{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Visibility","PLHA Coverpage","Instructions","Overview","Development Info","Legislative Contacts","Rental Development Team","Annual Operating Budget","Dev Budget - Navigation Center","Unit Mix","Dev Sources","Dev Budget","Operating","Supportive Services Costs","HCD Reserves Calculator","Cash Flow","DATA","High-Cost Verification","Developer Fee","Selection Criteria - Scoring","Certifications & Legal Status","Env & Land Use","Sponsor Org Docs","Application Support","Rent Limits"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":2392,"comments":15,"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":37,"n_cols":11,"rows_kept":37,"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,"Annual Operating Budget",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",FALSE,IF(LEFT(vmPPA,4)=\"(2a)\",TRUE,IF(LEFT(vmPPA,4)=\"(2b)\",FALSE,IF(LEFT(vmPPA,4)=\"(2c)\",TRUE,IF(LEFT(vmPPA,4)=\"(2d)\",TRUE,IF(LEFT(vmPPA,4)=\"(2e)\",TRUE,IF(LEFT(vmPPA,4)=\"(2f)\",TRUE,IF(LEFT(vmPPA,4)=\"(2g)\",TRUE))))))))","v":false},null,false]
[null,"Application Support",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"OR(vmPPA=Overview!$AN$5,vmPPA=Overview!$AN$6,vmPPA=Overview!$AN$7,vmPPA=Overview!$AN$8,vmPPA=Overview!$AN$9,vmPPA=Overview!$AN$10,vmPPA=Overview!$AN$11,vmPPA=Overview!$AN$12)","v":false},null,false]
[null,"Cash Flow",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Certifications & Legal Status",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",TRUE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Dev Budget",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Dev Budget - Navigation Center",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",FALSE,IF(LEFT(vmPPA,4)=\"(2a)\",TRUE,IF(LEFT(vmPPA,4)=\"(2b)\",FALSE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Dev Sources",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Developer Fee",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A9)","v":9},{"$f":"ROW('Developer Fee'!A9)","v":9},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmADM2403=\"Yes\"","v":false},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A11)","v":11},{"$f":"ROW('Developer Fee'!A25)","v":25},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmADM2403=\"No\"","v":false},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A26)","v":26},{"$f":"ROW('Developer Fee'!A28)","v":28},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},null,{"$f":"OR(LEFT(vmDF,1)=\"9\",LEFT(vmDF,1)=\"4\",AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"))","v":true},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A29)","v":29},{"$f":"ROW('Developer Fee'!A37)","v":37},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"OR(LEFT(vmDF,1)=\"9\",AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"))","v":false},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A38)","v":38},{"$f":"ROW('Developer Fee'!A56)","v":56},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},null,{"$f":"LEFT(vmDF,1)=\"4\"","v":true},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A57)","v":57},{"$f":"ROW('Developer Fee'!A78)","v":78},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"),FALSE,vmDF=\"No Tax Credits\")","v":false},null,false]
[null,"Development Info",{"$f":"ROW('Development Info'!A53)","v":53},{"$f":"ROW('Development Info'!A69)","v":69},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",FALSE)))","v":false},null,false]
[null,"Development Info",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",TRUE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Env & Land Use",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",TRUE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"HCD Reserves Calculator",{"$f":"ROW('High-Cost Verification'!A35)","v":35},{"$f":"ROW('High-Cost Verification'!A51)","v":51},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmTRPF=\"Yes\"","v":false},null,false]
[null,"HCD Reserves Calculator",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"High-Cost Verification",{"$f":"ROW('High-Cost Verification'!A23)","v":23},{"$f":"ROW('High-Cost Verification'!A44)","v":44},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},null,{"$f":"vmHighE=\"Yes\"","v":true},null,false]
[null,"High-Cost Verification",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Legislative Contacts",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"OR(vmPPA=Overview!$AN$5,vmPPA=Overview!$AN$6,vmPPA=Overview!$AN$7,vmPPA=Overview!$AN$8,vmPPA=Overview!$AN$9,vmPPA=Overview!$AN$10,vmPPA=Overview!$AN$11,vmPPA=Overview!$AN$12)","v":false},null,false]
[null,"Operating",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A8)","v":8},{"$f":"ROW(Overview!A10)","v":10},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",FALSE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",FALSE,IF(LEFT(vmPPA,4)=\"(2c)\",TRUE,IF(LEFT(vmPPA,4)=\"(2d)\",TRUE,IF(LEFT(vmPPA,4)=\"(2e)\",TRUE,IF(LEFT(vmPPA,4)=\"(2f)\",TRUE,IF(LEFT(vmPPA,4)=\"(2g)\",TRUE))))))))","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A13)","v":13},{"$f":"ROW(Overview!A16)","v":16},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"OtherHCDfunds=\"Yes\"","v":false},null,false]
[null,"Rental Development Team",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Selection Criteria - Scoring",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"OR(vmPPA=Overview!$AN$5,vmPPA=Overview!$AN$6,vmPPA=Overview!$AN$7,vmPPA=Overview!$AN$8,vmPPA=Overview!$AN$9,vmPPA=Overview!$AN$10,vmPPA=Overview!$AN$11,vmPPA=Overview!$AN$12)","v":false},null,false]
[null,"Sponsor Org Docs",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"OR(vmPPA=Overview!$AN$5,vmPPA=Overview!$AN$6,vmPPA=Overview!$AN$7,vmPPA=Overview!$AN$8,vmPPA=Overview!$AN$9,vmPPA=Overview!$AN$10,vmPPA=Overview!$AN$11,vmPPA=Overview!$AN$12)","v":false},null,false]
[null,"Supportive Services Costs",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]
[null,"Supportive Services Costs",{"$f":"ROW('Supportive Services Costs'!A6)","v":6},{"$f":"ROW('Supportive Services Costs'!A7)","v":7},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"OR(vmSSCLNotice2405=\"Yes\",vmSSCLNotice2405=\"No\")","v":false},null,false]
[null,"Supportive Services Costs",{"$f":"ROW('Supportive Services Costs'!A9)","v":9},{"$f":"ROW('Supportive Services Costs'!A22)","v":22},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmSSCLNotice2405=\"No\"","v":false},null,false]
[null,"Supportive Services Costs",{"$f":"ROW('Supportive Services Costs'!A24)","v":24},{"$f":"ROW('Supportive Services Costs'!A38)","v":38},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmSSCLNotice2405=\"Yes\"","v":false},null,false]
[null,"Unit Mix",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(LEFT(vmPPA,3)=\"(1)\",TRUE,IF(LEFT(vmPPA,4)=\"(2a)\",FALSE,IF(LEFT(vmPPA,4)=\"(2b)\",TRUE,IF(LEFT(vmPPA,4)=\"(2c)\",FALSE,IF(LEFT(vmPPA,4)=\"(2d)\",FALSE,IF(LEFT(vmPPA,4)=\"(2e)\",FALSE,IF(LEFT(vmPPA,4)=\"(2f)\",FALSE,IF(LEFT(vmPPA,4)=\"(2g)\",FALSE))))))))","v":false},null,false]

{"sheet":"PLHA Coverpage","index":1,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,1,39,38],[8,1,8,3],[23,1,23,38],[24,1,24,38],[30,1,30,38],[31,1,31,38],[32,1,32,38],[26,1,26,38],[27,1,27,38],[34,1,34,38],[35,1,35,38],[28,1,28,38],[37,1,37,7],[7,1,7,23],[2,1,2,38],[4,1,4,38],[6,1,6,38],[33,1,33,38]]}
[]
[]
[null,"Permanent Local Housing Allocation (PLHA) Program"]
[]
[null,"Notice of Funding Availability (NOFA) May 01, 2025"]
[]
[null,"Non-Entitlement Local Government\nCompetitive Application"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"State of California"]
[null,"Gavin Newsom, Governor "]
[]
[null,"Business, Consumer Services and Housing Agency"]
[null,"Tomiquia Moss, Secretary"]
[null,"https://www.bcsh.ca.gov/"]
[]
[null,"Department of Housing and Community Development"]
[null,"Gustavo Velasquez, Director"]
[null,"651 Bannon Street, Sacramento, CA  95811"]
[null,"Telephone: (916) 263-2771"]
[null,"PLHA Program Email: CPLHA@hcd.ca.gov"]
[null,"https://www.hcd.ca.gov/grants-and-funding/programs-active/permanent-local-housing-allocation"]
[]
["V.1","CPLHA Application 05/01/2025"]
[]
[null,"End of Document"]

{"sheet":"Instructions","index":2,"n_rows":21,"n_cols":31,"rows_kept":21,"cut":false,"hidden":false,"merged":[[14,5,14,38],[15,1,15,4],[15,5,15,38],[16,1,16,4],[16,5,16,38],[14,1,14,4],[18,1,18,38],[20,1,20,38],[3,1,3,38],[1,1,1,38],[10,1,10,38],[13,1,13,38],[11,1,11,29],[11,30,11,38],[12,1,12,37],[4,4,4,38],[7,1,7,38],[8,1,8,23],[8,24,8,38],[9,1,9,38],[17,1,17,4],[17,5,17,38]]}
[]
[null,"Instructions"]
[]
[null,"When opening this file, a yellow banner at the top may appear with a button that says, \"Enable Editing\", and/or \"Enable Macros\". It is essential that you click this box(es) so that the macros are enabled. Enabling macros is necessary for full workbook/application functionality.\n\nWARNING: Partial functionality of this application/workbook WILL BE LOST when using Apple Mac Computers. The Department highly recommends using PC Computers and Microsoft Office 2013 or newer to complete the application."]
[null,null,null,null,"Microsoft has recently added blocking of 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 left (double-click to open)."]
[]
[]
[null,"Application materials must be submitted electronically via the 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/permanent-local-housing-allocation"]
[null,"Permanent Local Housing Allocation Program 2024 Non-Entitlement Local Government Competitive applications will be accepted as set forth in the NOFA."]
[null,"Application must be completed on the Department’s forms and cannot be altered or modified by the Sponsor/Applicant. Excel Application must be in Excel format, not a PDF document. "]
[null,"If the Sponsor/Applicant discover any errors within application, use the Application Support tab and email the entire workbook to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cplha@hcd.ca.gov"]
[null,"It is recommended that Applicant(s) start from top to bottom and left to right for a better understanding and functionality of this application."]
[null,"Additional instructions and guidance are given throughout the Application in \"red\" text and in cell comments. Cell Notes/Comments are very important to read as some of these will provide directions for completing your application."]
[null,"\"Yellow\" cells ",null,null,null,"are for Applicant input. It is very important that you answer ALL yellow cells, failure to provide all information may disqualify your application from consideration or may negatively impact your point score."]
[null,"\"Orange\" cells",null,null,null,"are required attachments. Failure to provide the required attachments and documentation may disqualify your application from consideration or may negatively impact your point score. Electronically attached files must use the naming convention in the Application."]
[null,"\"Blue\" cells",null,null,null,"are self-score points awarded in the \"Scoring\" worksheet. These are automated calculations based on the inputs provided by the Sponsor/Applicant. "]
[null,"\"Red\" cells",null,null,null,"indicate the Applicant(s) has failed to meet a requirement of the program, threshold, scoring, upload, or certification."]
[null,"Disclosure of Application: Information provided in the application will become a public record available for review by the public, pursuant to the California Public Records Act (Government Code Sections 6250-6276.48). As such, any materials provided are subject to disclosure to any person making a request under this Act. The Department cautions Applicants to use discretion in providing information not specifically requested, including but not limited to, bank account numbers, social security numbers, personal phone numbers, and home addresses. By providing this information to the Department, the Applicant is waiving any claim of confidentiality and consents to the disclosure of submitted material upon request."]
[]
[null,"End of Document"]

{"sheet":"Overview","index":3,"n_rows":57,"n_cols":40,"rows_kept":57,"cut":false,"hidden":false,"merged":[[53,1,53,3],[53,4,53,11],[53,12,53,31],[53,32,53,36],[53,37,53,38],[34,1,34,3],[34,4,34,11],[34,12,34,31],[34,32,34,36],[51,1,51,38],[52,4,52,11],[52,12,52,31],[52,32,52,36],[52,37,52,38],[36,37,36,38],[48,1,48,38],[49,37,49,38],[35,4,35,11],[35,12,35,31],[52,1,52,3],[49,1,49,36],[35,37,35,38],[35,1,35,3],[50,1,50,36],[23,22,23,30],[23,31,23,32],[26,1,26,5],[26,6,26,29],[26,35,26,38],[26,30,26,34],[25,4,25,11],[29,31,29,32],[29,33,29,38],[27,1,27,2],[27,3,27,17],[27,19,27,25],[27,26,27,27],[27,28,27,31],[27,32,27,33],[27,36,27,38],[28,1,28,4],[28,5,28,12],[28,14,28,19],[28,20,28,21],[28,22,28,30],[28,31,28,32],[28,33,28,38],[50,37,50,38],[35,32,35,36],[23,14,23,19],[23,20,23,21],[25,12,25,31],[23,33,23,38],[25,1,25,3],[25,37,25,38],[24,1,24,3],[24,4,24,11],[24,12,24,31],[24,32,24,36],[24,37,24,38],[23,1,23,4],[23,5,23,12],[25,32,25,36],[30,4,30,11],[30,12,30,31],[32,32,32,36],[29,1,29,4],[29,5,29,12],[29,14,29,19],[29,20,29,21],[29,22,29,30],[36,32,36,36],[34,37,34,38],[32,37,32,38],[33,37,33,38],[33,1,33,3],[33,4,33,11],[33,12,33,31],[33,32,33,36],[30,37,30,38],[30,1,30,3],[31,1,31,3],[36,1,36,3],[36,12,36,31],[31,4,31,11],[31,12,31,31],[31,32,31,36],[31,37,31,38],[32,1,32,3],[32,4,32,11],[32,12,32,31],[36,4,36,11],[30,32,30,36],[2,1,2,38],[3,1,3,38],[4,1,4,38],[10,8,10,21],[10,25,10,28],[10,1,10,4],[10,32,10,35],[5,1,5,38],[6,1,6,38],[7,1,7,3],[7,4,7,11],[7,12,7,31],[7,32,7,36],[7,37,7,38],[8,1,8,3],[8,4,8,11],[8,12,8,31],[8,32,8,36],[8,37,8,38],[9,1,9,3],[9,4,9,11],[9,12,9,31],[22,1,22,4],[22,5,22,12],[22,14,22,19],[22,20,22,21],[22,22,22,30],[22,31,22,32],[22,33,22,38],[9,32,9,36],[9,37,9,38],[21,1,21,2],[21,3,21,17],[21,19,21,25],[21,26,21,27],[21,28,21,31],[21,32,21,33],[21,36,21,38],[10,5,10,7],[10,22,10,24],[10,29,10,31],[10,36,10,38],[17,1,17,38],[18,1,18,38],[20,1,20,5],[11,1,11,36],[11,37,11,38],[12,1,12,14],[12,15,12,19],[12,20,12,27],[12,28,12,30],[12,31,12,38],[13,1,13,14],[13,15,13,19],[13,20,13,27],[13,28,13,30],[13,31,13,38],[14,1,14,14],[14,15,14,19],[14,20,14,27],[14,28,14,30],[14,31,14,38],[15,1,15,14],[15,15,15,19],[15,20,15,27],[15,28,15,30],[15,31,15,38],[37,1,37,5],[37,6,37,29],[37,30,37,34],[37,35,37,38],[38,1,38,2],[38,3,38,17],[38,19,38,25],[38,26,38,27],[38,28,38,31],[38,32,38,33],[38,36,38,38],[39,1,39,4],[39,5,39,12],[39,14,39,19],[39,20,39,21],[39,22,39,30],[39,31,39,32],[39,33,39,38],[40,1,40,4],[40,5,40,12],[40,14,40,19],[40,20,40,21],[40,22,40,30],[40,31,40,32],[40,33,40,38],[41,1,41,3],[41,4,41,11],[41,12,41,31],[41,32,41,36],[41,37,41,38],[42,1,42,3],[42,4,42,11],[42,12,42,31],[42,32,42,36],[42,37,42,38],[46,37,46,38],[43,1,43,3],[43,4,43,11],[43,12,43,31],[43,32,43,36],[43,37,43,38],[44,1,44,3],[44,4,44,11],[44,12,44,31],[44,32,44,36],[44,37,44,38],[1,1,1,38],[56,1,56,38],[20,28,20,32],[20,6,20,27],[20,33,20,38],[47,1,47,3],[47,4,47,11],[47,12,47,31],[47,32,47,36],[47,37,47,38],[54,1,54,3],[54,4,54,11],[54,12,54,31],[54,32,54,36],[54,37,54,38],[45,1,45,3],[45,4,45,11],[45,12,45,31],[45,32,45,36],[45,37,45,38],[46,1,46,3],[46,4,46,11],[46,12,46,31],[46,32,46,36]]}
[]
[null,"Overview"]
[null,"Proposed Activity §401; Funding Limits/Request NOFA"]
[null,"(a) Select below the proposed Activity you are applying for.  Note: you may only apply for one Project or one Program Activity and the eligible Activity must take place within the jurisdiction of the Applicant."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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) Development of a new or substantial rehabilitation of a multifamily rental housing project that is Affordable to households at or below 60% of AMI, but which is not currently restricted as Affordable housing"]
[null,"Fully describe the proposed Activity above. If your proposed program Activity is assistance to persons who are experiencing homelessness or At-risk of homelessness (2d), describe all subactivities.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2a) Development of a navigation center"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2b) New construction, rehabilitation, or preservation of permanent or transitional rental housing"]
[null,"File Name:",null,null,"Activity Schedule",null,null,null,null,null,null,null,"Submit a timeline and schedule for the proposed activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,"(2c) Operating costs for navigation centers"]
[null,"File Name:",null,null,"Activity Plan",null,null,null,null,null,null,null,"Submit a detailed plan discussing the proposed activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,"(2d) Rapid rehousing"]
[null,"File Name:",null,null,"Activity Guidelines",null,null,null,null,null,null,null,"Submit guidelines for determining amount of funds to be provided",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,"(2e) Rental assistance"]
[null,"Funding limit",null,null,null,{"$f":"IF(B5=\"\",\"\",IF(OR(B5=AN5,B5=AN6,B5=AN7),5000000,1000000))","v":""},null,null,"Funds requested including admin expenses (min. $500,000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin limit 5%",null,null,null,{"$f":"IF(B5=\"\",\"\",(MIN(F11,W11)*0.05))","v":""},null,null,"Admin requested",null,null,null,null,null,null,"(2f) Supportive and case management services"]
[null,"Have you applied, do you plan to apply, or have you been awarded other HCD program funds for the proposed Activity?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2g) Street outreach"]
[null,"Other HCD Program(s) Name(s):",null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Amount",null,null,null,null,"Funding Status",null,null,null,null,null,null,null,"NOFA Date",null,null," Award Date/Expected Award Date"]
[]
[]
[]
[]
[null,"Applicant §400"]
[null,"(a) Eligible Applicants for this non-entitlement competitive allocation described in §100(b)(3) are limited to non-entitlement local governments. For development of Rental Housing Projects, Sponsor(s) must be co-Applicant(s). If there are two co-Applicants (two General Partners) both must complete and submit co-applicant information and documentation."]
