"Developer/Applicant/Recipient Comments\" box at the end of each Guideline Section."]
[null,"IIG §202",null,null,"Capital Improvement Projects shall be eligible for an Award of funds if the application demonstrates that all of the following threshold requirements have been met:"]
[]
[null,"(a)","The application involves an Eligible Capital Improvement Project pursuant to §200. Eligible Capital Improvement Projects?"]
[null,null,"§200. Eligible Capital Improvement Projects. "]
[null,null,"(a)","Is the CIP an integral part of, or necessary to facilitate the development of, the Qualifying Infill Project identified in the application?"]
[null,null,"(b)","The Qualifying Infill Project for which a Capital Improvement Project grant may be awarded must meet all of the following conditions, except where specified otherwise:"]
[null,null,null,"(1)","Include not less than 15 percent of Affordable Units, both existing and pending, as follows:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($N$15,$AD$15)>=15%,\"P\",\"O\")","v":"O"}]
[null,null,null,null,"(A)","For Qualifying Infill Projects that contain both rental and ownership Units, Units of either or both product types may be included in the calculation of the percentage of the affordability criteria."]
[null,null,null,null,"(B)","To the extent included in a Capital Improvement Project grant application, for the purpose of calculating the percentage of Affordable Units, the Department may consider the entire master development in which the development seeking grant funding is included."]
[null,null,null,null,"(C)","Where applicable, an Eligible Applicant may include a replacement housing plan to ensure that dwelling Units for persons and families of Low Income or Moderate Income are not removed from the Low Income and Moderate Income housing market. Residential Units to be replaced shall not be counted toward meeting the affordability threshold required for eligibility for funding under this section."]
[null,null,null,null,"Percentage of Rental Affordable Units",null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIFS(UnitsTbl[Total Units],UnitsTbl[Unit Type],\"Rental\",UnitsTbl[Restricted Income Level],\"<=60%\")/SUM('Unit Mix'!$E$7,'Unit Mix'!$E$8),0)","v":0},null,null,null,"Percentage of Homeownership Affordable Units",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(SUMIFS(UnitsTbl[Total Units],UnitsTbl[Unit Type],\"Homeowner\",UnitsTbl[Restricted Income Level],\"HO Moderate\"),SUMIFS(UnitsTbl[Total Units],UnitsTbl[Unit Type],\"Homeowner\",UnitsTbl[Restricted Income Level],\"HO Low\"))/SUM('Unit Mix'!$E$7,'Unit Mix'!$E$8),0)","v":0}]
[null,null,null,null,null,"Is there a need for any of the residential Units in the proposed Project (dwelling Units for persons and families of Lower or Moderate Income) to be replaced?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E97","v":"25. Replacement Housing Plan"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N97","v":"Submit a replacement housing plan which ensures the replacement of Lower Income or Moderate Income Units where existing affordable housing will be impacted by the CIP or QIP."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,null,null,"(2)","Include Net Densities on the parcels to be developed that are equal to or greater than the densities set forth in GC 65583.2 (c)(3)(B) and described below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!AL22=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Developed at average residential Net Densities on the parcels to be developed that are equal to or greater than the densities described below."]
[null,"Select from dropdown list",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$21=$AN$21,15,IF($J$21=$AN$22,10,IF($J$21=$AN$23,20,IF($J$21=$AN$24,30,IF($J$21=$AN$25,10,0)))))","v":0},null,"(A) For an incorporated city within a nonmetropolitan county and for a nonmetropolitan county that has a micropolitan area:  Net Densities of at least 15 Units per acre."]
[null,"Net Density: housing Units per acre",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$29=0,0,SUM($AL$23:$AM$28)/$K$29)","v":0},null,"Is Net Density equal to or greater than required?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$22=0,\"\",IF($M$22>=MAX($AL$21,10),\"Yes\",\"No\"))","v":""},null,"(B) For an unincorporated area in a nonmetropolitan county not included in clause (A):  Net Densities of at least 10 Units per acre."]
[null,"Total site area in square feet",null,null,null,null,null,null,null,null,{"$f":"'Project Overview'!$H$73*43560","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"0\",UnitsTbl[Total Units]))","v":0},null,"(C) For a suburban jurisdiction:  Net Densities of at least 20 Units per acre."]
[null,"Less qualified site deductions in square feet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"1\",UnitsTbl[Total Units]))","v":0},null,"(D) For a jurisdiction in a metropolitan county:  Net Densities of at least 30 Units per acre."]
[null,"Public streets ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"2\",UnitsTbl[Total Units]))","v":0},null,"(E) For a Rural Area: Net Densities of at least 10 Units per acre"]
[null,"Public sidewalks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"3\",UnitsTbl[Total Units]))","v":0}]
[null,"Public Open Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4+ bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"4\",UnitsTbl[Total Units]))+SUMIF(UnitsTbl[Number of Bedrooms],\"5\",UnitsTbl[Total Units])","v":0}]
[null,"Public drainage facilities",null,null,null,null,null,null,null,null,null,null,null,null,"Commercial square feet",null,null,null,null,null,null,{"$f":"IF('Project Overview'!$H$261>0,'Project Overview'!$H$261,\"0\")","v":"0"}]
[null,"Net site area in acres (43,560 square feet per acre)",null,null,null,null,null,null,null,null,{"$f":"($K$23-$K$25-$K$26-$K$27-$K$28)/43560","v":0},null,null,null,"Net Density Adjustment Factor",null,null,null,null,null,null,null,null,{"$f":"INDEX('Unit Mix'!$BD$89:$BD$102,MATCH($M$22,'Unit Mix'!$BE$89:$BE$102,1))","v":1},null,null,null,"Adjusted Net Density as a percentage of required density",null,null,null,null,null,null,null,null,{"$f":"IF($K$29=0,0,SUM($AL$23:$AM$27)/MAX($AL$21,10)/$K$29)","v":0}]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$98","v":"26. Net Density Verification"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$98","v":"Submit a minimum density ordinance, a recorded, binding covenant, or other use restriction, acceptable to the Department to verify the Net Density of the QIP equals or exceeds the Net Densities set forth in Section 200(b)(2). Documentation must be in effect and legally enforceable prior to the initial disbursement of Program funds."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,null,null,null,"(F)","A city with a population greater than 100,000 in a standard metropolitan statistical area or a population of less than 2 million may petition the Department for, and the Department may grant, an exception to the density requirements set forth in this subsection, if the city believes it is unable to meet the density requirements described herein. The city shall submit the petition with its application and shall include the reasons why the city believes the exception is warranted. The city shall provide information supporting the need for the exception, including, but not limited to, any limitations that the city may encounter in meeting the density requirements specified in this subsection (2). Any exception shall be for the purposes of this section only. If the City does not meet the minimum Net Density requirements, does the City meet the population requirements and wish to petition the Department for an exception to the density requirements?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$99","v":"27. Density Requirements Exception"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$99","v":"If a city with a population greater than 100,000 in a standard metropolitan statistical area or a population of less than two million is unable to meet the density requirements described in  §200 (b)(2)(F) they may submit a petition for an exception to those requirements. Provide a petition that supports the need for the exception and describes the limitations the city may encounter in meeting the requirements."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A) A general plan adopted pursuant to GC Section 65300."]
[null,null,null,"(3)","Be located in an area designated for mixed-use or residential development pursuant to one of the following adopted plans (Qualifying Infill Projects in Indian Country are exempt from this requirement):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B) A sustainable communities strategy adopted pursuant to GC Section 65080."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(C) A specific plan adopted pursuant to GC Section 65450"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(D) A Workforce Housing Opportunity Zone established pursuant to GC\nSection 65620.\n"]
[null,null,null,"(4)","Demonstrate that any awarded funds will supplement, rather than supplant, other available funding.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E) A Housing Sustainability District established pursuant to GC Section 66201."]
[null,null,null,null,"(A)","Applicants must fully complete the Development Budget tab of the application workbook and submit financial documentation which demonstrates the requested grant is gap financing needed for the Capital Improvement Project. "]
[null,null,null,null,"(B)","Applicants applying for Capital Improvement Project funding linked to the Qualifying Infill Projects located in unincorporated areas of a county may satisfy this requirement by submitting copies of one or more applications for other sources of state or federal funding in connection with the Qualifying Infill Project."]
[null,null,null,null,null,"Applicant(s) acknowledges that the Department may request additional documentation as required."]
[]
[null,null,null,"(5)","The Eligible Applicant must identify a mechanism, such as a minimum density ordinance or a recorded, binding covenant or other use restriction, acceptable to the Department to reliably ensure that the Qualifying Infill Project will occur at an overall Net Density equaling or exceeding that set forth in §200(b)(2). This mechanism must be in effect and legally enforceable prior to the initial disbursement of Program funds."]
[]
[null,null,null,"(6)","Eligible Applicants shall designate the proposed residential Units in the Qualifying Infill Project that the Eligible Applicant intends to utilize for the purpose of establishing the maximum Program grant amount pursuant to §205."]
[]
[null,null,null,"(7)","Applicant(s) acknowledges that the Program application must certify that the percentage of Affordable Units, as well as the Units restricted to other income limits and Rents as designated for the purpose of determining the maximum Program grant amount in §205, shall be maintained or exceeded for the duration of the affordability period as defined in the Standard Agreement and the Covenant."]
[]
[null,null,null,"(8)","At the time of the application due date, the construction of the Capital Improvement Project and Qualifying Infill Project has not commenced, except for emergency repairs to existing structures required to eliminate hazards or threats to health and safety."]
[null,null,null,null,"Does the Applicant plan to complete, or has completed, any construction or emergency repairs to existing structures required to eliminate hazards or threats to health and safety?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$100","v":"28. Commencement of Construction Exception for Emergency Repairs"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$100","v":"Construction of the CIP or QIP may not have commenced at the time of Program application. Where emergency repairs to existing structures are required to eliminate hazards or threats to health and safety, the Applicant must submit justification for an exemption for this requirement. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,null,"(c)","The Capital Improvement Project and the Qualifying Infill Project shall meet accessibility requirements pursuant to §300. The Qualifying Infill Projects associated with the Capital Improvement Project must also provide a preference for Accessible Housing Unit(s) to persons with disabilities requiring the accessibility features of those Units in accordance with CCR, Title 4, Section 10337(b)(2). Qualifying Infill Projects located in Indian Country are exempt from these requirements. However, Qualifying Infill Projects located in Indian Country must comply with tribal building codes that are at least as stringent as state or local building codes. If the Indian Tribe exercising jurisdiction over such Qualifying Infill Project has not adopted tribal building codes, then such Qualifying Infill Project must comply with building codes from another source, such as those of other Tribes or Localities, that are at least as stringent as state or local building codes."]
[null,null,null,"Applicant certifies that the Capital Improvement Project and the Qualifying Infill Project shall meet accessibility requirements pursuant to §300?"]
[]
["Small QIA",null,"(d)","For purposes of evaluating applications via an over-the-counter process, the Department requires the following pursuant to HSC §53559(e)(2): "]
["Small QIA",null,null,"(1)","Applications must include a complete description of the Qualifying Infill Project and the Capital Improvement Project along with requested grant funding for the Capital Improvement Project. Applications must further describe how the Capital Improvement Project is necessary to support the development of housing. In addition, applications must include the following information:"]
[null,null,null,null,"Provide a description of the Qualifying Infill Project and the requested grant funding."]
[]
[null,null,null,null,"Provide a description of the Capital Improvement Project and the requested grant funding."]
[]
[null,null,null,"(1)","Applications must further describe how the Capital Improvement Project is necessary to support the development of housing."]
[null,null,null,null,"Applications must provide a comprehensive description of how the Capital Improvement Project is an integral part of the housing development."]
[]
[null,null,null,"(1)","In addition, applications must include the following information:"]
[null,null,null,null,"(A)","Applicant(s) certify that documentation requested for §200(b)(1) – (8) will be uploaded to HCD portal."]
[null,null,null,null,"(B)","Documentation of all necessary entitlements and permits, and a certification from the Eligible Applicant that the Capital Improvement Project and Qualifying Infill Project are shovel-ready."]
[null,null,null,null,null,"Is the Qualifying Infill Project located in the incorporated area of the county?"]
[null,null,null,null,null,"Applicant(s) certify that the proposed Capital Improvement Project and Qualifying Infill Project are shovel-ready."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E101","v":"29. Entitlements and Permits"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N101","v":"Documentation of all necessary entitlements and permits, and a certification from the Eligible Applicant that the Capital Improvement Project and Qualifying Infill Project are shovel-ready."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,null,null,null,null,"(i)","For a Qualifying Infill Project located in the unincorporated area of the county, the Department shall allow the Eligible Applicant to meet the requirement described in this paragraph by submitting a letter of intent from a willing affordable housing developer that has previously completed at least one comparable housing project, certifying that the affordable housing developer is willing to submit an application to the county for approval by the county of a Qualifying Infill Project within the area in the event that the funding requested pursuant to the over-the-counter NOFA is awarded."]
[null,null,null,null,null,null,"Is the Qualifying Infill Project located in the unincorporated area of the county?"]
[null,null,null,null,null,null,"Comparable housing project - name:"]
[null,null,null,null,null,null,"Comparable housing project - address:"]
[null,null,null,null,null,null,"Comparable housing project - number of Units:"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E102","v":"30. Entitlements and Permits Exemption"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N102","v":"For a QIP located in the unincorporated area of the county, the Department shall allow the Eligible Applicant to meet the Entitlements and Permits requirement described in Section 200(d)(1)(B) by submitting a letter of intent from a willing affordable housing developer that has previously completed at least one comparable housing project, certifying that the affordable housing developer is willing to submit an application to the county for the QIP event the funding requested pursuant to the over-the-counter NOFA is awarded."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,null,null,null,null,"(ii)","For Tribal Entity Applicants applying for a Qualifying Infill Project located in Indian Country, this requirement is satisfied by demonstrating documentation of all entitlements and permits required by applicable tribal law."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!E103","v":"31. Tribal entitlements and permits"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N103","v":"Provide documentation of all entitlements and permits required by applicable tribal law for QIP or CIP located in Indian Country."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,null,"(e)","In addition to the Program requirements described herein, proposals submitted by Tribal Entity Applicants must also meet the following additional requirements:"]
[null,null,null,"(1)",{"$f":"IF('Project Overview'!X37>\"\",\"P\",\"O\")","v":"O"}]
[null,null,null,"(2)",{"$f":"IF('Project Overview'!AL38=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,"(3)","The Applicant acknowledges and certify to meet the following conditions of award funding to the extent applicable, and, subject to any modifications or waivers as provided for in HSC Section 50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019)), or HSC Section 53559.1, subdivision (e)(3)(B), that shall be set forth in a Standard Agreement. It is noted that these same conditions do not need to be satisfied initially to engage in the competitive award process."]
[null,null,null,null,"(A)","BIA Consent. The Bureau of Indian Affairs (BIA) has consented to the Applicant’s execution and recordation (as applicable) of all Department-required documents that are subject to 25 CFR Part 152 or 25 CFR Part162, prior to Award disbursement. This requirement does not apply to Capital Improvement Projects or Qualifying Infill Projects located on fee land not subject to a restriction by the United States against alienation."]
[null,null,null,null,"(B)","Personal and Subject Matter Jurisdiction. Personal and subject matter jurisdiction in regard to the Standard Agreement, Capital Improvement Project, Qualifying infill Project, or any matters arising from any of them is in a court of competent jurisdiction and the Department has received any legal instruments or waivers, all duly approved and executed, as are or may be legally necessary and effective to provide for such personal and subject matter jurisdiction in a court of competent jurisdiction."]
[null,null,null,null,"(C)","Title Insurance. The Department has received title insurance for the property underlying the Qualifying Infill Project that is satisfactory to the Department. Notwithstanding the foregoing sentence, upon a showing of good cause, for Applicants unable to provide a conventional title insurance policy satisfactory to the Department, this condition may be satisfied by a title status report issued by the BIA Land Title and Records Office or pursuant to a title opinion letter issued for the benefit of the Department but paid for by the Applicant. Such title status report may be uncertified, so long as a certified title status report is submitted to the Department prior to the disbursement of Award funds."]
[null,null,null,null,"(D)","Recordation Requirements. Where recordation of instruments is a condition of award funding or otherwise required under or pursuant to the Standard Agreement, the subject instrument is recorded with the Land Titles and Records Office at the BIA for Qualifying Infill Projects on trust or restricted land and, in all cases, in the appropriate official records of the County in which the property is located."]
[]
[null,null,"(f)","Applicant(s) acknowledges that use of multiple funding sources on the same Units utilized in the calculation of the Capital Improvement Project grant amount is permitted, subject to the Department Repeal of Stacking Prohibition of Multiple Department Funding Sources Memo."]