[]
[null,"Applicant Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:",null,null,null,null,"Local Government"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"County",null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep: Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact: Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"File Name:",null,null,"App Cert & Legal",null,null,null,null,null,null,null,"Reference 'Certifications & Legal Status' worksheet. Only complete Certification part.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App TIN Form",null,null,null,null,null,null,null,"Taxpayer Identification Number (TIN) on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Co-Applicant 1 Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"County",null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep: Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact: Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"File Name:",null,null,"Co-App1 Cert & Legal",null,null,null,null,null,null,null,"Reference 'Certifications & Legal Status' worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App1 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"Reference Sponsor Org Docs worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App1 OrgChart",null,null,null,null,null,null,null,"Sponsor Organization Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App1 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Co-App1 Payee Data Record",null,null,null,null,null,null,null,"Payee Data Record STD-204 on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App1 Cert of Good Standing",null,null,null,null,null,null,null,"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,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App1 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Co-Applicant 2 Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"County",null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep: Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact: Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"File Name:",null,null,"Co-App2 Cert & Legal",null,null,null,null,null,null,null,"Reference 'Certifications & Legal Status' worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App2 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"Reference Sponsor Org Docs worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App2 OrgChart",null,null,null,null,null,null,null,"Sponsor Organization Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App2 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Co-App2 Payee Data Record",null,null,null,null,null,null,null,"Payee Data Record STD-204 on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App2 Cert of Good Standing",null,null,null,null,null,null,null,"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,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Co-App2 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Threshold Requirements §402"]
[null,"(a) Does the Applicant have a Housing Element that has been adopted by the jurisdiction’s governing body by the application due date and subsequently determined to be in substantial compliance with state Housing Element Law pursuant to GC §65585. Current Housing Element compliance status can be obtained by referencing the Department’s website at https://www.hcd.ca.gov/housing-elements-hcd "]
[null,"(b) Has the Applicant submitted to HCD the Annual Progress Report (APR) required by GC §65400 for the current or prior year by the application due date?"]
[null,"(c)(2) and (3) Submission of an application by the Applicant and one or more co-Applicants must be authorized by resolutions of the governing boards of both the Applicant and all co-Applicants. Applicants may use their own resolution format as long as it contains ALL of the authorizations as in the sample.\nThe person attesting to the resolution signing cannot be the same person authorized to execute the documents in the name of the Applicant.\nIf more than one authorized signatory is identified, state whether both signatories are required or only one signatory is required to submit and execute Program docs.\nIf the application is being signed by a designee of the authorized signatory, the Applicant must also submit a designee letter or other proof of signing authority."]
[null,"File Name",null,null,"App Reso",null,null,null,null,null,null,null,"Copy of the local government Resolution - sample on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Co-App1 Reso",null,null,null,null,null,null,null,"Copy of the Resolution - sample on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Co-App2 Reso",null,null,null,null,null,null,null,"Copy of the Resolution - sample on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"End of Document"]

{"sheet":"Development Info","index":4,"n_rows":71,"n_cols":40,"rows_kept":71,"cut":false,"hidden":true,"merged":[[5,29,5,32],[5,33,5,34],[5,35,5,38],[10,1,10,38],[11,1,11,3],[11,4,11,11],[11,12,11,31],[11,32,11,36],[11,37,11,38],[6,37,6,38],[6,1,6,12],[6,13,6,14],[6,15,6,36],[5,14,5,16],[5,17,5,20],[5,21,5,22],[5,23,5,26],[5,27,5,28],[5,1,5,3],[5,4,5,7],[5,8,5,9],[5,10,5,13],[8,1,8,38],[9,31,9,35],[18,37,18,38],[19,1,19,11],[19,12,19,25],[19,26,19,34],[19,35,19,38],[13,1,13,38],[14,1,14,38],[16,37,16,38],[16,1,16,36],[15,1,15,3],[15,4,15,11],[15,12,15,31],[15,32,15,36],[15,37,15,38],[23,1,23,38],[24,1,24,38],[9,36,9,38],[9,28,9,30],[9,11,9,27],[9,1,9,10],[12,37,12,38],[2,1,2,5],[4,1,4,3],[4,4,4,23],[4,24,4,25],[4,26,4,32],[4,33,4,34],[4,35,4,38],[2,6,2,21],[2,22,2,23],[2,30,2,31],[2,24,2,29],[2,32,2,38],[12,1,12,3],[12,4,12,11],[12,12,12,31],[12,32,12,36],[18,1,18,36],[22,1,22,7],[22,8,22,11],[22,16,22,19],[22,37,22,38],[20,37,20,38],[21,1,21,15],[21,16,21,17],[21,18,21,25],[21,26,21,27],[21,28,21,36],[21,37,21,38],[20,1,20,8],[20,9,20,15],[20,16,20,17],[20,18,20,25],[20,26,20,27],[20,28,20,36],[22,20,22,36],[22,12,22,15],[25,1,25,3],[25,4,25,11],[25,12,25,31],[25,32,25,36],[25,37,25,38],[26,1,26,3],[26,4,26,11],[26,12,26,31],[26,32,26,36],[26,37,26,38],[27,12,27,31],[27,32,27,36],[27,37,27,38],[32,1,32,12],[32,13,32,16],[32,17,32,25],[32,26,32,38],[28,1,28,3],[28,4,28,11],[28,12,28,31],[28,32,28,36],[28,37,28,38],[29,1,29,38],[27,1,27,3],[27,4,27,11],[33,1,33,12],[33,13,33,16],[33,17,33,25],[33,26,33,38],[31,1,31,12],[31,13,31,16],[31,17,31,25],[31,26,31,38],[30,1,30,12],[30,13,30,16],[30,17,30,25],[30,26,30,38],[36,1,36,12],[36,13,36,16],[36,17,36,25],[36,26,36,38],[37,1,37,36],[37,37,37,38],[34,1,34,12],[34,13,34,16],[34,17,34,25],[34,26,34,38],[35,1,35,12],[35,13,35,16],[35,17,35,25],[35,26,35,38],[41,4,41,11],[41,12,41,31],[41,32,41,36],[41,37,41,38],[43,4,43,11],[42,32,42,36],[42,37,42,38],[43,1,43,3],[43,12,43,31],[42,12,42,31],[68,32,68,36],[68,37,68,38],[68,1,68,3],[68,4,68,11],[68,12,68,31],[65,26,65,31],[65,32,65,33],[65,34,65,36],[65,37,65,38],[65,8,65,10],[65,12,65,22],[65,23,65,25],[66,24,66,35],[66,10,66,13],[66,36,66,38],[66,1,66,9],[66,14,66,17],[66,18,66,21],[66,22,66,23],[67,1,67,13],[67,14,67,17],[64,26,64,31],[64,32,64,33],[64,34,64,36],[64,37,64,38],[59,1,59,36],[59,37,59,38],[60,1,60,3],[60,4,60,11],[60,12,60,31],[60,32,60,36],[60,37,60,38],[61,1,61,38],[62,1,62,36],[62,37,62,38],[64,1,64,5],[70,1,70,38],[1,1,1,38],[65,1,65,7],[3,1,3,17],[3,18,3,38],[46,1,46,3],[46,4,46,11],[46,12,46,31],[46,32,46,36],[46,37,46,38],[17,1,17,3],[17,4,17,11],[17,12,17,31],[17,32,17,36],[17,37,17,38],[44,1,44,36],[44,37,44,38],[45,1,45,3],[45,4,45,11],[64,6,64,7],[64,8,64,10],[64,12,64,22],[64,23,64,25],[45,12,45,31],[48,1,48,38],[49,1,49,36],[49,37,49,38],[50,1,50,38],[51,1,51,36],[51,37,51,38],[52,1,52,38],[47,1,47,36],[47,37,47,38],[57,1,57,36],[57,37,57,38],[58,1,58,38],[63,1,63,38],[53,1,53,36],[53,37,53,38],[56,1,56,38],[54,1,54,36],[54,37,54,38],[55,1,55,38],[7,1,7,8],[7,9,7,12],[7,13,7,22],[7,23,7,27],[7,28,7,34],[7,35,7,38],[45,32,45,36],[45,37,45,38],[42,1,42,3],[42,4,42,11],[38,1,38,38],[39,1,39,3],[39,4,39,11],[39,12,39,31],[39,32,39,36],[39,37,39,38],[43,32,43,36],[43,37,43,38],[40,1,40,3],[40,4,40,11],[40,12,40,31],[40,32,40,36],[40,37,40,38],[41,1,41,3]]}
[]
[null,"Multifamily Rental Housing (MF) or Navigation Center (NC)"]
[null,"Development Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type",null,null,null,null,null,null,null,"County",null,null,null,null,null,null,null,null,{"$f":"IF(Y3=\"Substantial Rehabilitation\",TRUE,FALSE)","v":false}]
[null,"If the Development is known under another name(s) or was formerly known under another name(s), provide the name(s)."]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"Zip"]
[null,"Census Tract #1",null,null,null,null,null,null,"APN #1",null,null,null,null,null,"Census Tract #2",null,null,null,null,null,null,"APN #2",null,null,null,null,null,"Census Tract 3",null,null,null,null,null,"APN #3"]
[null,{"$f":"IF(Overview!B5=Overview!AN6,\"Number of persons who will have overnight shelter\",\"Number of units in the Development:\")","v":"Number of units in the Development:"},null,null,null,null,null,null,null,null,null,null,null,null,null,"MF only: Number of rental units in the Development that will be restricted to 60% of AMI or less:"]
[null,"Projected Construction Start Date:",null,null,null,null,null,null,null,null,null,null,null,"Projected Construction Completion Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Perm Close Date:"]
[null,"Rehabilitation Projects only (rows 10-13)"]
[null,"MF Substantial Rehabilitation projects only:",null,null,null,null,null,null,null,null,null,"Total rehabilitation costs (must complete Dev Budget worksheet):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!S31","v":0},null,null,"Rehab cost per unit:",null,null,null,null,{"$f":"IFERROR(AC10/N7,0)","v":0}]
[null,"Rehabilitation projects only: Provide a description of the current condition of the structure(s) and a general description of the overall scope of work. Include a discussion of any proposed modification to the unit configurations, unit mix, need for seismic retrofit, or modifications in use (e.g., commercial/tourist hotel to SRO or studio apartments). All projects must submit a Physical Needs Assessment (PNA) or Capital Needs Assessment (CNA) by a qualified independent third party contractor, which supports the proposed scope of work. Both the contractor and the PNA are subject to HCD approval. Include in the CNA upload, the current rent roll and tenant income and household size information, submit by unit."]
[null,"File Name:",null,null,"Rehab Description",null,null,null,null,null,null,null,"Narrative of current condition of structure(s) and description of overall scope of work. Include a discussion of any proposed modification to unit configurations, unit mix, need for seismic retrofit, or modifications in use (e.g., commercial/tourist hotel to SRO).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"CNA",null,null,null,null,null,null,null,"PNA or CNA by qualified independent third party contractor.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Explain any specific development issues (demolition, relocation, environmental, historical, topography, etc.) at the Development site."]
[]
[null,"File Name:",null,null,"EFC1; EFC2; EFC3; etc.",null,null,null,null,null,null,null,"Provide Enforceable Funding Commitments for development funding sources.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"MF only: Does market study demonstrate financial feasibility? - Must submit a market study that meets the requirements specified in TCAC Regs §10322(h)(10)"]
[null,"File Name:",null,null,"Market Study",null,null,null,null,null,null,null,"MF only: Completed market study prepared or updated within one year prior to the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"(c)(4) Site Control: Does Sponsor have Site Control of the Development?  If yes, enter form of site control and most recent execution date below."]
[null,"Form of site control:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date:"]
[null,"If leasehold estate, answer the following:",null,null,null,null,null,null,null,"Is rent based on restricted land value?",null,null,null,null,null,null,null,null,"Is acquisition cost $0 in Development Budget?",null,null,null,null,null,null,null,null,null,"Prepaid lease loan used? If Yes, answer (a-c) below"]
[null,"(a) Funding amount based on the Present Value of lease payments?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) Lender requesting Res. Receipts (not permissible)",null,null,null,null,null,null,null,null,null,"(c) Has loan amount been entered as a finance cost?"]
[null,"Purchase price of the site(s):",null,null,null,null,null,null,null,null,null,null,"Appraised value:",null,null,null,null,null,null,null,"MF only: has Applicant completed any other units in this subdivision?"]
[null,"Describe any special circumstances regarding site control:"]
[]
[null,"File Name:",null,null,"Site Control",null,null,null,null,null,null,null,"Provide appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Prelim",null,null,null,null,null,null,null,"Provide the Preliminary Title Report to verify the accuracy of the site control document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Appraisal",null,null,null,null,null,null,null,"If available, provide a current appraisal of the site(s). If land and/or acquisition costs are shown on the Dev Budget, provide an appraisal report dated within 24 months prior to the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Site Map",null,null,null,null,null,null,null,"Provide a site map of proposed site.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"(c)(4) Status of all discretionary local land use approvals: Provide a listing and status of all discretionary local land use approvals, excluding design review, required to complete the Development that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents. This information must match the information provided on the Verification of the Status of Environmental Review and Land Use Entitlements worksheet."]
[null,"Agency / Issuer",null,null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date ",null,null,null,"Approval Type",null,null,null,null,null,null,null,null,"Type and Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Plan Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional Use Permits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoning Approval"]
[]
[]
[]
[null,"(c)(4) Environmental: is the Development free from adverse environmental conditions that are economically infeasible to remove and cannot be mitigated? "]
[null,"Attach all available Phase I and Phase II Environmental Site Assessments (ESA) prepared or updated within 12 months prior to the application due date. Include any follow-up analysis, (e.g., asbestos or lead-based paint analysis), or information on mitigation completed. It is NOT necessary to include a copy of the Database Records Search section of the ESA."]
[null,"File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
[null,"File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
[null,"File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
[null,"File Name",null,null,"Env Report 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
[null,"Soils/engineering/geotechnical: has a site report been prepared?"]
[null,"File Name:",null,null,"Soils-Engineering-Geo",null,null,null,null,null,null,null,"Attach the Soils, Engineering, or Geotechnical report.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Rehab Env Reports",null,null,null,null,null,null,null,"Attach the lead-based paint, mold, and asbestos reports related to rehab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"(c)(4) and NOFA II(D)(1)(d)(4) Are at least 40% of the permanent funds committed for the Development Project (must complete \"Dev Sources' worksheet)?"]
[null,"Americans with Disabilities Act "]
[null,"Sponsor certifies Development will comply with Americans with Disabilities Act and its implementing regulations."]
[null,"Violence Against Women Act"]
[null,"Sponsor certifies Development will comply with Violence Against Women Act."]