[null,null,null,"Department Repeal of Stacking Prohibition of Multiple Department Funding Sources Memo"]
[null,null,null,"(1)","Additional limitations on use of multiple department funding sources may be specified in the Notice of Funding Availability (NOFA) II(E)."]
[]
[null,null,"(g)","Once an Award of Department funds is made, the Recipient’s acceptance of these funds is acknowledging the Capital Improvement Project and Qualifying Infill Project as submitted to and approved by the Department are to be funded and built. Any bifurcation of the Qualifying Infill Project shall make that Award null and void."]
[null,"Developer/Applicant/Recipient Comments:"]
[]
[]
[null,"(b)","The Applicant is an Eligible Applicant pursuant to §201."]
[null,null,"§201. Eligible Applicant."]
[null,null,"(a)","“Eligible Applicant” or “Applicant” means one of the following:"]
[null,null,null,"(1)","A nonprofit or for-profit Developer of a Qualifying Infill Project."]
[null,null,null,"(2)","A Tribal Entity that is the Developer of a Qualifying Infill Project."]
[]
[null,null,"(b)","Developer/Applicant/Recipient acknowledges and certify that upon Award, Recipients must maintain direct and continuing control of the Qualifying Infill Project throughout the full term of the Department’s use restriction requirements as set forth in the Covenant. Alternatively, if the Department’s funding disbursement is structured with or through a special purpose entity, the Recipient shall exercise direct and continuing control over such special purpose entity in accordance with UMR Section 8313.2 and throughout the full term of the Department’s use restriction on the Qualifying Infill Project. Each Applicant shall certify that it will abide by this control requirement at the time of its application for the funds for the full term set forth in the Standard Agreement."]
[null,"Developer/Applicant/Recipient Comments:"]
[]
[]
[null,"(c)","All proposed uses of Program funds are eligible pursuant to §203. Eligible Use of Funds?"]
[null,null,"§203. Eligible Use of Funds."]
[null,null,"Funds shall be used only for approved eligible costs that are incurred on the Capital Improvement Projects as set forth in this section. In addition, the costs must be necessary and must be consistent with the lowest reasonable cost consistent with the Capital Improvement Project's scope and area as determined by the Department."]
[null,null,"(a)","Developer/Applicant/Recipient acknowledges that funds shall only be used for Capital Asset (§102(n)) related expenses as required by §16727 of the GC. "]
[]
[null,null,"(b)","Developer/Applicant/Recipient acknowledges that eligible costs include the construction, Rehabilitation, demolition, relocation, preservation, acquisition, or other physical improvements of the following: §203(b)(1)-(17)"]
[null,null,null,"List CIP components according to Eligible Use of Funds described in §203 (b) (1) through (17):"]
[]
[]
[null,null,"(c)","Developer/Applicant/Recipient acknowledges that costs stated at §203(c)(1)-(5) are not eligible."]
[null,"Developer/Applicant/Recipient Comments:"]
[]
[]
[null,"(d)","Developer/Applicant/Recipient acknowledges that the application is complete pursuant to §400 and §401?"]
[null,null,"§400. Application Process."]
[null,null,"Developer/Applicant/Recipient acknowledges §400(a-f)"]
[null,null,"§401. Application Content and Application Eligibility Requirements."]
[null,null,"(a)","Developer/Applicant/Recipient acknowledges to comply with §401(a & b)"]
[null,null,"(b)","An application is complete when it satisfies all of the following:"]
[null,null,null,"(1)","The application meets all threshold requirements, as set forth and referenced in the NOFA, §202, and the application."]
[null,null,null,"(2)","The application provides sufficient information for the Department to assess the feasibility of the Qualifying Infill Project according to §202 and industry standards."]
[null,null,null,"(3)","The application includes organizational documents for each Applicant entity. Resolutions must be submitted within sixty (60) calendar days of the conditional award notification and in advance of Standard Agreement execution. Applicants are strongly encouraged to submit resolutions at the time of application to ensure timely access to funds as Standard Agreements will be prioritized based on the receipt and review of all required documents."]
[null,null,null,"(4)","The NOFA will specify the amount of funds available, the application requirements, the date the Department will begin accepting applications, a list of counties eligible to apply under this NOFA, and the general terms and conditions of funding commitments."]
[null,null,null,"(5)","The Department shall accept applications on an over-the-counter basis and evaluate them for compliance with the eligibility requirements listed in §200 and 201, and the threshold requirements listed in §202. Applications that meet all eligibility and threshold requirements shall be selected for funding as specified in these Guidelines and the NOFA to the extent funds are available."]
[null,"Developer/Applicant/Recipient Comments:"]
[]
[]
[null,"(e)","Developer/Applicant/Recipient certify that the Qualifying Infill Project is financially feasible as evidenced by documentation such as, but not limited to, Enforceable Funding Commitments, a market study, a project proforma, a sources and uses statement, or other feasibility documentation required in the Program application."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$104","v":"32. Market Study"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$104","v":"Submit a Market Study (prepared or updated no earlier than 12 months prior to the application submittal date that is in accordance with TCAC latest Market Study Guideline requirements). Section 202(e)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"(f)","Developer/Applicant/Recipient certify that the Qualifying Infill Project will maintain Fiscal Integrity consistent with proposed Rents in the Assisted Units? UMR §8310 underwriting requirements will not be used to evaluate feasibility of Qualifying Infill Projects. However, the Qualifying Infill Project shall be financially feasible as evidenced by documentation consistent with industry custom and practice, such as information regarding sources, uses, and mandatory debt service, multi-year proformas, and proposed operating budgets. Nothing in this provision shall be interpreted to void or modify application of UMR §8310 where incorporated or referenced elsewhere in the Guidelines. This threshold requirement is not applicable to Homeownership Housing Developments."]
[]
[null,"(g)","Applicant acknowledges that a Phase I Environmental Site Assessment (ESA) which has been completed and dated no more than 12 months prior to the application deadline. The Phase I ESA must indicate that the Capital Improvement Project and Qualifying Infill Project sites are free from severe adverse environmental conditions, such as the presence of toxic waste."]
[null,null,"(1)","If the Phase I ESA revealed known or potential contamination, a Phase II ESA will be required."]
[null,null,"(2)","If the Phase I ESA indicates or discloses that the presence of toxic waste is economically infeasible to remove or cannot be mitigated, then the application is ineligible for a Program Award."]
[null,null,"(3)","This threshold requirement is not applicable where a Tribal Entity Applicant is proposing a Qualifying Infill Project and a Capital Improvement Project located in Indian Country."]
[]
[null,"(h)","Developer/Applicant/Recipient certify that the site of the Qualifying Infill Project is reasonably accessible to public transportation, shopping, medical services, recreation, schools, and employment in relation to the needs of the Qualifying Infill Project tenants."]
[]
[null,"(i)","Developer/Applicant/Recipient certify that the Qualifying Infill Project, including a Qualifying Infill Project involving new construction, acquisition, Adaptive Reuse, and/or substantial Rehabilitation, must be constructed in a manner to accommodate broadband service with at least a speed of 25 megabits per second for downloading and 3 megabits per second for uploading (25/3). The Recipient is not required to provide free or discounted internet service to the tenants"]
[]
[null,"(j)","Developer/Applicant/Recipient certify that the Qualifying Infill Project complies with the restrictions on demolition as set forth in UMR §8302. "]
[]
[null,"(k)","Developer/Applicant/Recipient certify that the Qualifying Infill Project and Capital Improvement Project complies with the site control requirements as set forth at UMR §8303 and 8316 with the additional requirement that the Applicant/Recipient shall maintain site control of sufficient duration to meet Program requirements. "]
[null,null,"(1)","The following shall apply to the Qualifying Infill Project: "]
[null,null,null,"(A)","Where site control is in the name of another entity, the Applicant shall provide documentation, in form and substance reasonably satisfactory to the Department, which clearly demonstrates that the Applicant has the right, either directly or indirectly (contractually or through its organizational control of the entity with site control), to acquire or lease the Qualifying Infill Project property prior to or concurrent with construction closing. Acceptable documentation may include, but is not limited to, a purchase and sale agreement, an option, a leasehold interest/option, a disposition and development agreement, an exclusive right to negotiate with a public agency for the acquisition of the site, or contractual or organizational documentation evidencing such control."]