[null,"Davis-Bacon Wage & State Prevailing Wage Requirements"]
[null,"Sponsor certifies the Development will comply with Davis-Bacon wage requirements and State prevailing wage law, as set forth in Labor Code Section 1720 et seq., which requires the payment of prevailing wages unless the Development meets one of the exceptions of Labor Code 1720(c) as determined by the Department of Industrial Relations (DIR). Sponsors are urged to seek professional advice as to how to comply with State prevailing wage law."]
[null,"If your Development requires demolition of existing residential units, are the number of bedrooms in the proposed Development at least equal to the total number of bedrooms in the demolished structures per UMR §8303(b)? Explain below how this requirement is satisfied including how many bedrooms in the units to be demolished and how many replacement units."]
[]
[null,"Tenant Selection UMR §8305"]
[null,"Sponsor certifies the Development will comply with the requirements of UMR §8305 as applicable."]
[null,"Fair Housing Act"]
[null,"Does Development propose to restrict occupancy based on gender or age? If yes, include in legal opinion how Development satisfies fair housing laws (include supporting materials). Attach a specific legal opinion labeled \"Fair Housing\" with supporting materials describing how the Development complies with fair housing laws. For senior Developments, attach evidence that units are lawfully restricted to senior households in compliance with state and federal fair housing laws."]
[null,"File Name:",null,null,"Fair Housing",null,null,null,null,null,null,null,"Legal opinion with supporting materials describing how Development complies. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Pet Friendly Housing Act"]
[null,"Sponsor certifies that residents of the housing development will be authorized to own or otherwise maintain one or more common household pets pursuant to the Pet Friendly Housing Act of 2017 (California Health & Safety Code, Section 50466)"]
[null,"Tax Credits (TC)"]
[null,"Type (Select One)",null,null,null,null,null,null,"Federal",null,null,null,"Proposed Equity Investor Contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated TC Factor",null,null,null,null,null,null,null,"App. Rate"]
[null,null,null,null,null,null,null,null,"State",null,null,null,"Proposed Equity Investor Contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated TC Factor",null,null,null,null,null,null,null,"App. Rate"]
[null,"Timeframe for Applying for tax credits",null,null,null,null,null,null,null,null,"Proposed Month",null,null,null,null,null,null,null,"Proposed Year",null,null,null,null,null,"If already awarded, enter TCAC Reservation date:"]
[null,"Projected TCAC/CDLAC Application Date (if applicable)"]
[null,"File Name:",null,null,"Tax Credit Reservation",null,null,null,null,null,null,null,"If Development has received a tax credit reservation, attach documentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"End of Document"]

{"sheet":"Legislative Contacts","index":5,"n_rows":37,"n_cols":27,"rows_kept":37,"cut":false,"hidden":true,"merged":[[2,1,2,38],[3,1,3,38],[5,1,5,38],[8,9,8,16],[8,17,8,25],[4,1,4,12],[4,13,4,25],[4,26,4,38],[6,1,6,8],[7,1,7,8],[8,1,8,8],[14,1,14,8],[14,9,14,16],[14,17,14,25],[14,26,14,38],[9,9,9,16],[9,17,9,25],[6,9,6,16],[6,17,6,25],[7,9,7,16],[7,17,7,25],[9,1,9,8],[10,1,10,38],[12,1,12,8],[12,9,12,16],[12,17,12,25],[12,26,12,38],[6,26,6,38],[7,26,7,38],[8,26,8,38],[9,26,9,38],[13,1,13,8],[13,9,13,16],[13,17,13,25],[11,1,11,8],[11,9,11,16],[11,17,11,25],[11,26,11,38],[13,26,13,38],[24,1,24,8],[24,9,24,16],[24,17,24,25],[24,26,24,38],[17,1,17,8],[17,9,17,16],[17,17,17,25],[17,26,17,38],[18,1,18,8],[18,9,18,16],[18,17,18,25],[20,1,20,38],[22,1,22,8],[22,9,22,16],[22,17,22,25],[22,26,22,38],[23,9,23,16],[23,17,23,25],[21,1,21,8],[21,9,21,16],[34,1,34,8],[34,9,34,16],[34,17,34,25],[34,26,34,38],[28,26,28,38],[29,1,29,8],[29,9,29,16],[29,17,29,25],[29,26,29,38],[31,1,31,8],[31,9,31,16],[31,17,31,25],[31,26,31,38],[30,1,30,38],[32,1,32,8],[32,9,32,16],[32,17,32,25],[19,26,19,38],[21,17,21,25],[21,26,21,38],[23,26,23,38],[16,1,16,8],[16,9,16,16],[16,17,16,25],[16,26,16,38],[23,1,23,8],[36,1,36,38],[32,26,32,38],[1,1,1,38],[26,26,26,38],[25,1,25,38],[33,26,33,38],[27,1,27,8],[27,9,27,16],[27,17,27,25],[27,26,27,38],[28,1,28,8],[28,9,28,16],[28,17,28,25],[33,1,33,8],[33,9,33,16],[33,17,33,25],[26,1,26,8],[26,9,26,16],[26,17,26,25],[15,1,15,38],[18,26,18,38],[19,1,19,8],[19,9,19,16],[19,17,19,25]]}
[]
[null,"Legislative and Congressional Information"]
[null,"Provide the Legislative and Congressional information for the applicant and each activity location (if different than applicant location). "]
[null,"To locate or verify the Legislative and Congressional information, click on the respective links below and enter the applicant office location zip code, the activity location site zip code(s) (i.e. zip code(s) where activities are performed), and any additional activity location site(s), as applicable."]
[null,"California State Assembly",null,null,null,null,null,null,null,null,null,null,null,"California State Senate",null,null,null,null,null,null,null,null,null,null,null,null,"U.S. House of Representatives"]
[null,"Applicant Office Location"]
[null,null,null,null,null,null,null,null,null,"District #",null,null,null,null,null,null,null,"First Name",null,null,null,null,null,null,null,null,"Last Name"]
[null,"State Assembly Member"]
[null,"State Senate Member"]
[null,"US House of Representatives"]
[null,"Activity Location 1 (if different from applicant location)"]
[null,null,null,null,null,null,null,null,null,"District #",null,null,null,null,null,null,null,"First Name",null,null,null,null,null,null,null,null,"Last Name"]
[null,"State Assembly Member"]
[null,"State Senate Member"]
[null,"US House of Representatives"]
[null,"Activity Location 2 (if different from applicant location)"]
[null,null,null,null,null,null,null,null,null,"District #",null,null,null,null,null,null,null,"First Name",null,null,null,null,null,null,null,null,"Last Name"]
[null,"State Assembly Member"]
[null,"State Senate Member"]
[null,"US House of Representatives"]
[null,"Activity Location 3 (if different from applicant location)"]
[null,null,null,null,null,null,null,null,null,"District #",null,null,null,null,null,null,null,"First Name",null,null,null,null,null,null,null,null,"Last Name"]
[null,"State Assembly Member"]
[null,"State Senate Member"]
[null,"US House of Representatives"]
[null,"Activity Location 4 (if different from applicant location)"]
[null,null,null,null,null,null,null,null,null,"District #",null,null,null,null,null,null,null,"First Name",null,null,null,null,null,null,null,null,"Last Name"]
[null,"State Assembly Member"]
[null,"State Senate Member"]
[null,"US House of Representatives"]
[null,"Activity Location 5 (if different from applicant location)"]
[null,null,null,null,null,null,null,null,null,"District #",null,null,null,null,null,null,null,"First Name",null,null,null,null,null,null,null,null,"Last Name"]
[null,"State Assembly Member"]
[null,"State Senate Member"]
[null,"US House of Representatives"]
[]
[null,"End of Document"]

{"sheet":"Rental Development Team","index":6,"n_rows":82,"n_cols":35,"rows_kept":82,"cut":false,"hidden":true,"merged":[[32,23,32,28],[32,29,32,30],[32,31,32,33],[28,1,28,3],[28,4,28,11],[22,37,22,38],[23,37,23,38],[24,37,24,38],[23,32,23,36],[28,12,28,31],[28,32,28,36],[29,1,29,3],[29,4,29,11],[29,12,29,31],[29,32,29,36],[28,37,28,38],[29,37,29,38],[32,35,32,38],[32,3,32,21],[26,12,26,31],[26,32,26,36],[26,37,26,38],[27,1,27,3],[27,4,27,11],[4,29,4,30],[4,31,4,33],[4,35,4,38],[20,5,20,13],[20,15,20,20],[20,21,20,22],[20,23,20,32],[20,33,20,34],[20,35,20,38],[14,4,14,11],[14,12,14,31],[14,32,14,36],[14,37,14,38],[11,37,11,38],[7,29,7,30],[7,31,7,33],[7,35,7,38],[19,35,19,38],[20,1,20,4],[19,21,19,22],[19,23,19,32],[19,1,19,4],[19,5,19,13],[19,15,19,20],[43,1,43,3],[43,4,43,11],[43,12,43,31],[43,32,43,36],[43,37,43,38],[3,4,3,26],[3,27,3,30],[3,31,3,38],[5,21,5,22],[5,23,5,32],[6,5,6,13],[6,15,6,20],[6,21,6,22],[6,23,6,32],[6,33,6,34],[6,35,6,38],[5,15,5,20],[5,33,5,34],[5,35,5,38],[6,1,6,4],[3,1,3,3],[4,1,4,2],[4,3,4,21],[4,23,4,28],[41,1,41,3],[41,4,41,11],[41,12,41,31],[41,32,41,36],[41,37,41,38],[42,1,42,3],[42,4,42,11],[42,12,42,31],[42,32,42,36],[42,37,42,38],[39,1,39,3],[39,4,39,11],[39,12,39,31],[39,32,39,36],[39,37,39,38],[40,1,40,3],[40,4,40,11],[40,12,40,31],[40,32,40,36],[40,37,40,38],[38,1,38,3],[38,4,38,11],[38,12,38,31],[38,32,38,36],[38,37,38,38],[37,1,37,3],[37,4,37,11],[37,12,37,31],[37,32,37,36],[37,37,37,38],[33,1,33,4],[33,5,33,13],[33,15,33,20],[33,33,33,34],[36,37,36,38],[31,1,31,3],[31,4,31,26],[31,27,31,30],[31,31,31,38],[32,1,32,2],[35,1,35,2],[35,3,35,21],[35,23,35,28],[35,29,35,30],[35,31,35,33],[35,35,35,38],[33,35,33,38],[34,1,34,4],[34,5,34,13],[34,15,34,20],[34,21,34,22],[34,23,34,32],[33,21,33,22],[33,23,33,32],[15,32,15,36],[17,1,17,3],[17,4,17,26],[17,27,17,30],[17,31,17,38],[18,1,18,2],[18,3,18,21],[18,23,18,28],[18,29,18,30],[18,31,18,33],[18,35,18,38],[15,37,15,38],[8,1,8,3],[8,4,8,11],[8,12,8,31],[8,32,8,36],[8,37,8,38],[13,1,13,3],[13,4,13,11],[13,12,13,31],[13,32,13,36],[13,37,13,38],[9,1,9,3],[9,4,9,11],[9,12,9,31],[9,32,9,36],[9,37,9,38],[10,1,10,3],[10,4,10,11],[10,12,10,31],[10,32,10,36],[10,37,10,38],[11,1,11,3],[11,4,11,11],[11,12,11,31],[11,32,11,36],[12,32,12,36],[12,37,12,38],[14,1,14,3],[79,32,79,33],[79,35,79,38],[76,10,76,21],[76,23,76,29],[76,30,76,31],[73,32,73,33],[73,35,73,38],[75,1,75,3],[75,4,75,15],[75,16,75,19],[75,20,75,27],[75,28,75,30],[75,31,75,38],[73,1,73,2],[73,3,73,7],[73,8,73,9],[74,1,74,38],[77,1,77,38],[15,1,15,3],[15,4,15,11],[15,12,15,31],[79,1,79,2],[79,3,79,7],[79,8,79,9],[79,10,79,21],[79,23,79,29],[79,30,79,31],[76,32,76,33],[76,35,76,38],[78,1,78,3],[78,4,78,15],[78,16,78,19],[78,20,78,27],[78,28,78,30],[78,31,78,38],[76,1,76,2],[76,3,76,7],[76,8,76,9],[70,32,70,33],[70,35,70,38],[70,1,70,2],[70,3,70,7],[70,8,70,9],[70,10,70,21],[70,23,70,29],[70,30,70,31],[73,10,73,21],[73,23,73,29],[73,30,73,31],[72,1,72,3],[72,4,72,15],[72,16,72,19],[72,20,72,27],[72,28,72,30],[72,31,72,38],[71,1,71,38],[67,32,67,33],[67,35,67,38],[69,1,69,3],[69,4,69,15],[69,16,69,19],[69,20,69,27],[69,28,69,30],[69,31,69,38],[67,1,67,2],[67,3,67,7],[67,8,67,9],[67,10,67,21],[67,23,67,29],[67,30,67,31],[68,1,68,38],[64,32,64,33],[64,35,64,38],[66,1,66,3],[66,4,66,15],[66,16,66,19],[66,20,66,27],[66,28,66,30],[66,31,66,38],[64,1,64,2],[64,3,64,7],[64,8,64,9],[64,10,64,21],[64,23,64,29],[64,30,64,31],[65,1,65,38],[61,32,61,33],[61,35,61,38],[63,1,63,3],[63,4,63,15],[63,16,63,19],[63,20,63,27],[63,28,63,30],[63,31,63,38],[61,1,61,2],[61,3,61,7],[61,8,61,9],[61,10,61,21],[61,23,61,29],[61,30,61,31],[62,1,62,38],[58,32,58,33],[58,35,58,38],[60,1,60,3],[60,4,60,15],[60,16,60,19],[60,20,60,27],[60,28,60,30],[60,31,60,38],[58,1,58,2],[58,3,58,7],[58,8,58,9],[58,10,58,21],[58,23,58,29],[58,30,58,31],[59,1,59,38],[55,32,55,33],[55,35,55,38],[57,1,57,3],[57,4,57,15],[57,16,57,19],[57,20,57,27],[57,28,57,30],[57,31,57,38],[55,1,55,2],[55,3,55,7],[55,8,55,9],[55,10,55,21],[55,23,55,29],[55,30,55,31],[52,32,52,33],[52,35,52,38],[54,1,54,3],[54,4,54,15],[54,16,54,19],[54,20,54,27],[54,28,54,30],[54,31,54,38],[52,1,52,2],[52,3,52,7],[52,8,52,9],[52,10,52,21],[52,23,52,29],[52,30,52,31],[49,32,49,33],[49,35,49,38],[51,1,51,3],[51,4,51,15],[51,16,51,19],[51,20,51,27],[51,28,51,30],[51,31,51,38],[49,1,49,2],[49,3,49,7],[49,8,49,9],[49,10,49,21],[49,23,49,29],[49,30,49,31],[25,37,25,38],[46,32,46,33],[46,35,46,38],[48,1,48,3],[48,4,48,15],[48,16,48,19],[48,20,48,27],[48,28,48,30],[48,31,48,38],[46,1,46,2],[46,3,46,7],[46,8,46,9],[46,10,46,21],[46,23,46,29],[46,30,46,31],[27,12,27,31],[27,32,27,36],[27,37,27,38],[36,1,36,3],[36,4,36,11],[36,12,36,31],[36,32,36,36],[34,33,34,34],[34,35,34,38],[81,1,81,38],[1,1,1,38],[2,1,2,38],[16,1,16,38],[30,1,30,38],[44,1,44,38],[47,1,47,38],[50,1,50,38],[53,1,53,38],[56,1,56,38],[45,1,45,3],[45,4,45,15],[45,16,45,19],[45,20,45,27],[45,28,45,30],[45,31,45,38],[5,1,5,4],[5,5,5,13],[21,3,21,21],[21,23,21,28],[21,29,21,30],[21,31,21,33],[21,35,21,38],[24,1,24,3],[7,1,7,2],[7,3,7,21],[7,23,7,28],[19,33,19,34],[25,1,25,3],[25,4,25,11],[25,12,25,31],[25,32,25,36],[26,1,26,3],[26,4,26,11],[24,4,24,11],[24,12,24,31],[24,32,24,36],[21,1,21,2],[22,1,22,3],[22,4,22,11],[22,12,22,31],[22,32,22,36],[23,1,23,3],[23,4,23,11],[23,12,23,31],[12,1,12,3],[12,4,12,11],[12,12,12,31]]}
[]
[null,"Rental Development Team"]
[null,"Owner/Borrower Entity"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name",null,null,"Bwr Applicant Reso",null,null,null,null,null,null,null,"Copy of the local government Resolution - sample on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Bwr Cert & Legal",null,null,null,null,null,null,null,"Reference 'Certifications & Legal Status' Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Bwr OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"Reference Sponsor Org Docs worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Bwr OrgChart",null,null,null,null,null,null,null,"Sponsor Organization Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Bwr Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Bwr Payee Data Record",null,null,null,null,null,null,null,"Payee Data Record STD-204 on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Bwr Cert of Good Standing",null,null,null,null,null,null,null,"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,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Bwr Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Managing General Partner"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name",null,null,"MGP Applicant Reso",null,null,null,null,null,null,null,"Copy of the local government Resolution - sample on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"MGP Cert & Legal",null,null,null,null,null,null,null,"Reference 'Certifications & Legal Status' Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"MGP OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"Reference Sponsor Org Docs worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"MGP OrgChart",null,null,null,null,null,null,null,"Sponsor Organization Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"MGP Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MGP Payee Data Record",null,null,null,null,null,null,null,"Payee Data Record STD-204 on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"MGP Cert of Good Standing",null,null,null,null,null,null,null,"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,"Uploaded to HCD?"]