[null,null,null,"(B)","Where site control will be satisfied by a long-term ground lease, Recipient is responsible for ensuring that the owner of the fee estate and the owner of the leasehold estate execute and record the Department’s Covenant on the title to the Qualifying Infill Project site and the ground lease must be for a term which is no less than the term of the Covenant."]
[null,null,null,"(C)","Where the Capital Improvement Project and Qualifying Infill Project are developed in Indian Country, the following exceptions apply:"]
[null,null,null,null,"(i)","Where site control is a ground lease, the lease agreement between the Tribal Entity and the owner of the Qualifying Infill Project is for a period not less than 50 years. The Recipient is responsible for ensuring that the Tribal Entity and owner of the Qualifying Infill Project execute the Department’s Covenant; and"]
[null,null,null,null,"(ii)","An attorney’s opinion regarding chain of title and current title status is acceptable in lieu of a title report."]
[null,null,null,"(D)","If an Applicant’s site control documentation (e.g., option) will or may expire prior to the anticipated date of the Program Award as specified in the NOFA, the Applicant will satisfy the threshold site control requirement so long as evidence of a valid extension is submitted during the application review period. For purposes of this paragraph, “evidence of a valid extension” means an option (and/or other applicable site control documentation) that is fully executed prior to the expiration of the site control documentation, and that extends the term of the site control documentation through the actual date of the Program award."]
[null,null,"(2)","The following shall apply to offsite work proposed and evidenced for Capital Improvement Projects through time of final disbursement:"]
[null,null,null,"(A)","Recipient shall have a right of way or easement, which is either perpetual, or of sufficient duration to meet Program requirements, and which allows the Recipient to access, improve, occupy, use, maintain, repair, and alter the property underlying the right of way or easement; and"]
[null,null,null,"(B)","Recipient shall have an executed encroachment permit for construction of any improvements or facilities within the public right of way or on public land."]
[null,"(l)","Developer/Applicant/Recipient certify that the Capital Improvement Project and the Qualifying Infill Project comply with accessibility and fair housing obligations in §300, as applicable?"]
[null,"Developer/Applicant/Recipient Comments:"]
[]
[]
[null,"In addition to the Threshold Requirements above, Developer/Applicant/Recipient acknowledge, understand, and agree to comply with the following sections of the 2023 Qualifying Infill Project Small Jurisdiction Set-Aside Guidelines."]
[]
[null,"§204 Cost Limitations"]
[null,"§205 Grant terms and limit"]
[null,"§300 State and Federal Laws, Rules, Guidelines and Regulations"]
[null,"§301 Relocation Requirements"]
[null,"§402 Performance Deadlines."]
[null,"§500 Legal Documents"]
[null,"§501 Defaults and Cancellations"]
[null,"§502 Reporting Requirements"]
[]
[null,"Developer/Applicant/Recipient Comments:"]
[]
[]
[null,"End of Document"]

{"sheet":"Applicant Certification","index":14,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[41,1,41,38],[39,36,39,38],[38,11,38,21],[38,1,38,9],[38,36,38,38],[31,37,31,38],[36,1,36,36],[31,1,31,36],[39,1,39,9],[39,11,39,21],[38,23,38,34],[39,23,39,34],[37,1,37,38],[36,37,36,38],[33,1,33,36],[35,37,35,38],[34,37,34,38],[33,37,33,38],[32,1,32,36],[32,37,32,38],[35,1,35,36],[34,1,34,36],[4,39,4,40],[1,39,1,40],[13,36,13,38],[11,1,11,38],[15,1,15,38],[12,1,12,9],[12,36,12,38],[12,23,12,34],[13,23,13,34],[12,11,12,21],[1,1,1,38],[26,37,26,38],[30,37,30,38],[16,1,16,38],[17,1,17,38],[43,1,43,38],[5,1,5,38],[6,1,6,38],[3,1,3,38],[4,1,4,38],[13,1,13,9],[13,11,13,19],[7,1,7,38],[8,1,8,38],[9,1,9,38],[10,1,10,38],[19,1,19,38],[22,1,22,38],[23,1,23,38],[28,37,28,38],[30,1,30,36],[29,1,29,38],[28,1,28,36],[18,1,18,38],[20,1,20,38],[21,1,21,38],[27,37,27,38],[24,37,24,38],[24,1,24,36],[25,1,25,36],[26,1,26,36],[25,37,25,38],[27,1,27,36]]}
[]
[null,"Certification & Legal Status"]
[]
[null,"On behalf of the entity identified in the signature block below, I certify that:"]
[null,"1) The information, statements and attachments included in this Application are, to the best of my knowledge and belief, true and correct."]
[null,"2) I possess the legal authority to submit this Application on behalf of the entity identified in the signature block."]
[null,"3) The following is a complete disclosure of all identities of interest - of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the Project. \"Related Party\" is defined in §10302 of the California Code of Regulations (CTCAC Regulations): "]
[]
[null,"4) As of the date of Application, the Project, or the real property on which the Project is proposed (Property) is not part to or the subject of any claim or action at the State or Federal appellate level."]
[null,"5) I have disclosed and described below any claim or action undertaken which affects or potentially affects the feasibility of the Project."]
[null,"In addition, I acknowledge that all information in this Application and attachments is public, and may be disclosed by the State."]
[]
[]
[null,"Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[]
[null,"Legal Disclosure"]
[null,"For purposes of the following questions, and with the exceptions noted below, the term “Developer/Applicant/Recipient” shall include the Developer/Applicant/Recipient(s), and any subsidiary of the Developer/Applicant/Recipient(s) if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the Application or the Project. "]
[null,"In addition to each of these entities themselves, the term “Developer/Applicant/Recipient” shall also include the direct and indirect holders of more than ten percent (10%) of the ownership interests in the entity, as well as the officers, directors, principals and senior executives of the entity if the entity is a corporation, the general and limited partners of the entity if the entity is a partnership, and the members or managers of the entity if the entity is a limited liability company. For Projects using tax-exempt bonds, it shall also include the individual who will be executing the bond purchase agreement."]
[null,"The following questions must be responded to for each entity and person qualifying as an \"Developer/Applicant/Recipient,\" or \"joint Developer/Applicant/Recipient\" as defined above.  "]
[null,"Explain all positive responses on a separate sheet and include with this questionnaire in the Application."]
[null,"Exceptions:"]
[null,"Public entity Developer/Applicant/Recipients without an ownership interest in the proposed Project, including but not limited to cities, counties, and joint powers authorities with 100 or more members, are not required to respond to this questionnaire. "]
[null,"Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
[null,"Civil Matters"]
[null,"1) Has the Developer/Applicant/Recipient filed a bankruptcy or receivership case or had a bankruptcy or receivership action commenced against it, defaulted on a loan or been foreclosed against in past ten years? "]
[null,"2) Is the Developer/Applicant/Recipient 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 Developer/Applicant/Recipient’s business, or (b) the Project that is the subject of the Application?"]
[null,"3) Have there been any administrative or civil settlements, decisions, or judgments against the Developer/Applicant/Recipient within the past ten years that materially and adversely affected (a) the financial condition of the Developer/Applicant/Recipient’s business, or (b) the Project that is the subject of the Application?"]
[null,"4) Is the Developer/Applicant/Recipient currently subject to, or been notified that it may become subject to, any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency? "]
[null,"5) In the past ten years, has the Developer/Applicant/Recipient been subject to any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency that resulted in a settlement, decision, or judgment? "]
[null,"Criminal Matters"]
[null,"6) Is the Developer/Applicant/Recipient 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 Developer/Applicant/Recipient? "]
[null,"7) Is the Developer/Applicant/Recipient 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 Developer/Applicant/Recipient for matters relating to the conduct of the Developer/Applicant/Recipient’s business? "]
[null,"8) Is the Developer/Applicant/Recipient 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 Developer/Applicant/Recipient for any financial or fraud related crime? "]
[null,"9) Is the Developer/Applicant/Recipient 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 Developer/Applicant/Recipient’s business?"]
[null,"10) Within the past ten years, has the Developer/Applicant/Recipient been convicted of any felony? "]
[null,"11) Within the past ten years, has the Developer/Applicant/Recipient been convicted of any misdemeanor related to the conduct of the Developer/Applicant/Recipient’s business?  "]
[null,"12) Within the past ten years, has the Developer/Applicant/Recipient been convicted of any misdemeanor for any financial or fraud related crime? "]
[]
[]
[null,"Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[]
[null,"Print, sign, PDF, and upload this worksheet with the required naming convention."]
[]
[null,"End of Document"]

{"sheet":"Local Enviro Verification","index":15,"n_rows":34,"n_cols":35,"rows_kept":34,"cut":false,"hidden":false,"merged":[[3,1,3,12],[3,13,3,38],[31,1,31,38],[27,1,27,12],[28,1,28,12],[29,1,29,12],[27,13,27,38],[28,13,28,38],[29,13,29,38],[15,34,15,38],[26,13,26,38],[26,1,26,12],[15,21,15,23],[16,1,16,38],[15,29,15,33],[15,24,15,28],[23,4,23,7],[23,8,23,38],[15,1,15,20],[14,1,14,23],[14,29,14,33],[14,24,14,28],[13,1,13,36],[13,37,13,38],[5,13,5,38],[10,1,10,12],[11,1,11,12],[11,13,11,38],[12,1,12,38],[1,1,1,38],[19,1,19,22],[18,1,18,22],[18,31,18,38],[19,31,19,38],[18,23,18,26],[19,23,19,26],[18,27,18,30],[19,27,19,30],[6,1,6,12],[7,1,7,12],[8,1,8,12],[2,1,2,38],[4,1,4,12],[5,1,5,12],[4,13,4,38],[33,1,33,38],[6,13,6,38],[7,13,7,38],[8,13,8,38],[9,13,9,38],[10,13,10,38],[20,1,20,38],[21,1,21,38],[24,13,24,38],[25,13,25,38],[24,1,24,12],[25,1,25,12],[23,1,23,3],[17,1,17,38],[9,1,9,12],[14,34,14,38]]}
[]
[null,"Local Approvals and Environmental Review Verification"]
[null,"Submit this form to the agency or department of local government responsible for administration of the items listed. This form may be submitted to more than one agency or department if necessary. If an item is not required, include the reason why in box provided."]
[null,"Eligible Applicant: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$C$5>0,'Contact List'!$C$5,\"\")","v":""}]
[null,"Developer of Required QIP: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$C$6>0,'Contact List'!$C$6,\"\")","v":""}]
[null,"Developer Address:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$E$6>0,'Contact List'!$E$6,\"\")","v":""}]
[null,"Developer City:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$F$6>0,'Contact List'!$F$6,\"\")","v":""}]
[null,"QIP Name: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!F46>0,'Project Overview'!F46,\"\")","v":""}]
[null,"QIP Address/site: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!F48>0,'Project Overview'!F48,\"\")","v":""}]
[null,"QIP City: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!O49>0,'Project Overview'!O49,\"\")","v":""}]
[null,"QIP County: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(County>0,County,\"\")","v":""}]
[null,"Assessor Parcel Numbers (APNs):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!AD49>0,'Project Overview'!AD49,\"\")","v":""}]
[null,"To the local jurisdiction; the Eligible Applicant named above has submitted an application to the California Dept. of Housing and Community Development (HCD) requesting funding for the Project named above, under the IIG 2023 Notice of Funding Availability Small Jurisdiction Set Aside. Verification of items listed below will be used in evaluating this application."]
[null,"Is this Project approved \"by right\" (SB 35)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable for this Project",null,null,null,null,"Final date of Public Comment Period",null,null,null,null,"Approved  Date"]
[null,"CEQA environmental status:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEQA"]
[null,"Specify in the box below, items not required and explain why (include documentation, if applicable):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Required for this Project?",null,null,null,"Under Review?",null,null,null,"Verified as Completed and date completed"]
[null,"All necessary, discretionary, and non-discretionary public land use approvals except building permits and other ministerial approvals are:"]
[null,"Specify in the box below, items not required and explain why (include documentation, if applicable):"]
[]
[]
[null,"Dated:"]
[null,"Statement Completed by (please print):"]
[null,"Signature:"]
[null,"Title:"]
[null,"Agency or Department:"]
[null,"Agency or Department Address:"]
[null,"Agency or Department Phone:"]
[]
[null,"Print, sign, PDF, and upload this worksheet with the required naming convention."]
[]
[null,"End of Document"]

{"sheet":"Entity Org Docs","index":16,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,21,38],[6,1,6,38],[3,1,3,38],[18,1,18,38],[19,1,19,38],[17,1,17,38],[16,1,16,38],[7,1,7,38],[12,1,12,38],[9,1,9,38],[10,1,10,38],[13,1,13,38],[15,1,15,38],[14,1,14,38],[5,1,5,38],[8,1,8,38],[11,1,11,38],[1,39,1,40],[4,1,4,38],[1,1,1,38]]}
[]
[null,"Entity Organizational Documents"]
[]
[null,"Organizational Documents"]
[null,"The following is intended as a brief summary of legal documents commonly required to verify the legal authority of the private entity or entities applying to HCD for an Award of funds and does not apply to public Developer/Applicant/Recipients. Documents required to apply for funds (threshold requirements) are legally distinct from those required to enter into a standard agreement or to receive bonus points. For projects receiving an Award of HCD funds, additional documents, or corrections, may be required prior to execution of the Standard Agreement."]
[]
[null,"Organizational Charts"]
[null,"Complete organizational charts are required for the Recipient."]
[]
[null,"Corporate Entities"]
[null,"Articles of Incorporation (Corp. Code §154, 200 and 202) as certified by the CA Secretary of State.\nBylaws and any amendments thereto (Corp. Code §207(b), 211 and 212).\nCertificate of Amendment of Articles of Incorporation (Corp. Code §900-910 (general stock), §5810-5820 (public benefit and religious corporations), §7810-7820 (mutual benefit corporations), or §12500-12510 (general cooperative corporations)) as applicable.\nRestated Articles of Incorporation (Corp. Code §901, 906, 910 (general stock), §5811, 5815, 5819 (public benefit and religious corporations), §7811, 7815 and 7819 (mutual benefit corporations) and §12501, 12506 and 12510 (general cooperative corporations)) as applicable.\nStatement of Information (CA Secretary of State form SI-100 or SI-200).\nShareholder Agreements (Corp. Code §186) if applicable.\nCertificate of Good Standing certified by Secretary of State. Certificate of Good Standing must be dated 30 days or less from the application due date."]
[]
[null,"Limited Liability Companies "]
[null,"Articles of Organization (CA Secretary of State form LLC-1).\nCertificate of Amendment (CA Secretary of State form LLC-2) if applicable.\nRestated Articles of Organization (CA Secretary of State form LLC-10) if applicable.\nCertificate of Correction (CA Secretary of State form LLC-11) if applicable.\nStatement of Information (CA Secretary of State form LLC-12 or LLC-12NC).\nOperating Agreement (Corp. Code §17707.02(s) and 17701.10).\nCertificate of Good Standing certified by Secretary of State. Certificate of Good Standing must be dated 30 days or less from the application due date."]
[]
[null,"Limited Partnerships"]
[null,"Certificate of Limited Partnership (CA Secretary of State form LP-1).\nAmendment to Certificate of Limited Partnership (CA Secretary of State form LP-2) if applicable.\nCertificate of Correction (CA Secretary of State form LP-2) if applicable.\nLimited Partnership Agreement (CA Corp. Code §15901.02(x) and 15901.10).\nAmended and Restated Limited Partnership Agreement.\nCertificate of Good Standing certified by Secretary of State."]
[]
[null,"Tribal Entity"]
[null,"Tribe Formation Documents (Constitution, Charters, etc.).\nFederal Register of Indian Entities Recognized (81 Fed Reg. 26826) if applicable.\nBIA Federal Acknowledgment Petitioner List (CFR Section 83.1 of Title 25) if applicable.\nContact List maintained by the Native American Heritage Commission (GC Section 65352.3) if applicable."]