[null,"File Name:",null,null,"MGP Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Administrative General Partner #1"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name",null,null,"AGP Applicant Reso",null,null,null,null,null,null,null,"Copy of the local government Resolution - sample on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"AGP Cert & Legal",null,null,null,null,null,null,null,"Reference 'Certifications & Legal Status' Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"AGP OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"Reference Sponsor Org Docs worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"AGP OrgChart",null,null,null,null,null,null,null,"Sponsor Organization Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"AGP Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP Payee Data Record",null,null,null,null,null,null,null,"Payee Data Record STD-204 on the PLHA webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"AGP Cert of Good Standing",null,null,null,null,null,null,null,"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,"Uploaded to HCD?"]
[null,"File Name:",null,null,"AGP Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Property Management Agent"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Financial Consultant"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Lead (primary) Service Provider"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Borrower Legal Counsel"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"General Contractor"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Architect"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Development Funding Source "]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Development Funding Source "]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Development Funding Source "]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Development Funding Source "]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Rent/Operating Subsidy Source "]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[null,"Rent/Operating Subsidy Source "]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[]
[null,"End of Document"]

{"sheet":"Annual Operating Budget","index":7,"n_rows":62,"n_cols":20,"rows_kept":62,"cut":false,"hidden":true,"merged":[[59,1,59,14],[57,15,57,18],[59,15,59,18],[57,1,57,14],[58,1,58,14],[58,15,58,18],[56,1,56,14],[56,15,56,18],[55,1,55,14],[55,15,55,18],[44,1,44,14],[44,15,44,18],[41,1,41,14],[41,15,41,18],[42,1,42,14],[47,1,47,14],[47,15,47,18],[43,1,43,14],[43,15,43,18],[32,19,32,38],[40,1,40,14],[40,15,40,18],[34,1,34,14],[34,15,34,18],[42,15,42,18],[38,1,38,14],[38,15,38,18],[38,19,38,38],[39,19,39,38],[40,19,40,38],[41,19,41,38],[42,19,42,38],[39,1,39,14],[39,15,39,18],[29,1,29,14],[29,15,29,18],[25,1,25,14],[28,19,28,38],[29,19,29,38],[37,1,37,14],[37,15,37,18],[36,1,36,14],[36,15,36,18],[35,1,35,14],[35,15,35,18],[33,1,33,38],[34,19,34,38],[35,19,35,38],[36,19,36,38],[37,19,37,38],[30,1,30,14],[30,15,30,18],[31,1,31,14],[31,15,31,18],[32,1,32,14],[32,15,32,18],[30,19,30,38],[31,19,31,38],[27,1,27,14],[27,15,27,18],[22,1,22,14],[22,15,22,18],[23,15,23,18],[25,19,25,38],[26,1,26,38],[27,19,27,38],[28,1,28,14],[28,15,28,18],[25,15,25,18],[18,15,18,18],[18,1,18,14],[17,15,17,18],[23,1,23,14],[24,1,24,14],[15,1,15,14],[15,15,15,18],[16,1,16,14],[16,15,16,18],[20,1,20,14],[20,15,20,18],[21,1,21,14],[21,15,21,18],[24,15,24,18],[14,15,14,18],[13,15,13,18],[10,1,10,14],[10,15,10,18],[8,1,8,14],[8,15,8,18],[11,1,11,14],[11,15,11,18],[17,1,17,14],[13,1,13,14],[14,1,14,14],[5,1,5,14],[5,15,5,18],[6,1,6,14],[6,15,6,18],[3,1,3,14],[3,15,3,18],[7,1,7,14],[7,15,7,18],[9,1,9,14],[9,15,9,18],[48,15,48,18],[50,1,50,14],[50,15,50,18],[51,1,51,14],[51,15,51,18],[49,1,49,14],[49,15,49,18],[52,1,52,14],[52,15,52,18],[61,1,61,38],[1,1,2,38],[3,19,3,38],[4,1,4,38],[5,19,5,38],[6,19,6,38],[7,19,7,38],[8,19,8,38],[9,19,9,38],[10,19,10,38],[11,19,11,38],[12,1,12,38],[13,19,13,38],[14,19,14,38],[15,19,15,38],[16,19,16,38],[17,19,17,38],[18,19,18,38],[19,1,19,38],[20,19,20,38],[21,19,21,38],[22,19,22,38],[23,19,23,38],[24,19,24,38],[52,19,52,38],[53,1,53,38],[54,19,54,38],[55,19,55,38],[56,19,56,38],[57,19,57,38],[58,19,58,38],[59,19,59,38],[43,19,43,38],[44,19,44,38],[45,19,45,38],[46,19,46,38],[47,19,47,38],[48,19,48,38],[49,19,49,38],[50,19,50,38],[51,19,51,38],[54,1,54,14],[54,15,54,18],[45,1,45,14],[45,15,45,18],[46,1,46,14],[46,15,46,18],[48,1,48,14]]}
[]
[null,"Annual Operating Budget - Rapid Rehousing, Rental Assistance, Street Outreach Supportive Services and Navigation Centers"]
[]
[null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Comments"]
[null,"Grants"]
[null,"Grant (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Grant (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Grant (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Grant (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Grant (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Grant (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," Total Grants",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P6:S11)","v":0}]
[null,"Other Revenue"]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," Total Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P14:S16)","v":0}]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P13+P17","v":0}]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Comments"]
[null,"Personnel"]
[null,"Salary & Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Employee Benefits including insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Payroll Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," Total Personnel Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P21:S25)","v":0}]
[null,"Supplies "]
[null,"Supplies (Office)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Supplies (Program)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Books",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," Total Supplies Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P28:S32)","v":0}]
[null,"Services and Other"]
[null,"Office Equipment Repair and Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Office Rent / Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Property and Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Legal Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Professional Fees (Consultants)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Bookkeeping Fees/Accounting Services",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Travel (Staff/Local)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telephone",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Internet",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Postage",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utilities",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Real Estate Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Taxes and Permits",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Security",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Building Repairs and Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other (specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," Total Services and Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P35:S52)","v":0}]
[null,"Navigation Centers only (rows 54-56)"]
[null,"Food",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Required Reserves (explain in comments)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Debt Service (explain in comments)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Navigation Center Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P55:S57)","v":0}]
[null,"Total Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P26+P33+P53+P58","v":0}]
[null,"Excess/(Deficit)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P18-P59","v":0}]
[]
[null,"End of Document"]

{"sheet":"Dev Budget - Navigation Center","index":8,"n_rows":107,"n_cols":10,"rows_kept":107,"cut":false,"hidden":true,"merged":[[1,2,1,9],[106,1,106,9]]}
[]
[null,"Development Budget","Navigation Center Sources of Funds"]
[null,"Uses of Funds","PLHA",null,null,null,null,null,null,"Total Sources"]
[null,"LAND COST/ACQUISITION"]
[null,"Land Cost or Value",null,null,null,null,null,null,null,{"$f":"SUM(C5:I5)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,{"$f":"SUM(C6:I6)","v":0}]
[null,"Legal",null,null,null,null,null,null,null,0]
[null,"Land Lease Rent Prepayment",null,null,null,null,null,null,null,{"$f":"SUM(C8:I8)","v":0}]
[null,"Total Land Cost or Value",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,{"$f":"SUM(I5:I8)","v":0},{"$f":"SUM(J5:J8)","v":0}]
[null,"Existing Improvements Cost or Value",null,null,null,null,null,null,null,{"$f":"SUM(C10:I10)","v":0}]
[null,"Off-Site Improvements",null,null,null,null,null,null,null,{"$f":"SUM(C11:I11)","v":0}]
[null,"Total Acquisition Cost",{"$f":"SUM(C10:C11)","v":0},0,0,0,0,0,{"$f":"SUM(I10:I11)","v":0},{"$f":"SUM(J10:J11)","v":0}]
[null,"Total Land Cost / Acquisition Cost",{"$f":"SUM(C9+C12)","v":0},0,0,0,0,0,{"$f":"SUM(I9+I12)","v":0},0]
[null,"Predevelopment Interest/Holding Cost",null,null,null,null,null,null,null,{"$f":"SUM(C14:I14)","v":0}]
[null,"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",null,null,null,null,null,null,null,{"$f":"SUM(C15:I15)","v":0}]
[null,"Excess Purchase Price Over Appraisal",null,null,null,null,null,null,null,0]
[null,"Relocation Expenses",null,null,null,null,null,null,null,{"$f":"SUM(C17:H17)","v":0}]
[null,{"$f":"IF('Development Info'!Y3<>\"Navigation Center Rehab\",\"NEW CONSTRUCTION\",\"REHABILITATION\")","v":"NEW CONSTRUCTION"}]
[null,"Site Work",null,null,null,null,null,null,null,{"$f":"SUM(C19:I19)","v":0}]
[null,"Structures",null,null,null,null,null,null,null,{"$f":"SUM(C20:I20)","v":0}]
[null,"General Requirements",null,null,null,null,null,null,null,0]
[null,"Contractor Overhead",null,null,null,null,null,null,null,0]
[null,"Contractor Profit",null,null,null,null,null,null,null,0]
[null,"Prevailing Wages",null,null,null,null,null,null,null,0]
[null,"General Liability Insurance",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,{"$f":"SUM(C31:I31)","v":0}]
[null,{"$f":"IF('Development Info'!Y3<>\"Navigation Center Rehab\",\"Total New Construction Costs\",\"Total Rehabilitation Costs\")","v":"Total New Construction Costs"},{"$f":"SUM(C19:C31)","v":0},{"$f":"SUM(D19:D31)","v":0},0,0,0,0,{"$f":"SUM(I19:I31)","v":0},0]
[null,"ARCHITECTURAL FEES"]
[null,"Design",null,null,null,null,null,null,null,{"$f":"SUM(C34:I34)","v":0}]
[null,"Supervision",null,null,null,null,null,null,null,{"$f":"SUM(C35:I35)","v":0}]
[null,"Total Architectural Costs",{"$f":"SUM(C34:C35)","v":0},{"$f":"SUM(D34:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J34:J35)","v":0}]
[null,"SURVEY & ENGINEERING"]
[null,"Total Survey & Engineering",null,null,null,null,null,null,null,{"$f":"SUM(C38:I38)","v":0}]
[null,"CONSTRUCTION INTEREST & FEES"]
[null,"Construction Loan Interest",null,null,null,null,null,null,null,{"$f":"SUM(C40:I40)","v":0}]
[null,"Origination Fee",null,null,null,null,null,null,null,{"$f":"SUM(C41:I41)","v":0}]
[null,"Credit Enhancement/Application Fee",null,null,null,null,null,null,null,0]
[null,"Bond Premium",null,null,null,null,null,null,null,0]
[null,"Cost of Issuance",null,null,null,null,null,null,null,0]
[null,"Title & Recording",null,null,null,null,null,null,null,0]
[null,"Taxes",null,null,null,null,null,null,null,0]
[null,"Insurance",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Total Construction Interest & Fees",{"$f":"SUM(C40:C50)","v":0},{"$f":"SUM(D40:D50)","v":0},0,0,0,0,{"$f":"SUM(I40:I50)","v":0},{"$f":"SUM(J40:J50)","v":0}]
[null,"PERMANENT FINANCING"]
[null,"Loan Origination Fee",null,null,null,null,null,null,null,{"$f":"SUM(C53:I53)","v":0}]
[null,"Credit Enhancement/Application Fee",null,null,null,null,null,null,null,{"$f":"SUM(C54:I54)","v":0}]
[null,"Title & Recording",null,null,null,null,null,null,null,0]
[null,"Taxes",null,null,null,null,null,null,null,0]
[null,"Insurance",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Total Permanent Financing Costs",{"$f":"SUM(C53:C59)","v":0},0,0,0,0,0,0,{"$f":"SUM(J53:J59)","v":0}]
[null,"Subtotals Forward",{"$f":"SUM(C9+C12+C14+C15+C16+C17+C32+C36+C38+C51+C60)","v":0},0,0,0,0,0,0,{"$f":"SUM(J9+J12+J14+J15+J16+J17+J32+J36+J38+J51+J60)","v":0}]
[null,"LEGAL FEES"]
[null,"Legal Paid by Applicant",null,null,null,null,null,null,null,{"$f":"SUM(C63:I63)","v":0}]
[null,"Other: (Specify)",null,null,null,null,null,null,null,{"$f":"SUM(C64:I64)","v":0}]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Total Attorney Costs",{"$f":"SUM(C63:C65)","v":0},{"$f":"SUM(D63:D65)","v":0},0,0,0,0,{"$f":"SUM(I63:I65)","v":0},{"$f":"SUM(J63:J65)","v":0}]
[null,"RESERVES"]
[null,"Operating Reserve",null,null,null,null,null,null,null,{"$f":"SUM(C68:I68)","v":0}]
[null,"Replacement Reserve",null,null,null,null,null,null,null,{"$f":"SUM(C69:I69)","v":0}]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Total Reserve Costs",{"$f":"SUM(C68:C72)","v":0},0,0,0,0,0,0,{"$f":"SUM(J68:J72)","v":0}]
[null,"CONTINGENCY COSTS"]
[null,"Construction Hard Cost Contingency ",null,null,null,null,null,null,null,{"$f":"SUM(C75:I75)","v":0}]
[null,"Soft Cost Contingency",null,null,null,null,null,null,null,{"$f":"SUM(C76:I76)","v":0}]
[null,"Total Contingency Costs",{"$f":"SUM(C75:C76)","v":0},0,0,0,0,0,{"$f":"SUM(I75:I76)","v":0},{"$f":"SUM(J75:J76)","v":0}]
[null,"OTHER PROJECT COSTS"]
[null,"TCAC App/Allocation/Monitoring Fees",null,null,null,null,null,null,null,{"$f":"SUM(C79:I79)","v":0}]
[null,"Environmental Audit",null,null,null,null,null,null,null,{"$f":"SUM(C80:I80)","v":0}]
[null,"Local Development Impact Fees",null,null,null,null,null,null,null,0]
[null,"Permit Processing Fees",null,null,null,null,null,null,null,0]
[null,"Capital Fees",null,null,null,null,null,null,null,0]
[null,"Marketing",null,null,null,null,null,null,null,0]
[null,"Furnishings",null,null,null,null,null,null,null,0]
[null,"Market Study",null,null,null,null,null,null,null,0]
[null,"Accounting/Reimbursable",null,null,null,null,null,null,null,0]
[null,"Appraisal Costs",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Total Other Costs",{"$f":"SUM(C79:C94)","v":0},{"$f":"SUM(D79:D94)","v":0},0,0,0,0,{"$f":"SUM(I79:I94)","v":0},{"$f":"SUM(J79:J94)","v":0}]
[null,"SUBTOTAL PROJECT COST",{"$f":"SUM(C61+C66+C73+C77+C95)","v":0},0,0,0,0,0,0,{"$f":"SUM(J61+J66+J73+J77+J95)","v":0}]
[null,"DEVELOPER COSTS"]
[null,"Developer Overhead/Profit",null,null,null,null,null,null,null,{"$f":"SUM(C98:I98)","v":0}]
[null,"Consultant/Processing Agent",null,null,null,null,null,null,null,{"$f":"SUM(C99:I99)","v":0}]
[null,"Project Administration",null,null,null,null,null,null,null,0]
[null,"Broker Fees Paid  to a Related Party",null,null,null,null,null,null,null,0]
[null,"Construction Oversight by Developer",null,null,null,null,null,null,null,0]
[null,"Other: (Specify)",null,null,null,null,null,null,null,0]
[null,"Total Developer Costs",{"$f":"SUM(C98:C103)","v":0},0,0,0,0,0,{"$f":"SUM(I98:I103)","v":0},{"$f":"SUM(J98:J103)","v":0}]
[null,"TOTAL PROJECT COST",{"$f":"SUM(C96+C104)","v":0},0,0,0,0,0,{"$f":"SUM(I96+I104)","v":0},{"$f":"SUM(J96+J104)","v":0}]
[]
[null,"End of Document"]

{"sheet":"Unit Mix","index":9,"n_rows":35,"n_cols":27,"rows_kept":35,"cut":false,"hidden":true,"merged":[[30,3,30,4],[30,5,30,10],[1,14,1,15],[1,16,1,17],[34,1,34,20],[1,18,1,20],[1,1,1,13],[30,17,30,19],[31,15,31,16],[31,17,31,19],[32,1,32,14],[32,15,32,16],[32,17,32,19],[30,1,30,2],[30,15,30,16]]}
[]
[null,"Rental Development Unit Mix",null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name (Specify)",null,"Subsidy Program Name (Specify)"]
["None","# of Bedrms","% of Area Median Income ","Total Units","PLHA Assisted Units (60% AMI or less)","Total Restricted Units","Total Unrestricted Units","Manager\nUnits","Special Needs Units","Support\nHousing\nUnits","Restricted Monthly Rent","Unrestricted Monthly Rent","Proposed Monthly Rent","1Monthly Utility Allowance","Monthly Rent Subsidy Amount","Subsidy Units","Monthly Rent Subsidy Amount ","Subsidy Units ","# of Baths","Square Feet","Building Type","Total Net Monthly Restricted Rent","Total Net Monthly Proposed Rent","Total Monthly Unrestricted Rent",{"$f":"O2","v":"Subsidy Program Name (Specify)"},{"$f":"Q2","v":"Subsidy Program Name (Specify)"}]
[0.15,null,null,null,null,{"$f":"IF(OR(C4=\"\",C4=\"none\"),0,D4)","v":0},{"$f":"IF(OR(C4=\"\",C4=\"none\"),D4,0)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA4,'Rent Limits'!$A$1:$A$1045,0),MATCH(B4,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C4)","v":""}]
[0.2,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA5,'Rent Limits'!$A$1:$A$1045,0),MATCH(B5,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C5)","v":""}]