[]
[null,"End of Document"]

{"sheet":"Document Checklist-Full List","index":17,"n_rows":112,"n_cols":41,"rows_kept":112,"cut":false,"hidden":false,"merged":[[108,35,108,38],[109,4,109,12],[109,13,109,34],[109,35,109,38],[101,4,101,12],[101,13,101,34],[101,35,101,38],[37,35,37,38],[43,4,43,12],[43,13,43,34],[43,35,43,38],[44,4,44,12],[44,13,44,34],[44,35,44,38],[85,4,85,12],[85,13,85,34],[85,35,85,38],[96,13,96,34],[96,35,96,38],[59,13,59,34],[70,13,70,34],[70,35,70,38],[71,4,71,12],[66,35,66,38],[52,1,52,3],[39,1,39,3],[50,1,50,3],[50,35,50,38],[38,35,38,38],[50,4,50,12],[40,13,40,34],[50,13,50,34],[48,35,48,38],[38,4,38,12],[49,1,49,3],[42,1,42,3],[42,13,42,34],[49,4,49,12],[49,13,49,34],[48,13,48,34],[48,1,48,3],[52,4,52,12],[51,13,51,34],[48,4,48,12],[52,13,52,34],[47,4,47,12],[36,1,36,3],[38,1,38,3],[40,4,40,12],[36,13,36,34],[32,1,32,3],[37,4,37,12],[37,13,37,34],[39,4,39,12],[46,1,46,3],[36,4,36,12],[29,1,29,3],[32,13,32,34],[40,1,40,3],[18,1,18,3],[64,35,64,38],[64,13,64,34],[58,13,58,34],[111,1,111,38],[107,1,107,3],[107,13,107,34],[97,4,97,12],[97,1,97,3],[97,13,97,34],[107,4,107,12],[107,35,107,38],[98,35,98,38],[102,4,102,12],[102,13,102,34],[102,35,102,38],[99,13,99,34],[99,1,99,3],[108,4,108,12],[108,13,108,34],[47,13,47,34],[98,4,98,12],[26,1,26,3],[26,4,26,12],[28,4,28,12],[98,13,98,34],[84,35,84,38],[57,35,57,38],[67,4,67,12],[22,35,22,38],[39,35,39,38],[39,13,39,34],[45,1,45,38],[46,35,46,38],[40,35,40,38],[41,35,41,38],[42,35,42,38],[42,4,42,12],[46,4,46,12],[46,13,46,34],[26,35,26,38],[28,35,28,38],[22,1,22,3],[26,13,26,34],[31,1,31,3],[17,1,17,3],[19,35,19,38],[20,1,20,3],[20,4,20,12],[30,13,30,34],[30,4,30,12],[25,1,25,38],[41,1,41,3],[36,35,36,38],[28,13,28,34],[29,13,29,34],[30,35,30,38],[31,4,31,12],[32,4,32,12],[38,13,38,34],[21,1,21,3],[21,13,21,34],[35,1,35,38],[30,1,30,3],[28,1,28,3],[31,35,31,38],[31,13,31,34],[29,35,29,38],[32,35,32,38],[15,1,15,3],[16,13,16,34],[21,4,21,12],[20,13,20,34],[19,4,19,12],[99,35,99,38],[18,4,18,12],[18,13,18,34],[18,35,18,38],[99,4,99,12],[56,13,56,34],[57,4,57,12],[57,13,57,34],[60,13,60,34],[62,1,62,38],[69,1,69,38],[70,4,70,12],[87,35,87,38],[84,4,84,12],[87,13,87,34],[87,1,87,3],[92,13,92,34],[97,35,97,38],[91,13,91,34],[3,1,3,38],[5,1,5,38],[7,35,7,38],[7,4,7,12],[8,4,8,12],[13,35,13,38],[8,35,8,38],[9,35,9,38],[9,13,9,34],[9,4,9,12],[12,4,12,12],[12,13,12,34],[12,35,12,38],[4,1,4,38],[13,1,13,3],[13,4,13,12],[13,13,13,34],[9,1,9,3],[7,1,7,3],[7,13,7,34],[89,1,89,3],[67,13,67,34],[84,13,84,34],[68,13,68,34],[63,4,63,12],[63,13,63,34],[63,35,63,38],[74,4,74,12],[75,35,75,38],[73,35,73,38],[76,1,76,38],[86,35,86,38],[74,13,74,34],[74,35,74,38],[75,4,75,12],[73,13,73,34],[86,13,86,34],[86,4,86,12],[77,4,77,12],[77,13,77,34],[77,35,77,38],[78,4,78,12],[78,13,78,34],[78,35,78,38],[61,35,61,38],[67,35,67,38],[68,35,68,38],[58,35,58,38],[60,35,60,38],[60,4,60,12],[64,4,64,12],[65,35,65,38],[59,35,59,38],[58,4,58,12],[1,1,2,38],[88,1,88,38],[83,1,83,38],[68,4,68,12],[55,1,55,38],[16,4,16,12],[16,1,16,3],[15,13,15,34],[61,13,61,34],[66,4,66,12],[66,13,66,34],[8,1,8,3],[11,1,11,12],[8,13,8,34],[65,4,65,12],[65,13,65,34],[56,35,56,38],[56,4,56,12],[51,35,51,38],[59,4,59,12],[61,4,61,12],[49,35,49,38],[51,1,51,3],[87,4,87,12],[91,35,91,38],[19,1,19,3],[19,13,19,34],[95,1,95,17],[106,13,106,34],[106,35,106,38],[103,13,103,34],[103,35,103,38],[103,4,103,12],[103,1,103,3],[105,1,105,38],[106,1,106,3],[106,4,106,12],[96,4,96,12],[100,4,100,12],[100,13,100,34],[100,35,100,38],[102,1,102,3],[71,13,71,34],[71,35,71,38],[72,4,72,12],[72,13,72,34],[72,35,72,38],[73,4,73,12],[79,4,79,12],[79,13,79,34],[79,35,79,38],[75,13,75,34],[93,13,93,34],[93,35,93,38],[93,1,93,3],[93,4,93,12],[80,4,80,12],[80,13,80,34],[80,35,80,38],[81,4,81,12],[81,13,81,34],[81,35,81,38],[82,4,82,12],[82,13,82,34],[82,35,82,38],[92,1,92,3],[92,4,92,12],[91,1,91,3],[89,13,89,34],[90,1,90,38],[86,1,86,3],[89,35,89,38],[92,35,92,38],[91,4,91,12],[89,4,89,12],[14,4,14,12],[14,13,14,34],[14,35,14,38],[23,4,23,12],[23,13,23,34],[23,35,23,38],[24,4,24,12],[24,13,24,34],[24,35,24,38],[20,35,20,38],[17,35,17,38],[22,4,22,12],[15,4,15,12],[16,35,16,38],[15,35,15,38],[17,13,17,34],[17,4,17,12],[21,35,21,38],[53,4,53,12],[53,13,53,34],[53,35,53,38],[6,40,7,40],[54,4,54,12],[54,13,54,34],[54,35,54,38],[52,35,52,38],[27,4,27,12],[27,13,27,34],[27,35,27,38],[33,4,33,12],[33,13,33,34],[33,35,33,38],[34,4,34,12],[34,13,34,34],[34,35,34,38],[51,4,51,12],[41,13,41,34],[41,4,41,12],[29,4,29,12],[47,35,47,38],[22,33,22,34],[22,13,22,32]]}
[]
[null,"Application Document Checklist"]
[]
[null,"Instructions for Application submission:"]
[null,"Upon completion of the Application Workbook, create a PDF of the \"Document Checklist-Full List\" tab and upload as \"01. Document Checklist\""]
["Large","The following is a FULL list of ALL possible items that may be necessary to upload to HCD portal. \nUse the electronic file name descriptions below for the electronic submission via HCD portal. Application materials, Application workbook, and supporting documentation will be accepted as set forth in the NOFA."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per Application / must Include"]
[null,null,null,null,"Electronic File Name",null,null,null,null,null,null,null,null,"Document Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included?",null,null,null,"Attachment Requirements"]
[null,null,null,null,"01. Document Checklist",null,null,null,null,null,null,null,null,"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,"All applicants","P"]
[null,null,null,null,"02. Application",null,null,null,null,null,null,null,null,"IIG-2019 2023 Application Workbook for QIPs in Small Jurisdictions.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants","P"]
[]
[null,"From \"Project Overview\" Sheet/tab"]
[null,null,null,null,"03. Mixed-use or residential development area verification",null,null,null,null,null,null,null,null,"Verify that the QIP is located in an area designated for mixed-use or residential development by submitting one of the adopted plans listed in Guidelines Section 200(b)(3).(QIPs in\nIndian Country are exempt from this requirement)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants except for applicants with QIPs in Indian Country",{"$f":"IF('Project Overview'!$AL$27=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"04. Urbanized Area",null,null,null,null,null,null,null,null,"If required, submit documentation to confirm Urbanized Area requirement.\n\nA. Where the QIP is in an incorporated city, no further documentation is required. \n\nB. Where the QIP is not in an incorporated city provide documentation demonstrating the QIP is within an urban service area that is designated in the local general plan for urban development and is served by the public sewer and water. Documentation shall include relevant pages from the general plan and confirmation from the local sewer and water utilities.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For QIP's not located within an incorporated city",{"$f":"IF('Project Overview'!$AL$28=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"04a. QIP Access Map",null,null,null,null,null,null,null,null,"Submit aerial photographs of the Project site and nearby surrounding area to show any existing improvements, perimeter development, and any other site and surrounding area conditions.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$29=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"05. Infill-Aerial Photos",null,null,null,null,null,null,null,null,"Aerial photographs of proposed Project Site to help the department with decision making not limited to relocation and verification that work has not commenced prior to app due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$30=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"06. Site Plan",null,null,null,null,null,null,null,null,"Provide a dimensioned site plan certified by a California state-licensed professional such as an architect, engineer, surveyor, or landscape architect.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$31=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"07. Capital Improvement Project",null,null,null,null,null,null,null,null,"Provide a narrative description of the CIP(s) that describes how the proposed improvements facilitate the development of housing and meet the requirements of Section 203. Eligible Use of Funds. Descriptions in the narrative must be categorized according to the Eligible Use of Funds categories listed in 203 (b) (1) through (17).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$32=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"08. Tribal Entity Waiver",null,null,null,null,null,null,null,null,"Applicants who are Tribal Entities may request for a waiver of certain requirements by submitting a request as set forth in HSC Section 53559.1, Subdivision (e)(3)(B) and HSC Section 50406, Subdivision (p)  identifying the provision(s) of tribal law, tribal governance, tribal charter, or tribal legal structure that would cause a violation of the Department’s requirements, and the requested waiver or modification of the Department’s requirements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tribal Entity applicants only",{"$f":"IF('Project Overview'!$AL$39=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"08a. Indian Country Verification",null,null,null,null,null,null,null,null,"Where applicable, submit documentation verifying land is located in Indian Country as defined by 18 USC 1151.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tribal Entity applicants only",{"$f":"IF('Project Overview'!$AL$40=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"08b. Fee or Trust Land Verification",null,null,null,null,null,null,null,null,"Where applicable, submit documentation verifying site is located on fee land.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tribal Entity applicants only",{"$f":"IF('Project Overview'!$AL$41=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"09. Tax Credit Reservation",null,null,null,null,null,null,null,null,"If the Project has already received a reservation for Low Income Housing Tax Credits, upload Tax Credit Reservation Letter.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only if Project has been awarded Tax Credits",{"$f":"IF('Project Overview'!$AL$67=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"10. Rural Status Determination",null,null,null,null,null,null,null,null,"If claiming Rural Area status, submit documentation demonstrating the status according to the TCAC Methodology for Determining Rural Status of Project Site for 2023 Applications.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINK",null,null,null,null,null,"Rural area projects only",{"$f":"IF('Project Overview'!$AL$78=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"10a. Excess state-owned property.",null,null,null,null,null,null,null,null,"Submit executed lease option agreement (LOA) or exclusive negotiating agreement (ENA) with the State of California, acting by and through the Department of General Services with the consent of HCD, to develop affordable housing on the property pursuant to Executive Order N-06-19.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only applicants developing on excess state owned property"]