[0.25,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA6,'Rent Limits'!$A$1:$A$1045,0),MATCH(B6,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C6)","v":""}]
[0.3,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA7,'Rent Limits'!$A$1:$A$1045,0),MATCH(B7,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C7)","v":""}]
[0.35,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA8,'Rent Limits'!$A$1:$A$1045,0),MATCH(B8,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C8)","v":""}]
[0.4,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA9,'Rent Limits'!$A$1:$A$1045,0),MATCH(B9,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C9)","v":""}]
[0.45,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA10,'Rent Limits'!$A$1:$A$1045,0),MATCH(B10,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C10)","v":""}]
[0.5,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA11,'Rent Limits'!$A$1:$A$1045,0),MATCH(B11,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C11)","v":""}]
[0.55000000000000004,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA12,'Rent Limits'!$A$1:$A$1045,0),MATCH(B12,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C12)","v":""}]
[0.6,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA13,'Rent Limits'!$A$1:$A$1045,0),MATCH(B13,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C13)","v":""}]
[0.65,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA14,'Rent Limits'!$A$1:$A$1045,0),MATCH(B14,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C14)","v":""}]
[0.7,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA15,'Rent Limits'!$A$1:$A$1045,0),MATCH(B15,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C15)","v":""}]
[0.75,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA16,'Rent Limits'!$A$1:$A$1045,0),MATCH(B16,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C16)","v":""}]
[0.8,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA17,'Rent Limits'!$A$1:$A$1045,0),MATCH(B17,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C17)","v":""}]
[0.85,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA18,'Rent Limits'!$A$1:$A$1045,0),MATCH(B18,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C18)","v":""}]
[0.9,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA19,'Rent Limits'!$A$1:$A$1045,0),MATCH(B19,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C19)","v":""}]
[0.95,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA20,'Rent Limits'!$A$1:$A$1045,0),MATCH(B20,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C20)","v":""}]
[1,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA21,'Rent Limits'!$A$1:$A$1045,0),MATCH(B21,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C21)","v":""}]
[1.05,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA22,'Rent Limits'!$A$1:$A$1045,0),MATCH(B22,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C22)","v":""}]
[1.1000000000000001,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA23,'Rent Limits'!$A$1:$A$1045,0),MATCH(B23,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C23)","v":""}]
[1.1499999999999999,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA24,'Rent Limits'!$A$1:$A$1045,0),MATCH(B24,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C24)","v":""}]
[1.2,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA25,'Rent Limits'!$A$1:$A$1045,0),MATCH(B25,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C25)","v":""}]
[null,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA26,'Rent Limits'!$A$1:$A$1045,0),MATCH(B26,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C26)","v":""}]
[null,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA27,'Rent Limits'!$A$1:$A$1045,0),MATCH(B27,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C27)","v":""}]
[null,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA28,'Rent Limits'!$A$1:$A$1045,0),MATCH(B28,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C28)","v":""}]
[null,null,null,null,null,0,0,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AA29,'Rent Limits'!$A$1:$A$1045,0),MATCH(B29,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(UnitsTbls[[#This Row],[Restricted Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"(UnitsTbls[[#This Row],[Proposed Monthly Rent]]-UnitsTbls[[#This Row],[1Monthly Utility Allowance]])*UnitsTbls[[#This Row],[Total Restricted Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Total Unrestricted Units]]*UnitsTbls[[#This Row],[Unrestricted Monthly Rent]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount]]*UnitsTbls[[#This Row],[Subsidy Units]]","v":0},{"$f":"UnitsTbls[[#This Row],[Monthly Rent Subsidy Amount ]]*UnitsTbls[[#This Row],[Subsidy Units ]]","v":0},{"$f":"CONCATENATE('Development Info'!$AG$3,'Unit Mix'!C29)","v":""}]
[null,null,null,{"$f":"SUM(D4:D29)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(P4:P29)","v":0},null,{"$f":"SUM(R4:R29)","v":0},null,null,null,{"$f":"SUM(V4:V29)","v":0},{"$f":"SUM(W4:W29)","v":0},{"$f":"SUM(X4:X29)","v":0},{"$f":"SUM(Y4:Y29)","v":0},{"$f":"SUM(Z4:Z29)","v":0}]
[null,"File:",null,"Utility Allowance",null,"1Provide document showing current utility allowance chart, with relevant components circled.",null,null,null,null,null,"Uploaded to HCD?",null,null,null,{"$f":"12*V30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*W30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*X30","v":0}]
[]
[null,"End of Document"]

{"sheet":"Dev Sources","index":10,"n_rows":53,"n_cols":18,"rows_kept":53,"cut":false,"hidden":true,"merged":[[1,1,1,17],[2,1,2,17],[3,1,4,2],[3,3,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[6,3,6,5],[6,16,6,17],[7,3,7,5],[7,16,7,17],[8,3,8,5],[8,16,8,17],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,3,17],[4,16,4,17],[5,3,5,5],[5,16,5,17],[12,3,12,5],[12,16,12,17],[13,3,13,5],[13,16,13,17],[14,3,14,5],[14,16,14,17],[9,3,9,5],[9,16,9,17],[10,3,10,5],[10,16,10,17],[11,3,11,5],[11,16,11,17],[18,3,18,5],[18,16,18,17],[19,3,19,5],[19,16,19,17],[20,3,20,5],[20,16,20,17],[15,3,15,5],[15,16,15,17],[16,3,16,5],[16,16,16,17],[17,3,17,5],[17,16,17,17],[24,3,24,5],[24,16,24,17],[25,4,25,8],[25,16,25,17],[26,1,26,2],[26,4,26,5],[26,7,26,8],[26,12,26,14],[21,3,21,5],[21,16,21,17],[22,3,22,5],[22,16,22,17],[23,3,23,5],[23,16,23,17],[28,14,28,15],[28,16,29,16],[28,17,29,17],[30,3,30,5],[31,3,31,5],[32,3,32,5],[27,1,27,17],[28,1,29,2],[28,3,29,5],[28,6,29,6],[28,7,29,7],[28,8,29,8],[28,9,29,9],[28,10,29,10],[28,11,29,11],[28,12,28,13],[39,3,39,5],[40,3,40,5],[41,3,41,5],[42,3,42,5],[43,3,43,5],[44,3,44,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,3,36,5],[37,3,37,5],[38,3,38,5],[52,1,52,17],[48,2,48,3],[49,1,49,17],[50,1,50,17],[45,4,45,7],[45,12,45,14],[46,1,46,5],[46,6,46,8],[46,12,46,15],[47,1,47,2],[47,4,47,5],[47,7,47,9],[48,15,48,16],[48,4,48,14],[47,10,47,17]]}
[]
[null,"Sources of Funds"]
[null,"Construction Period Sources of Funds"]
[null,"Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Local Support","Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest\nRate","Required\nPayment ","Loan Term\n(months)","*Details of Deferred Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Description"]
[null,1,"Yes","HCD PLHA Funds",null,null,"State-HCD","No",null,null,null,{"$f":"J6+K6","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,{"$f":"J7+K7","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,0]
[null,20,null,"Deferred costs (detail at right)",null,null,null,null,null,{"$f":"P27","v":0},null,0]
[null,21,null,"Equity Investor",null,null,null,null,null,null,null,0," "]
[null,null,null,{"$f":"SUMPRODUCT(($C$6:$C$26=\"Yes\")*($L$6:$L$26))","v":0},"<Total funds committed",null,{"$f":"IF($L$27=0,0,$D$27/($L$27-$J$25))","v":0},"<% Funds committed",null,{"$f":"SUM(J6:J26)","v":0},{"$f":"SUM(K6:K25)","v":0},{"$f":"SUM(L6:L26)","v":0}," ",null,null,{"$f":"SUM(P6:P25)","v":0}," "]
[null,"Permanent Sources of Funds"]
[null,"Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Local Support","Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest Rate ",null,"Repayment Terms",null,"Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Type ","Rate","Type","Due in (yrs)"]
[null,1,"Yes","HCD PHLA Funds",null,null,"State-HCD","No",null,null,null,{"$f":"J31+K31","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,{"$f":"J32+K32","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,0]
[null,14,null,"Private mortgage financing",null,null,null,null,null,null,null,0]
[null,15,null,"Deferred costs",null,null,null,null,null,null,null,0]
[null,16,null,"Equity Investor",null,null,null,null,null,null,null,0,"Project Tax Credit Type:"]
[null,null,null,null,null,null,"Totals",null,null,{"$f":"SUM(J31:J46)","v":0},{"$f":"SUM(K31:K46)","v":0},{"$f":"SUM(L31:L46)","v":0},"Totals",null,null,null,{"$f":"SUM(Q31:Q45)","v":0},{"$f":"SUM(R31:R46)","v":0}]
[null,null,null,{"$f":"SUMPRODUCT(($C$31:$C$46=\"Yes\")*($L$31:$L$46))","v":0},"<Total funds committed",null,{"$f":"IF($L$47=0,0,$D$48/$L$47)","v":0},"<% Funds committed"]
[null,"File:","Perm EFC #1, #2, etc",null,"Commitment letter or other evidence documenting permanent financing commitments (see Guidelines for explanation of funding commitments)",null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Applicant comments: Include a description of ballon 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","index":11,"n_rows":128,"n_cols":25,"rows_kept":128,"cut":false,"hidden":true,"merged":[[1,23,1,24],[1,1,1,18],[2,22,3,22],[125,22,125,23],[1,19,1,21],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,24,3,24],[4,1,4,18],[4,19,4,21],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,23,3,23],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,19,3,19],[2,20,3,20],[2,21,3,21],[127,1,127,24],[5,1,5,24],[18,1,18,24],[32,1,32,24],[45,1,45,24],[50,1,50,24],[115,1,115,24],[65,1,65,24],[77,1,77,24],[83,1,83,24],[96,1,96,24],[92,1,92,24]]}
[]
[null,"Residential Permanent Sources/Uses of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources",null,null,null,"Tax Credit Basis"]
[null,"USES OF FUNDS",{"$f":"'Dev Sources'!$D$31","v":"HCD PHLA Funds"},{"$f":"'Dev Sources'!$D$32","v":0},{"$f":"'Dev Sources'!$D$33","v":0},{"$f":"'Dev Sources'!$D$34","v":0},{"$f":"'Dev Sources'!$D$35","v":0},{"$f":"'Dev Sources'!$D$36","v":0},{"$f":"'Dev Sources'!$D$37","v":0},{"$f":"'Dev Sources'!$D$38","v":0},{"$f":"'Dev Sources'!$D$39","v":0},{"$f":"'Dev Sources'!$D$40","v":0},{"$f":"'Dev Sources'!$D$41","v":0},{"$f":"'Dev Sources'!$D$42","v":0},{"$f":"'Dev Sources'!$D$43","v":0},{"$f":"'Dev Sources'!$D$44","v":"Private mortgage financing"},{"$f":"'Dev Sources'!$D$45","v":"Deferred costs"},{"$f":"'Dev Sources'!$D$46","v":"Equity Investor"},"Total Residential\nSources","Total\nCommercial\nSources","Source Name (Specify)","Source Name (Specify)","Total Project Costs",{"$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"},{"$f":"IF(Taxcredit=\"\",\"30% PVC for Acquisition\",IF(Taxcredit=0.09,\"30% PVC for Acquisition\",IF(Taxcredit=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for Acquisition"}]
[]
[null,"Project Development Costs"]
[null,"LAND COST/ACQUISITION"]
[null,"Land Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:R7)","v":0},{"$f":"U7+V7","v":0},null,null,{"$f":"SUM(S7,T7)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:R8)","v":0},{"$f":"U8+V8","v":0},null,null,{"$f":"SUM(S8,T8)","v":0}]
[null,"Legal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:R9)","v":0},0,null,null,0]
[null,"Land Lease Rent Prepayment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:R10)","v":0},0,null,null,0]
[null,"Total Land Cost or Value",{"$f":"SUM(C7:C10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U7:U10)","v":0},0,0]
[null,"Existing Improvements Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:R12)","v":0},0,null,null,0]
[null,"Off-Site Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:R13)","v":0},0,null,null,0]
[null,"Total Acquisition Cost",{"$f":"SUM(C12:C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S12:S13)","v":0},{"$f":"U14+V14","v":0},{"$f":"SUM(U12:U13)","v":0},0,{"$f":"SUM(W12:W13)","v":0},null,{"$f":"SUM(Y12:Y13)","v":0}]
[null,"Total Land Cost / Acquisition Cost",{"$f":"SUM(C11+C14)","v":0},{"$f":"SUM(D11+D14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U11+U14)","v":0},0,{"$f":"SUM(W11+W14)","v":0}]
[null,"Predevelopment Interest/Holding Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C16:R16)","v":0},0,null,null,{"$f":"SUM(S16,T16)","v":0}]
[null,"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:R17)","v":0},0,null,null,0]
[null,"Excess Purchase Price Over Appraisal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:R18)","v":0},0,null,null,0]
[null,"REHABILITATION"]
[null,"Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:R20)","v":0},{"$f":"U20+V20","v":0},null,null,0]
[null,"Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"General Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Contractor Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Contractor Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Prevailing Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"General Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total Rehabilitation Costs",{"$f":"SUM(C20:C30)","v":0},{"$f":"SUM(D20:D30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T20:T30)","v":0},0,0,0,{"$f":"SUM(X20:X30)","v":0},{"$f":"SUM(Y20:Y30)","v":0}]
[null,"Total Relocation Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C32:R32)","v":0},0,null,null,0]
[null,"NEW CONSTRUCTION"]
[null,"Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:R34)","v":0},{"$f":"U34+V34","v":0},null,null,0]
[null,"Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C35:R35)","v":0},0,null,null,0]
[null,"General Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Contractor Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Contractor Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Prevailing Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"General Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total New Construction Costs",{"$f":"SUM(C34:C44)","v":0},{"$f":"SUM(D34:D44)","v":0},{"$f":"SUM(E34:E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R34:R44)","v":0},0,0,{"$f":"SUM(U34:U44)","v":0},0,0,{"$f":"SUM(X34:X44)","v":0},{"$f":"SUM(Y34:Y44)","v":0}]
[null,"ARCHITECTURAL FEES"]
[null,"Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C47:R47)","v":0},{"$f":"U47+V47","v":0},null,null,{"$f":"SUM(S47,T47)","v":0}]
[null,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C48:R48)","v":0},0,null,null,0]
[null,"Total Architectural Costs",{"$f":"SUM(C47:C48)","v":0},{"$f":"SUM(D47:D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R47:R48)","v":0},{"$f":"SUM(S47:S48)","v":0},{"$f":"U49+V49","v":0},{"$f":"SUM(U47:U48)","v":0},{"$f":"SUM(V47:V48)","v":0},{"$f":"SUM(W47:W48)","v":0},{"$f":"SUM(X47:X48)","v":0},0]
[null,"Total Survey & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C50:R50)","v":0},0,null,null,0]
[null,"CONSTRUCTION INTEREST & FEES"]
[null,"Construction Loan Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C52:R52)","v":0},{"$f":"U52+V52","v":0},null,null,0]
[null,"Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Bond Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Cost of Issuance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Employment Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total Construction Interest & Fees",{"$f":"SUM(C52:C64)","v":0},{"$f":"SUM(D52:D64)","v":0},{"$f":"SUM(E52:E64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U52:U64)","v":0},{"$f":"SUM(V52:V64)","v":0},{"$f":"SUM(W52:W64)","v":0},{"$f":"SUM(X52:X64)","v":0},{"$f":"SUM(Y52:Y64)","v":0}]
[null,"PERMANENT FINANCING"]
[null,"Loan Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C67:R67)","v":0},{"$f":"U67+V67","v":0},null,null,{"$f":"SUM(S67,T67)","v":0}]
[null,"Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total Permanent Financing Costs",{"$f":"SUM(C67:C75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U67:U75)","v":0},0,{"$f":"SUM(W67:W75)","v":0}]
[null,"Subtotals Forward",{"$f":"SUM(C11+C14+C16+C17+C18+C31+C32+C45+C49+C50+C65+C76)","v":0},{"$f":"SUM(D11+D14+D16+D17+D18+D31+D32+D45+D49+D50+D65+D76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T11+T14+T16+T17+T18+T32+T45+T49+T50+T65+T76)","v":0},0,0,{"$f":"SUM(W11+W14+W16+W17+W18+W32+W45+W49+W50+W65+W76)","v":0},{"$f":"SUM(X13+X16+X17+X18+X31+X32+X45+X49+X50+X65)","v":0},{"$f":"SUM(Y14+Y16+Y17+Y18+Y31+Y32+Y45+Y49+Y50+Y65)","v":0}]
[null,"LEGAL FEES"]
[null,"Legal Paid by Applicant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C79:R79)","v":0},0,null,null,{"$f":"SUM(S79,T79)","v":0}]
[null,"Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C80:R80)","v":0},0,null,null,0]
[null,"Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C81:R81)","v":0},0,null,null,0]
[null,"Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C82:R82)","v":0},0,null,null,0]
[null,"Total Attorney Costs",{"$f":"SUM(C78:C82)","v":0},{"$f":"SUM(D78:D82)","v":0},{"$f":"SUM(E78:E82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X79:X82)","v":0},0]
[null,"RESERVES"]
[null,"Operating Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C85:R85)","v":0},{"$f":"U85+V85","v":0},null,null,{"$f":"SUM(S85,T85)","v":0}]
[null,"Replacement Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Transition Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Rent Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total Reserve Costs",{"$f":"SUM(C85:C91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U85:U91)","v":0},{"$f":"SUM(V85:V91)","v":0},0]
[null,"CONTINGENCY COSTS"]
[null,"Construction Hard Cost Contingency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C94:R94)","v":0},{"$f":"U94+V94","v":0},null,null,{"$f":"SUM(S94,T94)","v":0}]
[null,"Soft Cost Contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C95:R95)","v":0},0,null,null,0]
[null,"Total Contingency Costs",{"$f":"SUM(C94:C95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U94:U95)","v":0},{"$f":"SUM(V94:V95)","v":0},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":0}]
[null,"OTHER PROJECT COSTS"]
[null,"TCAC App/Allocation/Monitoring Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C98:R98)","v":0},{"$f":"U98+V98","v":0},null,null,{"$f":"SUM(S98,T98)","v":0}]
[null,"Environmental Audit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Local Development Impact Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Permit Processing Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Capital Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Furnishings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Market Study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Accounting/Reimbursable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Appraisal Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total Other Costs",{"$f":"SUM(C98:C113)","v":0},{"$f":"SUM(D98:D113)","v":0},{"$f":"SUM(E98:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U98:U113)","v":0},0,{"$f":"SUM(W98:W113)","v":0},{"$f":"SUM(X99:X102,X104:X113)","v":0},{"$f":"SUM(Y99:Y102,Y104:Y113)","v":0}]
[null,"SUBTOTAL PROJECT COST",{"$f":"SUM(C77+C83+C92+C96+C114)","v":0},{"$f":"SUM(D77+D83+D92+D96+D114)","v":0},{"$f":"SUM(E77+E83+E92+E96+E114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U115+V115","v":0},{"$f":"SUM(U77+U83+U92+U96+U114)","v":0},{"$f":"SUM(V77+V83+V92+V96+V114)","v":0},{"$f":"SUM(W77+W83+W92+W96+W114)","v":0},{"$f":"SUM(+X77+X83+X96+X114)","v":0},{"$f":"SUM(Y77+Y83+Y96+Y114)","v":0}]
[null,"DEVELOPER COSTS"]
[null,"Developer Overhead/Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C117:R117)","v":0},{"$f":"U117+V117","v":0},null,null,{"$f":"SUM(S117,T117)","v":0}]
[null,"Consultant/Processing Agent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Project Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Broker Fees Paid  to a Related Party",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Construction Oversight by Developer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Other Developer Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total Developer Costs",{"$f":"SUM(C117:C122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U123+V123","v":0},{"$f":"SUM(U117:U122)","v":0},0,{"$f":"SUM(W117:W122)","v":0},{"$f":"SUM(X117:X122)","v":0},{"$f":"SUM(Y117:Y122)","v":0}]
[null,"Total Project Costs",{"$f":"SUM(C115+C123)","v":0},{"$f":"SUM(D115+D123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T115+T123)","v":0},0,0,{"$f":"SUM(W115+W123)","v":0},{"$f":"X115+X123","v":0},{"$f":"Y115+Y123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X124","v":0},{"$f":"Y124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Eligible Basis:",null,{"$f":"SUM(X125:Y125)","v":0}]
[]
[null,"End of Document"]

{"sheet":"Operating","index":12,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[51,1,51,2],[35,1,35,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[32,1,32,2],[1,1,1,6],[4,1,4,5],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[30,1,30,6],[31,1,31,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[16,1,16,2],[2,1,2,6],[3,1,3,6],[29,1,29,2],[20,5,23,6],[22,3,23,4],[20,1,23,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[66,1,66,2],[53,1,53,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[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],[80,1,80,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[79,1,79,2],[71,1,71,2],[78,1,78,2],[89,1,89,2],[90,1,90,2],[99,1,99,2],[100,1,100,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[101,1,101,2],[94,1,94,2],[98,1,98,2],[92,1,92,2],[93,1,93,2],[91,1,91,2],[97,1,97,2],[95,1,95,2],[96,1,96,2],[137,1,137,3],[138,1,138,3],[127,1,127,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[133,1,133,2],[136,1,136,3],[134,1,134,2],[85,1,85,2],[17,5,18,5],[142,1,142,6],[24,1,24,6],[54,3,54,6],[109,3,109,6],[116,1,122,2],[131,1,132,2],[33,1,34,2],[36,1,39,2],[52,1,52,2],[54,1,55,2],[43,1,50,2],[126,1,126,2],[108,1,108,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[109,1,111,2],[107,1,107,2]]}
[]
[null,{"$f":"IF('Development Info'!G3=\"\",\"\",'Development Info'!G3)","v":""}]
[null,"Year 1 Annual Income and Expenses"]
[]
[null,"Employee Information",null,null,null,null,"Comments"]
[null,"No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,null,"On-Site Manager(s)",0,0]
[null,null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM(E7:E16)","v":0},{"$f":"SUM(F7:F16)","v":0}]
[null,6711,null,"Payroll Taxes",0,"Show free rent as an expense?"]
[null,6722,null,"Workers Compensation",0,null,null,null,"Count free rent as an "]
[null,6723,null,"Employee Benefits",0,null,null,null,"expense?"]
[null,null,null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",{"$f":"SUM(E18:E20)","v":0},null,null,null,{"$f":"IF(F20=\"Yes\",1,0)","v":0}]
[null,null,null,"Total Employee(s) Expenses",{"$f":"E21+E17","v":0}]
[]
[]
[null,"Employee Units"]
[null,"Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage",null,"Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,null,0,0,null,0.6,"On-Site Manager(s)"]
[null,null,null,null,0,0,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,null,0,0,null,0.5,"On-Site Maintenance Employee(s)"]
[null," ",null,null,"Total Square Footage",{"$f":"SUM(F27:F29)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
[null,"Year 1 Annual Operating Budget",null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[null," Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments",null,"Services Coordinator"]
[null,"5120/5140",null,"Rent Revenue - Gross Potential",null,0]
[null,null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!E6","v":0}]
[null,null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!E7","v":0}]
[null,5121,null,"Tenant Assistance Payments"]
[null,null,null,{"$f":"'Unit Mix'!O2","v":"Subsidy Program Name (Specify)"},{"$f":"'Unit Mix'!Y30*12","v":0}]
[null,null,null,{"$f":"'Unit Mix'!Q2","v":"Subsidy Program Name (Specify)"},{"$f":"'Unit Mix'!Z30*12","v":0}]
[null,null,null,"Operating Subsidies",0]
[null,null,null,"Other: (specify)",0,0]
[null,5910,null,"Laundry and Vending Revenue",0]
[null,5170,null,"Garage and Parking Spaces",0,0]
[null,5990,null,"Miscellaneous Rent Revenue ",0,0]
[null,null,null,"Gross Potential Income (GPI)",{"$f":"SUM(E33:E43)","v":0},{"$f":"SUM(F33:F43)","v":0}]
[]
[null,null,null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,null,{"$f":"\"Vacancy Rate:  \" & D40","v":"Vacancy Rate:  Other: (specify)"},0.05]
[null,null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
[null,"5220/5240",null,"Vacancy Loss(es)",{"$f":"(E34*E46)+(E35*E47)+((E37+E38)*E48)+(E40*E49)+((E41+E42+E43)*E50)","v":0},{"$f":"+F44*F51","v":0}]
[null,null,null,"Effective Gross Income (EGI)",{"$f":"+E44-E52","v":0},{"$f":"+F44-F52","v":0}]
[null," Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[null," "]
[null,null,null,"Administrative Expenses: 6200/6300"]
[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",{"$f":"E13","v":0},0]
[null,6311,null,"Office Expenses",0,0]
[null,6312,null,"Office or Model Apartment Rent",0,0]
[null,6320,null,"Management Fee",0,0]
[null,6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"E7+E8","v":0},0]
[null,6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF(I21=1,F7+F8+F13,0)","v":0},0]
[null,6340,null,"Legal Expense -- Project",0,0]
[null,6350,null,"Audit Expense",0,0]
[null,6351,null,"Bookkeeping Fees/Accounting Services",0,0]
[null,6390,null,"Miscellaneous Administrative Expenses",0,0]
[null,"6263T",null,"  Total Administrative Expenses",{"$f":"SUM(E57:E69)","v":0},{"$f":"SUM(F57:F69)","v":0}]
[null," Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[null,null,null,"Utilities Expenses: 6400"]
[null,6450,null,"Electricity",0,0]
[null,6451,null,"Water",0,0]
[null,6452,null,"Gas",0,0]
[null,6453,null,"Sewer",0,0]
[null,null,null,"Other Utilities: (specify)",0,0]
[null,"6400T",null,"  Total Utilities Expenses",{"$f":"SUM(E73:E77)","v":0},{"$f":"SUM(F73:F77)","v":0}]
[null,null,null,"Operating and Maintenane Expenses: 6500",null,null,"Comments"]
[null,6510,null,"Payroll -- from above",{"$f":"E12+E14+E15+E16","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",{"$f":"IF(I21=1,F12+F15+F16,0)","v":0},0]
[null,6525,null,"Garbage and Trash Removal",0,0]
[null,6530,null,"Security Contract",0,0]
[null,6531,null,"Security Free Rent Unit -- from above",{"$f":"IF(I21=1,F14,0)","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 & Maintenance Expenses",{"$f":"SUM(E80:E90)","v":0},{"$f":"SUM(F80:F90)","v":0}]
[null,null,null,"Taxes and Insurance: 6700",null,null,"Comments"]
[null,6710,null,"Real Estate Taxes",0,0]
[null,6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"E18","v":0},0]
[null,6720,null,"Property and Liability Insurance (Hazard)",0,0]
[null,6729,null,"Other Insurance (e.g. Earthquake)",0,0]
[null,6721,null,"Fidelity Bond Insurance",0,0]
[null,6722,null,"Worker's Compensation -- from above",{"$f":"E19","v":0},0]
[null,6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"E20","v":0},0]
[null,6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",0,0]
[null,"6700T",null,"  Total Taxes and Insurance",{"$f":"SUM(E93:E100)","v":0},{"$f":"SUM(F93:F100)","v":0}]
[null,null,null,"Supportive Services Costs: 6900",null,null,"Comments","Max allowed"]
[null,6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"E9","v":0},0,null,{"$f":"(E104+E105)*0.1","v":0}]
[null,6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"E10","v":0},0]
[null,6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"E11","v":0},0]
[null,6990,null,"Supportive Services Admin Overhead",0,0,null,{"$f":"SUM(E103:E108)*0.15","v":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",{"$f":"SUM(E103:E108)","v":0},{"$f":"SUM(F103:F108)","v":0},null,{"$f":"'Supportive Services Costs'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Total Operating Expenses",{"$f":"E70+E78+E91+E101+E109","v":0},{"$f":"F70+F78+F91+F101+F109","v":0},"Comments"]
[null,null,null,"Funded Reserves: 7200","Residential","Commercial"]
[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",{"$f":"SUM(E113:E116)","v":0},{"$f":"SUM(F113:F116)","v":0}]
[null,null,null,"Ground Lease","Residential","Commercial"]
[null,null,null,"Ground Lease",0,0]
[null,null,null,"Total Ground Lease",{"$f":"SUM(E119:E119)","v":0},{"$f":"SUM(F119:F119)","v":0}]
[null,null,null,"Net Operating Income",{"$f":"E53-E111-E117-E120","v":0},{"$f":"F53-F111-F117-F120","v":0}]
[]
[null,null,null,"Financial Expenses: 6800",null,null,"Comments"]
[null,6820,null,"1st Mortgage Debt Service",0,0]
[null,6830,null,"2nd Mortgage Debt Service ",0,0]
[null,6840,null,"3rd Mortgage Debt Service",0,0]
[null,6890,null,"Monitoring Fee",0,0]
[null,6890,null,"Miscellaneous Financial Expenses: (specify)",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",{"$f":"SUM(E124:E130)","v":0},{"$f":"SUM(F124:F130)","v":0}]
[null,null,null," Cash Flow",{"$f":"+E121-E131","v":0},{"$f":"+F121-F131","v":0}]
[]
[null,7190,null,"Asset Management/Similar Fees",0,0]
[null,null,null,null,"Per Year","Per Month"]
[null,"Total Operating Expenses Per Unit "]
[null,"Without any Adjustments",null,null,{"$f":"IFERROR(E111/'Unit Mix'!D30,0)","v":0},{"$f":"+E137/12","v":0}]
[null,"With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF(I21=1,+(F17+E111)/'Unit Mix'!D30,E111/'Unit Mix'!D30),0)","v":0},{"$f":"+E138/12","v":0}]
[null,"Without  RE Taxes, Social Services Coordinator or Social \n   Services/Social Programs and With the Value of Rent Fee Units \n   Included",null,null,{"$f":"IFERROR((IF(I21=1,+((F17+E111)-(E93+E109))/'Unit Mix'!D30,(E111-(E93+E109))/'Unit Mix'!D30)),0)","v":0},{"$f":"+E139/12","v":0}]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Supportive Services Costs","index":13,"n_rows":40,"n_cols":49,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,38],[39,1,39,38],[3,1,3,19],[3,20,3,27],[3,30,3,36],[3,37,3,38],[3,28,3,29],[5,1,5,38],[6,1,6,38],[8,1,8,8],[8,9,8,12],[8,13,8,14],[8,15,8,26],[8,27,8,28],[8,29,8,30],[8,31,8,33],[11,1,11,28],[11,29,11,30],[9,31,9,33],[9,34,9,38],[10,31,10,33],[10,34,10,38],[11,31,11,33],[11,34,11,38],[8,34,8,38],[9,1,9,28],[9,29,9,30],[10,1,10,28],[10,29,10,30],[15,2,15,25],[15,26,15,28],[15,29,15,30],[15,31,15,35],[16,2,16,25],[16,26,16,28],[12,1,12,28],[12,29,12,30],[12,31,12,33],[12,34,12,38],[14,1,14,28],[14,31,14,35],[20,2,20,25],[20,26,20,28],[20,29,20,30],[20,31,20,35],[21,2,21,25],[21,26,21,28],[21,29,21,30],[21,31,21,35],[17,2,17,25],[17,26,17,28],[18,2,18,25],[18,26,18,28],[19,2,19,25],[19,26,19,28],[23,29,23,30],[23,31,23,33],[23,34,23,38],[24,1,24,28],[24,29,24,30],[24,31,24,33],[24,34,24,38],[23,1,23,8],[23,9,23,12],[23,13,23,14],[23,15,23,26],[23,27,23,28],[27,1,27,28],[27,29,27,30],[27,31,27,33],[27,34,27,38],[28,1,28,28],[28,29,28,30],[28,31,28,33],[28,34,28,38],[25,1,25,28],[25,29,25,30],[25,31,25,33],[25,34,25,38],[26,1,26,28],[26,29,26,30],[26,31,26,33],[26,34,26,38],[32,2,32,25],[32,26,32,28],[33,2,33,25],[33,26,33,28],[34,2,34,25],[34,26,34,28],[30,1,30,28],[30,31,30,35],[31,2,31,25],[31,26,31,28],[31,29,31,30],[31,31,31,35],[40,1,40,38],[36,31,36,35],[37,2,37,25],[37,26,37,28],[37,29,37,30],[37,31,37,35],[35,2,35,25],[35,26,35,28],[36,2,36,25],[36,26,36,28],[36,29,36,30]]}
[]
[null,"Supportive Services Cost Limits per HCD Administrative Notice 24-05"]
[]
[null,"NOTE: This Supportive Services Cost Limit tool is only used for projects subject to the 2017 UMRs or subsequent amendments. Complete all yellow shaded cells.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Has or will this Project receive HCD HOME, HOME-ARP, or NHTF funding:",null,null,null,null,null,null,null,null,null,"Has or will this Project receive only HCD VHHP funding:",null,null,null,null,null,null,null,null,null,"Fiscal Year","(1)(A) & (B)","(2)(A) & (B)","(3)","(3) VHHP","8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,10000,4000,326,997,4971,3728,1281,305]
[null,"UMR  §8301(t):  “Supportive Services” - social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO5+1","v":2026},{"$f":"AP5*1.035","v":10350},4140,337.40999999999997,1031.895,{"$f":"AT5*1.025","v":5095.2749999999996},3821.2,1313.0249999999999,312.625]
[null,"UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO6+1","v":2027},10712.25,4284.8999999999996,349.21934999999996,1068.0113249999999,5222.6568749999988,3916.7299999999996,1345.8506249999998,320.44062499999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO7+1","v":2028},11087.178749999999,4434.8714999999993,361.44202724999991,1105.3917213749999,5353.2232968749986,4014.6482499999993,1379.4968906249997,328.45164062499992]
[null,"a. Supportive Services Units:",null,null,null,null,null,null,null,"Total number units:",null,null,null,{"$f":"TotalUnits","v":0},null,"Certification Year - select budget reporting period year:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",null,"Max PUPY Expense",null,null,"Max Costs",null,null,null,null,null,2029,11475.230006249998,4590.0920024999987,374.09249820374987,1144.0804316231247,5487.0538792968728,4115.0144562499991,1413.9843128906246,336.66293164062489]