[null,null,null,null,"10b. Surplus land owned by local agency",null,null,null,null,null,null,null,null,"Submit documentation that shows compliance with the Surplus Land Act as demonstrated by an exempt surplus findings letter or standard surplus disposition findings letter from HCD.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only applicants developing on surplus land "]
[null,"Applicant 1 Organizational Documents"]
[null,null,null,null,"11a. App1 Certification & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$91=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11b. Applicant Certification Letter of Explanation",null,null,null,null,null,null,null,null,"Submit a letter of explanation for each item marked ‘Yes’ on Eligible Applicant’s Certification and Legal Disclosure.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$92=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11c. App1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$93=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11d. App1 Project Specific Organizational Chart",null,null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$94=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11e. App1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$95=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11f. App1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing dated within 30 days of the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$96=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11g. App1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-profit Developers only",{"$f":"IF('Project Overview'!$AL$97=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11h. App1 Payee Data Record",null,null,null,null,null,null,null,null,"Completed Payee Data Record  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$98=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11i.  App1 Resolution",null,null,null,null,null,null,null,null,"Executed resolution on HCD provided template  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$99=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Applicant 2 Organizational Documents"]
[null,null,null,null,"12a. App2 Certification & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$103=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12b. Applicant Certification Letter of Explanation",null,null,null,null,null,null,null,null,"Submit a letter of explanation for each item marked ‘Yes’ on Eligible Applicant’s Certification and Legal Disclosure.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$104=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12c. App2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$105=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12d. App2 Project Specific Organizational Chart ",null,null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$106=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12e. App2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$107=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12f. App2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$108=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12g. App2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$109=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12h. App1 Payee Data Record",null,null,null,null,null,null,null,null,"Completed Payee Data Record.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$110=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12i.  App1 Resolution",null,null,null,null,null,null,null,null,"Executed resolution on HCD provided template.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$111=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Applicant 3 Organizational Documents"]
[null,null,null,null,"13a. App3 Certification & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$115=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13b. Applicant Certification Letter of Explanation",null,null,null,null,null,null,null,null,"Submit a letter of explanation for each item marked ‘Yes’ on Eligible Applicant’s Certification and Legal Disclosure.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$116=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13c. App3 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$117=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13d. App3 Project Specific Organizational Chart",null,null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$118=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13e. App3 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$119=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13f. App3 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$120=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13g. App3 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$121=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13h. App1 Payee Data Record",null,null,null,null,null,null,null,null,"Completed Payee Data Record",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$122=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13i.  App1 Resolution",null,null,null,null,null,null,null,null,"Executed resolution on HCD provided template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$123=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MGP Organizational Documents"]
[null,null,null,null,"14a. MGP Certification & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$126=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"14b. MGP OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$127=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"14c. MGP Project Specific Organizational Chart ",null,null,null,null,null,null,null,null,"MGP Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$128=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"14d. MGP Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$129=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"14e. MGP Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$130=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"14f. MGP Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$131=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP#1 Organizational Documents"]
[null,null,null,null,"15a. AGP1 Certification & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$134=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"15b. AGP1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$135=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"15c. AGP1 Project Specific Organizational Chart",null,null,null,null,null,null,null,null,"AGP1 Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$136=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"15d. AGP1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$137=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"15e. AGP1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$138=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"15f. AGP1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$139=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP#2 Organizational Documents"]
[null,null,null,null,"16a. AGP2 Certification & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$142=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"16b. AGP2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$143=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"16c. AGP2 Project Specific Organizational Chart ",null,null,null,null,null,null,null,null,"AGP2 Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$144=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"16d. AGP2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$145=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"16e. AGP2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$146=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"16f. AGP2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$147=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Manager of LLC Organizational Documents"]
[null,null,null,null,"17a. MLLC Certification & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$150=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"17b. MLLC Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$151=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"17c. MLLC Project Specific Organizational Chart",null,null,null,null,null,null,null,null,"MLLC Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$152=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"17d. MLLC OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$153=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"17e. MLLC Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$154=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"17f. MLLC Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$155=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Site Control"]
[null,null,null,null,"18a. QIP Site Control ",null,null,null,null,null,null,null,null,"For applications that propose CIP work on the QIP site,  provide documentation in accordance with UMR §8303 and §8316 along with Guidelines Section 202(k)(1).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$175=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"18b. Offsite CIP Site Control #1, CIP Site Control #2, etc.",null,null,null,null,null,null,null,null,"For applications that propose CIP work outside the boundaries of the QIP site, provide documentation in accordance with UMR §8303 and §8316 along with Guidelines Section 202(k)(2).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$176=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"19a. QIP Preliminary Title Report ",null,null,null,null,null,null,null,null,"Provide a preliminary title report dated within 30 days of application submittal date.  For projects developed in Indian Country, an attorney’s opinion regarding chain of title and current title status is acceptable in lieu of a title report.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Project Overview'!$AL$177=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"20a. QIP Appraisal",null,null,null,null,null,null,null,null,"Submit an appraisal report prepared by an independent third-party Member Appraisal Institute appraiser when the QIP or on-site CIP includes a land donation in fee for no other consideration or if land cost or value is included in the development budget.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$178=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Relocation Requirements"]