[null,"(1) Total number of units: (A) for supportive housing restricted to individuals or families experiencing chronic homelessness or homelessness, as defined consistent with Health and Safety Code (HSC) §50675.141; and (B) for supportive housing units restricted to occupancy by special needs populations under HCD programs subject to Administrative Notice 24-05 (“Special needs population” has the same meaning as set forth in individual program guidelines); units anticipated to be restricted to individuals or families experiencing chronic homelessness as defined consistent with HSC §50675.14.\n\n1For units assisted by the HCD Veterans Housing and Homelessness Prevention (VHHP) program, this category includes Supportive Housing Units restricted to Veterans who are experiencing Chronic Homelessness, units restricted to persons who are experiencing Chronic Homelessness by another public agency program, Supportive Housing Units restricted to Veterans with a Disability Experiencing Homelessness, and other Units restricted to persons who are Veterans with a Disability Experiencing Homelessness. (Capitalized terms in this footnote have the same meaning as those set forth in the VHHP guidelines.) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AB9,SSCLNotice2405[],2,FALSE),0)","v":0},null,null,{"$f":"IFERROR(AF10*AD10,\"\")","v":0},null,null,null,null,null,2030,11876.863056468746,4750.7452225874986,387.18573564088109,1184.123246729934,5624.2302262792937,4217.8898176562489,1449.3339207128899,345.07950493164049]
[null,"(2) Total number of other units2 where the Sponsor, their affiliate, or a service provider under contract to provide Supportive Services at the Project has both: (A) qualified staff devoted exclusively to oversight and quality control of resident services in affordable housing, including the Project; and (B) a system to track and report on tenant outcomes, such as changes in employment status and income. Do not include units counted in category (1) above.\n\n2For units assisted by the VHHP program, this category includes Units that are restricted to Extremely Low-Income households, but not to Veterans who are experiencing Chronic Homelessness or Veterans with a Disability Experiencing Homelessness. (Capitalized terms in this footnote have the same meaning as those set forth in the VHHP guidelines.) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AB9,SSCLNotice2405[],3,FALSE),0)","v":0},null,null,{"$f":"IFERROR(AF11*AD11,\"\")","v":0},null,null,null,null,null,2031,{"$f":"AP10*1.025","v":12173.784632880464},4869.5138531521852,396.8653790319031,1225.5675603654815,5764.8359819362759,4323.3370630976551,1485.5672687307122,353.70649255493146]
[null,"(3) Except as noted below for the VHHP program, total number of units where the Sponsor, their affiliate, or a service provider under contract does not satisfy the requirements set forth in subsection (2) above3. Do not include units counted in categories (1) and (2) above.\n\n3For units assisted by the VHHP program, the amount for this category of units will remain as currently allowed under this program. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AL4<>\"Yes\",VLOOKUP(AB9,SSCLNotice2405[],4,FALSE),VLOOKUP(AB9,SSCLNotice2405[],5,FALSE)),0)","v":0},null,null,{"$f":"IFERROR(AF12*AD12,\"\")","v":0},null,null,null,null,null,2032,12478.129248702475,4991.2516994809894,406.78701350770064,1268.4624249782732,5908.9568814846825,4431.4204896750962,1522.7064504489799,362.54915486880469]
[null,"(4) Maximum Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD10:AE12)","v":0},null,null,null,null,{"$f":"SUM(AI10:AM12)","v":0},null,null,null,null,null,2033,12790.082479920036,5116.0329919680134,416.9566888453931,1312.8586098525127,6056.6808035217991,4542.206001916973,1560.7741117102044,371.61288374052475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,13109.834541918037,5243.9338167672131,427.38060606652789,1358.8086611973506,6208.0978236098435,4655.7611519648972,1599.7934645029593,380.90320583403786]
[null,"b. Budgeted Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Allowable Amt",null,null,null,null,null,null,null,null,2035,13437.580405465987,5375.0321621863932,438.06512121819105,1406.3669643392577,6363.3002692000891,4772.155180764019,1639.7883011155332,390.42578597988876]
[null,"(1)","Staff Supervisor(s) Salaries - may not exceed 15% of on-site staff salaries* (b)(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$103","v":0},null,null,"<====",null,{"$f":"(AA17+AA18)*0.15","v":0},null,null,null,null,null,null,null,null,2036,13773.519915602636,5509.4079662410522,449.01674924864579,1455.5898080911315,6522.3827759300912,4891.4590602831186,1680.7830086434215,400.18643062938594]
[null,"(2)","On-Site Services Coordinator Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2037,14117.8579134927,5647.1431653970776,460.2421679798619,1506.5354513743209,6685.4423453283425,5013.7455367901957,1722.8025838595067,410.19109139512057]
[null,"(3)","On-Site other Supportive Services Staff Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2038,14470.804361330016,5788.3217445320042,471.74822217935844,1559.2641921724221,6852.5784039615501,5139.0891752099506,1765.8726484559943,420.44586867999857]
[null,"(4)",{"$f":"Operating!D107","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2039,14832.574470363264,5933.0297881453034,483.54192773384233,1613.8384388984568,7023.8928640605882,5267.5664045901985,1810.019464667394,430.95701539699849]
[null,"(5)",{"$f":"Operating!D108","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2040,15203.388832122344,6081.3555328489356,495.63047592718834,1670.3227842599026,7199.4901856621027,5399.255564704953,1855.2699512840786,441.73094078192344]
[null,"(6)","Supportive Services Administrative Overhead - may not exceed 15% of Total Supportive Services Costs* (b)(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$106","v":0},null,null,"<====",null,{"$f":"SUM(AA16:AC21)*0.15","v":0},null,null,null,null,null,null,null,null,{"$f":"+AO20+1","v":2041},{"$f":"AP20*1.025","v":15583.473552925401},{"$f":"AQ20*1.025","v":6233.3894211701581},{"$f":"AR20*1.025","v":508.02123782536802},{"$f":"AS20*1.035","v":1728.7840817089991},{"$f":"AT20*1.025","v":7379.4774403036545},{"$f":"AU20*1.025","v":5534.2369538225767},{"$f":"AV20*1.025","v":1901.6517000661804},{"$f":"AW20*1.025","v":452.77421430147149}]
[null,"(7)","  Total Budgeted Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA16:AC21)","v":0},null,null,"<====",null,{"$f":"AI13","v":0}]
[]
[null,"a. Supportive Services Units:",null,null,null,null,null,null,null,"Total number units:",null,null,null,{"$f":"TotalUnits","v":0},null,"Certification Year - select budget reporting period year:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",null,"Max PUPY Expense",null,null,"Max Costs"]
[null,"(1) UMR  §8314(e)(1):  Total number of Supportive Housing (SH) units anticipated to be restricted to individuals or families experiencing chronic homelessness as defined consistent with Health and Safety Code (HSC) §50675.14.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AB24,SSCLNotice2405[],6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(AF25*AD25,\"\")","v":0}]
[null,"(2) UMR §8314(e)(2):  Total number of Supportive Housing (SH) units (other than those restricted to individuals or families experiencing chronic homelessness pursuant to HSC §50675.14), PLUS the total number of units restricted to occupancy by Special Needs Populations (SNP)* under any HCD program. (*click here for definition - §7301(s) of the MHP Regulations). Do not include units included in (1) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AB24,SSCLNotice2405[],7,FALSE),0)","v":0},null,null,{"$f":"IFERROR(AF26*AD26,\"\")","v":0}]
[null,"(3) UMR §8314(e)(3):  Total number of units where the Sponsor, their affiliate, or a service provider under contract to provide Supportive Services at the Project has both: (A) qualified staff devoted exclusively to oversight and quality control of resident services in affordable housing, including the Project; and (B) a system to track and report on tenant outcomes, such as changes in employment status and income. Do not include units included in items (1) and (2) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AB24,SSCLNotice2405[],8,FALSE),0)","v":0},null,null,{"$f":"IFERROR(AF27*AD27,\"\")","v":0}]
[null,"(4) UMR §8314(e)(4):  Total number of units anticipated to be offered Supportive Services provided by the Project Sponsor, a Sponsor affiliate, or contracted service provider that do not satisfy the criteria in items (1), (2) and (3) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AB24,SSCLNotice2405[],9,FALSE),0)","v":0},null,null,{"$f":"IFERROR(AF28*AD28,\"\")","v":0}]
[null,"(5) Maximum Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD25:AE28)","v":0},null,null,null,null,{"$f":"SUM(AI25:AM28)","v":0}]
[]
[null,"b. Budgeted Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Allowable Amt"]
[null,"(1)","Staff Supervisor(s) Salaries - may not exceed 10% of on-site staff salaries* §8314(f)(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$103","v":0},null,null,"<====",null,{"$f":"(AA33+AA34)*0.1","v":0}]
[null,"(2)","On-Site Services Coordinator Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$104","v":0}]
[null,"(3)","On-Site other Supportive Services Staff Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$105","v":0}]
[null,"(4)",{"$f":"Operating!D107","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$107","v":0}]
[null,"(5)",{"$f":"Operating!D108","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$108","v":0}]
[null,"(6)","Supportive Services Admin. Overhead - may not exceed 15% of Total Supportive Services Costs* §8314(f)(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$E$106","v":0},null,null,"<====",null,{"$f":"SUM(AA32:AC37)*0.15","v":0}]
[null,"(7)","  Total Budgeted Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA32:AC37)","v":0},null,null,"<====",null,{"$f":"AI29","v":0}]
[]
[null,"Sponsor/Applicant comments"]

{"sheet":"HCD Reserves Calculator","index":14,"n_rows":56,"n_cols":36,"rows_kept":56,"cut":false,"hidden":true,"merged":[[1,1,1,38],[3,1,3,4],[3,5,3,25],[3,26,3,33],[3,34,3,38],[5,1,5,38],[8,1,9,1],[8,2,8,34],[8,35,8,38],[9,2,9,34],[9,35,9,38],[10,1,10,38],[6,1,7,1],[6,2,6,30],[6,31,6,34],[6,35,6,38],[7,2,7,30],[7,31,7,34],[7,35,7,38],[11,1,11,38],[13,35,14,38],[14,3,14,14],[14,15,14,19],[15,1,15,2],[15,3,15,26],[15,27,15,30],[15,31,15,34],[15,35,15,38],[12,1,14,2],[12,3,12,30],[12,31,12,34],[12,35,12,38],[13,3,13,14],[13,15,13,19],[13,20,14,26],[13,27,14,30],[13,31,14,34],[19,3,19,26],[19,27,19,30],[19,31,19,34],[19,35,19,38],[20,3,20,26],[20,27,20,30],[20,31,20,34],[20,35,20,38],[18,35,18,38],[26,3,26,26],[26,27,26,30],[26,31,26,34],[26,35,26,38],[21,3,21,26],[21,27,21,30],[21,31,21,34],[21,35,21,38],[22,3,22,26],[22,27,22,30],[22,31,22,34],[22,35,22,38],[27,1,27,30],[27,31,27,34],[27,35,27,38],[25,3,25,26],[25,27,25,30],[25,31,25,34],[25,35,25,38],[16,1,26,2],[16,3,16,38],[17,3,17,26],[17,27,17,30],[17,31,17,34],[17,35,17,38],[18,3,18,26],[18,27,18,30],[18,31,18,34],[23,3,23,26],[23,27,23,30],[23,31,23,34],[23,35,23,38],[24,3,24,26],[24,27,24,30],[24,31,24,34],[24,35,24,38],[34,1,34,3],[34,4,34,11],[34,12,34,15],[34,20,34,22],[34,23,34,30],[34,31,34,34],[28,1,28,38],[29,1,29,38],[30,1,30,5],[31,1,31,10],[31,11,31,20],[32,1,32,34],[32,35,32,38],[35,27,35,30],[35,31,35,34],[36,1,36,3],[36,4,36,7],[36,8,36,11],[36,12,36,15],[36,20,36,22],[36,23,36,26],[36,27,36,30],[36,31,36,34],[35,1,35,3],[35,4,35,7],[35,8,35,11],[35,12,35,15],[35,20,35,22],[35,23,35,26],[37,27,37,30],[37,31,37,34],[38,1,38,3],[38,4,38,7],[38,8,38,11],[38,12,38,15],[38,20,38,22],[38,23,38,26],[38,27,38,30],[38,31,38,34],[37,1,37,3],[37,4,37,7],[37,8,37,11],[37,12,37,15],[37,20,37,22],[37,23,37,26],[41,31,41,34],[42,1,42,11],[42,12,42,15],[42,20,42,30],[42,31,42,34],[39,27,39,30],[39,31,39,34],[40,1,40,3],[40,4,40,7],[40,8,40,11],[40,12,40,15],[40,20,40,22],[40,23,40,26],[40,27,40,30],[40,31,40,34],[39,1,39,3],[39,4,39,7],[39,8,39,11],[39,12,39,15],[39,20,39,22],[39,23,39,26],[44,1,44,7],[44,8,44,19],[45,1,45,11],[45,12,45,14],[46,1,46,11],[46,12,46,14],[41,5,41,11],[41,12,41,15],[41,24,41,30],[52,1,52,38],[53,1,53,38],[55,1,55,38],[47,1,47,11],[47,12,47,14],[48,1,48,11],[48,12,48,14],[50,1,50,9],[50,10,50,13]]}
[]
[null,"HCD Reserve Requirements"]
[]
[null,"Project Name",null,null,null,{"$f":"ProjectName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"TotalUnits","v":0}]
[]
[null,"Replacement Reserve Calculator UMR §8309"]
[null,"(a)","0.6% of New construction costs (structures excluding contractor profit, overhead, and general requirements and insurance):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dev Budget'!W34:W44)-'Dev Budget'!W36-'Dev Budget'!W37-'Dev Budget'!W38-'Dev Budget'!W40","v":0},null,null,null,{"$f":"$AF$7*0.006","v":0}]
[null,null,"$500 per unit: (This is a placeholder for rehab projects and may be subject to higher amount)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,null,{"$f":"$AI$4*AF8","v":0}]
[null,"(b)","Replacement Reserve Amount = New construction: lesser of (a) and (b); Rehab: (b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IsAcquisition,AJ8,MIN($AJ$7:$AM$8))","v":0}]
[null,null,"HCD Required Replacement Reserve Amount - included in \"Operating budget\" tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ9","v":0}]
[]
[null,"Operating Reserve Calculator"]
[null,1,null,"Total Operating Expenses Excluding On-Site Service Coordinator Salaries. \nOperating Budget Cell (E111) minus Operating Budget Cell (E105)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,null,null,"(a) Total Operating Expenses:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E111","v":0},null,null,null,null,"Amount subject to reserve calculation: (a - b)",null,null,null,null,null,null,{"$f":"SUM($P$14-$P$15)","v":0},null,null,null,{"$f":"$AB$14/12*3","v":0},null,null,null,{"$f":"$AB$14/12*4","v":0}]
[null,null,null,"(b) Minus: On-Site Service Coordinator Salaries:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E104","v":0}]
[null,2,null,"Replacement Reserve amount from above: (Cell AJ10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$10","v":0},null,null,null,{"$f":"$AB$16/12*3","v":0},null,null,null,{"$f":"$AB$16/12*4","v":0}]
[null,3,null,"Debt Service (including all HCD 0.42% Fees and Bond Issuer Fee)"]
[null,null,null,"\nName of Lender\n               Operating Budget cells (D124 to D130)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Debt\nService Amount",null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,null,null,{"$f":"Operating!D124","v":"1st Mortgage Debt Service"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E124","v":0},null,null,null,{"$f":"IFERROR(AB19/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB19/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D125","v":"2nd Mortgage Debt Service "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E125","v":0},null,null,null,{"$f":"IFERROR(AB20/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB20/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D126","v":"3rd Mortgage Debt Service"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E126","v":0},null,null,null,{"$f":"IFERROR(AB21/12*3,0)","v":0},null,null,null,0]
[null,null,null,{"$f":"Operating!D127","v":"Monitoring Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E127","v":0},null,null,null,{"$f":"IFERROR(AB22/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB22/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D128","v":"Miscellaneous Financial Expenses: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E128","v":0},null,null,null,{"$f":"IFERROR(AB23/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB23/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D129","v":"Miscellaneous Financial Expenses: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E129","v":0},null,null,null,{"$f":"IFERROR(AB24/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB24/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D130","v":"Miscellaneous Financial Expenses: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E130","v":0},null,null,null,{"$f":"IFERROR(AB25/12*3,0)","v":0},null,null,null,0]
[null,null,null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB26/12*3,0)","v":0},null,null,null,0]
[null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB19:AE26)","v":0},null,null,null,{"$f":"SUM(AF19:AI26)","v":0},null,null,null,{"$f":"SUM(AJ19:AM26)","v":0}]
[null,"UMR Required Operating Reserve Amount:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF14+AF16+AF27","v":0},null,null,null,{"$f":"AJ14+AJ16+AJ27","v":0}]
[null,"If Reserve amounts are different than the required amount, enter Reserve amounts and how they are calculated below:"]
[]
[]
[null,"Transition Reserve Pool Fee Calculator",null,null,null,null,null,null,null,null,null,"Pooled Transition Reserve Policy"]
[null,"Does the Project propose use of Project-based rental assistance?"]