[null,null,null,null,"21. Relocation Plan",null,null,null,null,null,null,null,null,"Submit a Relocation Plan if the proposed QIP or CIP results in displacement of persons, businesses, or farm operations. The Relocation Plan must conform with the provisions of Title 25 CCR, Section 6038, and any other applicable relocation laws.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If applicable",{"$f":"IF('Project Overview'!$AL$307=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Environmental Requirements & Reports"]
[null,null,null,null,"22. Phase I Environmental Site Assessment",null,null,null,null,null,null,null,null,"Submit a Phase I ESA, prepared or updated no earlier than 12 months prior to the application submittal date, indicating that the CIP and QIP sites are free from severe adverse environmental conditions. If the Phase I ESA reveals known or potential contamination, a Phase II ESA will be required.\n\nTribal Entity Applications are exempt from this requirement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants except for applicants with QIPs in Indian Country",{"$f":"IF('Project Overview'!$AL$315=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"23. Phase II Environmental Site Assessment",null,null,null,null,null,null,null,null,"Submit a Phase II ESA prepared or updated no earlier than 12 months prior to the application submittal date if the Phase I ESA reveals known or potential contamination. \n\nTribal Entity Applications are exempt from this requirement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants except for applicants with QIPs in Indian Country",{"$f":"IF('Project Overview'!$AL$316=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24. Additional Environmental Reports",null,null,null,null,null,null,null,null,"\"Other\" Environmental Report as required.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If necessary",{"$f":"IF('Project Overview'!$AL$317=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"From \"IIG Threshold Requirements\" Sheet/tab"]
[null,null,null,null,"25. Replacement Housing Plan",null,null,null,null,null,null,null,null,"Submit a replacement housing plan which ensures the replacement of Lower Income or Moderate Income Units where existing affordable housing will be impacted by the CIP or QIP.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only required if dwelling units are being removed",{"$f":"IF('Threshold Requirements'!$AL$17=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"26. Net Density Verification",null,null,null,null,null,null,null,null,"Submit a minimum density ordinance, a recorded, binding covenant, or other use restriction, acceptable to the Department to verify the Net Density of the QIP equals or exceeds the Net Densities set forth in Section 200(b)(2). Documentation must be in effect and legally enforceable prior to the initial disbursement of Program funds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Threshold Requirements'!AL30=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"27. Density Requirements Exception",null,null,null,null,null,null,null,null,"If a city with a population greater than 100,000 in a standard metropolitan statistical area or a population of less than two million is unable to meet the density requirements described in  §200 (b)(2)(F) they may submit a petition for an exception to those requirements. Provide a petition that supports the need for the exception and describes the limitations the city may encounter in meeting the requirements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only required for applicants requesting a density waiver",{"$f":"IF('Threshold Requirements'!$AL$33=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"28. Commencement of Construction Exception for Emergency Repairs",null,null,null,null,null,null,null,null,"Construction of the CIP or QIP may not have commenced at the time of Program application. Where emergency repairs to existing structures are required to eliminate hazards or threats to health and safety, the Applicant must submit justification for an exemption for this requirement. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Threshold Requirements'!$AL$51=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"29. Entitlements and Permits",null,null,null,null,null,null,null,null,"Documentation of all necessary entitlements and permits, and a certification from the Eligible Applicant that the Capital Improvement Project and Qualifying Infill Project are shovel-ready.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Threshold Requirements'!$AL$70=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"30. Entitlements and Permits Exemption",null,null,null,null,null,null,null,null,"For a QIP located in the unincorporated area of the county, the Department shall allow the Eligible Applicant to meet the Entitlements and Permits requirement described in Section 200(d)(1)(B) by submitting a letter of intent from a willing affordable housing developer that has previously completed at least one comparable housing project, certifying that the affordable housing developer is willing to submit an application to the county for the QIP event the funding requested pursuant to the over-the-counter NOFA is awarded.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants with projects in the unincorporated area of the county.  ",{"$f":"IF('Threshold Requirements'!$AL$76=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"31. Tribal entitlements and permits",null,null,null,null,null,null,null,null,"Provide documentation of all entitlements and permits required by applicable tribal law for QIP or CIP located in Indian Country.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Tribal Entity applicants with projects in Indian Country.",{"$f":"IF('Threshold Requirements'!$AL$78=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"32. Market Study",null,null,null,null,null,null,null,null,"Submit a Market Study (prepared or updated no earlier than 12 months prior to the application submittal date that is in accordance with TCAC latest Market Study Guideline requirements). Section 202(e)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants",{"$f":"IF('Threshold Requirements'!$AL$135=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Additional Reports (if needed)"]
[null,null,null,null,"33. \"Other\" Supporting documentation ",null,null,null,null,null,null,null,null,"Provide any other documentation that may help HCD with its threshold, scoring, or financial feasibility review. If multiple, please use \"33b. File name\", \"33c. File name\", etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only if necessary","POnly if needed."]
[null,null,null,null,"34. Letter of Explanation",null,null,null,null,null,null,null,null,"Submit a letter of explanation providing details for all \"No\" answers that are shaded red 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,"Only if necessary","POnly if needed."]
[null,null,null,null,"35. Article XXXIV Attorney Opinion",null,null,null,null,null,null,null,null,"If the Eligible Applicant is claiming that the QIP is exempt from, or satisfies a statutory exception to, Article XXXIV, submit an opinion letter from an attorney which sets forth the basis for the conclusion, which demonstrates the Eligible Applicant has considered both the legal requirements of Article XXXIV and the relevant facts of the QIP, and which describes any legal theory supporting the claimed exemption and/or statutory exception.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants except for applicants with QIPs in Indian Country","POnly if needed."]
[null,null,null,null,"36. Article XXXIV Authority",null,null,null,null,null,null,null,null,"Submit documentation from the Locality evidencing Article XXXIV authority to accommodate the QIP.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All applicants except for applicants with QIPs in Indian Country","POnly if needed."]
[]
[null,"End of Document"]

{"sheet":"Application Support","index":18,"n_rows":21,"n_cols":40,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,1,20,38],[16,1,16,2],[16,3,16,9],[16,10,16,15],[16,16,16,17],[16,18,16,29],[16,30,16,32],[16,33,16,35],[17,33,17,35],[17,36,17,38],[18,1,18,2],[18,3,18,9],[18,10,18,15],[18,16,18,17],[18,18,18,29],[18,30,18,32],[18,33,18,35],[18,36,18,38],[17,1,17,2],[17,3,17,9],[17,10,17,15],[17,16,17,17],[17,18,17,29],[17,30,17,32],[15,33,15,35],[15,36,15,38],[15,1,15,2],[15,3,15,9],[15,10,15,15],[15,16,15,17],[15,18,15,29],[15,30,15,32],[16,36,16,38],[13,33,13,35],[13,36,13,38],[14,1,14,2],[14,3,14,9],[14,10,14,15],[14,16,14,17],[14,18,14,29],[14,30,14,32],[14,33,14,35],[14,36,14,38],[13,1,13,2],[13,3,13,9],[13,10,13,15],[13,16,13,17],[13,18,13,29],[13,30,13,32],[11,33,11,35],[11,36,11,38],[12,1,12,2],[12,3,12,9],[12,10,12,15],[12,16,12,17],[12,18,12,29],[12,30,12,32],[12,33,12,35],[12,36,12,38],[11,1,11,2],[11,3,11,9],[11,10,11,15],[11,16,11,17],[11,18,11,29],[11,30,11,32],[9,33,9,35],[9,36,9,38],[10,1,10,2],[10,3,10,9],[10,10,10,15],[10,16,10,17],[10,18,10,29],[10,30,10,32],[10,33,10,35],[10,36,10,38],[9,1,9,2],[9,3,9,9],[9,10,9,15],[9,16,9,17],[9,18,9,29],[9,30,9,32],[7,1,7,38],[8,1,8,2],[8,3,8,9],[8,10,8,15],[8,16,8,17],[8,18,8,29],[8,30,8,32],[8,33,8,35],[8,36,8,38],[6,1,6,4],[6,5,6,15],[6,16,6,17],[6,18,6,28],[6,29,6,32],[6,33,6,38],[1,1,1,38],[3,1,3,38],[5,1,5,3],[5,4,5,17],[5,18,5,21],[5,22,5,25],[5,26,5,31],[5,32,5,38]]}
[]
[null,"Application Development Team (ADT) Support Form"]
[]
[null,"Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov, A member of the Application Development Team will respond to your request as soon as possible. "]
[]
[null,"Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:"]
[null,"Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:"]
[null,"Justification:"]
[null,"Issue #",null,"Tab / Sheet Name",null,null,null,null,null,null,"Section",null,null,null,null,null,"Cell(s) #",null,"Update / Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Tester",null,null,"Comments"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[]
[null,"End of Document"]