[]
[null,"Subsidy #1",null,null,{"$f":"IF('Unit Mix'!$O$2<>\"Subsidy Program Name (Specify)\",'Unit Mix'!$O$2,\"None\")","v":"None"},null,null,null,null,null,null,null,"Contract Term: (enter in years)",null,null,null,null,null,null,null,"Subsidy #2",null,null,{"$f":"IF('Unit Mix'!$Q$2<>\"Subsidy Program Name (Specify)\",'Unit Mix'!$Q$2,\"None\")","v":"None"},null,null,null,null,null,null,null,"Contract Term: (enter in years)"]
[null,"Bedroom Size",null,null,"Number of Units",null,null,null,"Net Contract Rent",null,null,null,"Annual Subsidy",null,null,null,null,null,null,null,"Bedroom Size",null,null,"Number of Units",null,null,null,"Net Contract Rent",null,null,null,"Annual Subsidy"]
[null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"E37*I37*12","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"X37*AB37*12","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"E38*I38*12","v":0},null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"X38*AB38*12","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,0]
[null,3,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"E41*I41*12","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"X41*AB41*12","v":0}]
[null,null,null,null,null,"Maximum Total Annual Subsidy",null,null,null,null,null,null,{"$f":"SUM(M37:P41)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maximum Total Annual Subsidy",null,null,null,null,null,null,{"$f":"SUM(AF37:AI41)","v":0}]
[null,"Pooled transition reserve fee for Subsidy #1 (15% of maximum total annual subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"M42*0.15","v":0},null,null,null,null,null,null,null,"Pooled transition reserve fee for Subsidy #2 (15% of maximum total annual subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"AF42*0.15","v":0}]
[]
[null,"Local Operating Subsidy Name:"]
[null,"Total Operating Subsidy Amount"]
[null,"Number of years included in total operating subsidy"]
[null,"One year's worth of operating subsidy",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M46=0,0,M46/M47)","v":0}]
[null,"Pooled transition reserve fee for Subsidy (15% of one year's worth of operating subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"M48*0.15","v":0}]
[]
[null,"Total Pooled Transition Reserve Fee",null,null,null,null,null,null,null,null,{"$f":"SUM(M43,AF43,M49)","v":0}]
[]
[null,"Applicant comments:"]
[]
[]
[null,"End of Document"]

{"sheet":"Cash Flow","index":15,"n_rows":78,"n_cols":44,"rows_kept":78,"cut":false,"hidden":true,"merged":[[1,1,1,18],[3,1,3,8],[3,9,3,10],[5,1,5,2],[58,1,58,3],[77,1,77,38],[73,1,73,3],[74,1,74,3],[2,1,2,23],[17,1,17,2],[34,1,34,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[11,1,11,2],[15,1,15,2],[16,1,16,2],[6,1,6,2]]}
[]
[null,{"$f":"IF('Development Info'!G3=\"\",\"\",'Development Info'!G3)","v":""}]
[null,"Cash Flow Analysis"]
[null,"Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,"Restricted Rents",null,{"$f":"IF(J4<>\"Proposed Rents\",1,0)","v":1}]
[null,"Income From Housing Units",null,"Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
[null,"Restricted Unit  Rents",null,2.5000000000000001E-2,{"$f":"IF(L4=1,'Unit Mix'!P31,'Unit Mix'!P32)","v":0},{"$f":"E6*(1+$D$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R6*(1+$D$6)","v":0},{"$f":"S6*(1+$D$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unrestricted Units",null,2.5000000000000001E-2,{"$f":"'Unit Mix'!P33","v":0},{"$f":"E7*(1+$D$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R7*(1+$D$7)","v":0},{"$f":"S7*(1+$D$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tenant Assistance Payments"]
[null,{"$f":"Operating!D37","v":"Subsidy Program Name (Specify)"},null,2.5000000000000001E-2,{"$f":"Operating!E37","v":0},{"$f":"E9*(1+$D$9)","v":0},{"$f":"F9*(1+$D$9)","v":0},{"$f":"G9*(1+$D$9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"R9*(1+$D$9)","v":0},{"$f":"S9*(1+$D$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!D38","v":"Subsidy Program Name (Specify)"},null,2.5000000000000001E-2,{"$f":"Operating!E38","v":0},{"$f":"E10*(1+$D$10)","v":0},{"$f":"F10*(1+$D$10)","v":0},{"$f":"G10*(1+$D$10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"R10*(1+$D$10)","v":0},{"$f":"S10*(1+$D$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Subsidies",null,0.02,{"$f":"Operating!E39","v":0},{"$f":"E11*(1+$D$11)","v":0},{"$f":"F11*(1+$D$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"R11*(1+$D$11)","v":0},{"$f":"S11*(1+$D$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!D40","v":"Other: (specify)"},null,{"$f":"D9","v":2.5000000000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Potential Income - Housing",null,null,{"$f":"SUM(E6:E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Income"]
[null,"Laundry & Vending",null,2.5000000000000001E-2,{"$f":"Operating!E41","v":0},{"$f":"E16*(1+$D$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R16*(1+$D$16)","v":0},{"$f":"S16*(1+$D$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Income    ",null,2.5000000000000001E-2,{"$f":"Operating!E42+Operating!E43","v":0},{"$f":"E17*(1+$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R17*(1+$D$17)","v":0},{"$f":"S17*(1+$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Income",null,2.5000000000000001E-2,{"$f":"Operating!F44","v":0},{"$f":"E18*(1+$D$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R18*(1+$D$18)","v":0},{"$f":"S18*(1+$D$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Potential Income - Other",null,null,{"$f":"SUM(E16:E18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gross Potential Income - Total",null,null,{"$f":"E13+E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," "]
[null,"Vacancy Assumptions"]
[null,"Restricted Units",null,{"$f":"Operating!E46","v":0.05},{"$f":"$D24*E6","v":0},{"$f":"$D24*F6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unrestricted Units",null,{"$f":"Operating!E47","v":0.05},{"$f":"$D25*E7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tenant Assistance Payments",null,{"$f":"Operating!E48","v":0.05},{"$f":"$D26*(E9+E10)","v":0},{"$f":"$D26*(F9+F10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!D40","v":"Other: (specify)"},null,{"$f":"Operating!E49","v":0.05},{"$f":"$D27*E12","v":0},{"$f":"$D27*F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Laundry/Vending/Other Income ",null,{"$f":"Operating!E50","v":0.05},{"$f":"$D28*(E16+E17)","v":0},{"$f":"$D28*(F16+F17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Income ",null,{"$f":"Operating!F51","v":0.5},{"$f":"$D29*E18","v":0},{"$f":"$D29*F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Vacancy Loss",null,null,{"$f":"SUM(E24:E29)","v":0},{"$f":"SUM(F24:F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Effective Gross Income",null,null,{"$f":"E21-E30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expenses & Reserve Deposits"]
[null,"Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,3.5000000000000003E-2,{"$f":"Operating!E111-Operating!E93-Operating!E109","v":0},{"$f":"(1+$D$35)*E35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$D$35)*R35","v":0},{"$f":"(1+$D$35)*S35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Estate Taxes",null,0.02,{"$f":"Operating!E93","v":0},{"$f":"(1+$D$36)*E36","v":0},{"$f":"(1+$D$36)*F36","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$D$36)*R36","v":0},{"$f":"(1+$D$36)*S36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Supportive Services Costs",null,2.5000000000000001E-2,{"$f":"Operating!E109","v":0},{"$f":"(1+$D$37)*E37","v":0},{"$f":"(1+$D$37)*F37","v":0},{"$f":"(1+$D$37)*G37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Reserve",null,0,{"$f":"Operating!E113+Operating!F113","v":0},{"$f":"(1+$D$38)*E38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$D$38)*R38","v":0},{"$f":"(1+$D$38)*S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Reserves",null,0,{"$f":"Operating!E114+Operating!E115+Operating!E116+Operating!F114+Operating!F115+Operating!F116","v":0},{"$f":"(1+$D$39)*E39","v":0},{"$f":"(1+$D$39)*F39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$D$39)*R39","v":0},{"$f":"(1+$D$39)*S39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ground Lease",null,0.02,{"$f":"Operating!E119+Operating!F119","v":0},{"$f":"(1+$D$40)*E40","v":0},{"$f":"(1+$D$40)*F40","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$D$40)*R40","v":0},{"$f":"(1+$D$40)*S40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Expenses",null,3.5000000000000003E-2,{"$f":"Operating!F111","v":0},{"$f":"(1+$D$41)*E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$D$41)*R41","v":0},{"$f":"(1+$D$41)*S41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Expenses & Reserves",null,null,{"$f":"SUM(E35:E41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Operating Income",null,null,{"$f":"E32-E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service"]
[null,"1st Mortgage",null,null,{"$f":"Operating!E124+Operating!F124","v":0},{"$f":"$E$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bridge Loan (repaid from Investor equity)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Mortgage",null,null,{"$f":"Operating!E125+Operating!F125","v":0},{"$f":"$E$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Mortgage Debt Service",null,null,{"$f":"Operating!E126+Operating!F126","v":0},{"$f":"$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monitoring Fee",null,0,{"$f":"Operating!E127+Operating!F127","v":0},{"$f":"(1+$D$51)*E51","v":0},{"$f":"(1+$D$51)*F51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc. Financial Expenses: (specify)",null,null,{"$f":"Operating!E128+Operating!F128+Operating!E129+Operating!F129+Operating!E130+Operating!F130","v":0},{"$f":"$E$52","v":0},{"$f":"$E$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Required Debt Service",null,null,{"$f":"SUM(E47:E52)-E48","v":0},{"$f":"SUM(F47:F52)-F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Cash Flow after all debt service",null,null,{"$f":"E44-E53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service Coverage Ratio (DSCR)",null,null,{"$f":"IF(E53<=0,0,((E44/E53)))","v":0},{"$f":"IF(F53<=0,0,((F44/F53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Use of Cash Flow After Debt Service - HCD Projects"]
[null,"Asset Mgmt./ Similar Fees",null,null,{"$f":"IF(E56>=E72,E72,MAX(0,E56))","v":0},{"$f":"IF(F56>=F72,F72,MAX(0,F56))","v":0},{"$f":"IF(G56>=G72,G72,MAX(0,G56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Developer Fee prior to"]
[null,"  Distributions & residual receipt payments",null,null,{"$f":"IF(E56-E60<=$E$75,MAX(0,E56-E60),$E$75)","v":0},{"$f":"IF(E73+F56-F60<=$E$75,MAX(0,F56-F60),$E$75-E73)","v":0},{"$f":"IF(F73+G56-G60<=$E$75,MAX(0,G56-G60),$E$75-F73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Available for Residual Receipts Loans"]
[null,"  and Sponsor Distributions",null,null,{"$f":"MAX(0,E56-E60-E62)","v":0},{"$f":"MAX(0,F56-F60-F62)","v":0},{"$f":"MAX(0,G56-G60-G62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sponsor Distributions",null,0.5,{"$f":"$D65*E64","v":0},{"$f":"+$D65*F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jurisdiction Residual Payment",null,0.5,{"$f":"$D66*E64","v":0},{"$f":"+$D66*F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments",null,0,{"$f":"$D67*E64","v":0},{"$f":"+$D67*F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments",null,0,{"$f":"$D68*E64","v":0},{"$f":"+$D68*F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments",null,0,{"$f":"$D69*E64","v":0},{"$f":"+$D69*F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments",null,0,{"$f":"$D70*E64","v":0},{"$f":"+$D70*F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Max Asset Mgmt/Similar Fees ",null,3.5000000000000003E-2,{"$f":"Operating!E134","v":0},{"$f":"(1+$D$72)*E72","v":0},{"$f":"(1+$D$72)*F72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$D$72)*R72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative paid Deferred Dev. Fee ",null,null,{"$f":"+E62","v":0},{"$f":"+E73+F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R73+S62","v":0},{"$f":"+S73+T62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Deferred Developer Fee budgeted for payment prior to distributions and residual receipt payments",null,null,0]
[]
[]
[null,"End of Document"]

{"sheet":"DATA","index":16,"n_rows":188,"n_cols":7,"rows_kept":188,"cut":false,"hidden":true,"merged":[]}
["Nonentitlement","Entitlement","Counties ",0.01]
["Alpine County","Alameda","Alameda",0.02,null,"Alpine County",{"$f":"IF(F2=A2,\"OK\",\"NO\")","v":"OK"}]
["Alturas","Alhambra","Alpine",0.03,null,"Alturas",{"$f":"IF(F3=A3,\"OK\",\"NO\")","v":"OK"}]
["Amador City","Aliso Viejo","Amador",0.04,null,"Amador City","OK"]
["Amador County","Anaheim","Butte",0.05,null,"Amador County","OK"]
["American Canyon","Antioch","Calaveras",0.06,null,"American Canyon","OK"]
["Anderson","Apple Valley","Colusa",7.0000000000000007E-2,null,"Anderson",{"$f":"IF(F7=A7,\"OK\",\"NO\")","v":"OK"}]
["Angels Camp","Bakersfield","Contra Costa",0.08,null,"Angels Camp","OK"]
["Arcata","Baldwin Park","Del Norte",0.09,null,"Arcata","OK"]
["Artesia","Bellflower","El Dorado",0.1,null,"Artesia","OK"]
["Arvin","Berkeley","Fresno",0.11,null,"Arvin","OK"]
["Atwater","Buena Park","Glenn",0.12,null,"Atwater","OK"]
["Auburn","Burbank","Humboldt",0.13,null,"Auburn","OK"]
["Avenal","Camarillo","Imperial",0.14000000000000001,null,"Avenal","OK"]
["Benicia","Carlsbad","Inyo",0.15,null,"Benicia","OK"]
["Biggs","Carson","Kern",0.16,null,"Biggs","OK"]
["Bishop","Cathedral City","Kings",0.17,null,"Bishop","OK"]
["Blue Lake","Cerritos","Lake",0.18,null,"Blue Lake","OK"]
["Brawley","Chico","Lassen",0.19,null,"Brawley","OK"]
["Butte County","Chino","Los Angeles",0.2,null,"Butte County","OK"]
["Calaveras County","Chino Hills","Madera",0.21,null,"Calaveras County","OK"]
["Calexico","Chula Vista","Marin",0.22,null,"Calexico","OK"]
["Calimesa","Citrus Heights","Mariposa",0.23,null,"Calimesa","OK"]
["Calipatria","Clovis City","Mendocino",0.24,null,"Calipatria","OK"]
["Calistoga","Compton","Merced",0.25,null,"Calistoga","OK"]
["Capitola","Concord","Modoc",0.26,null,"Capitola","OK"]
["Carmel-by-the-Sea","Corona","Mono",0.27,null,"Carmel-by-the-Sea","OK"]
["Chowchilla","Costa Mesa","Monterey",0.28000000000000003,null,"Chowchilla","OK"]
["Clearlake","Cupertino City","Napa",0.28999999999999998,null,"Clearlake","OK"]
["Coalinga","Daly City","Nevada",0.3,null,"Coalinga","OK"]
["Colfax","Davis","Orange",0.31,null,"Colfax","OK"]
["Colusa","Delano City","Placer",0.32,null,"Colusa","OK"]
["Colusa County","Downey","Plumas",0.33,null,"Colusa County","OK"]
["Corcoran","El Cajon","Riverside",0.34,null,"Corcoran","OK"]
["Corning","El Centro","Sacramento",0.35,null,"Corning","OK"]
["Crescent City","Elk Grove","San Benito",0.36,null,"Crescent City",{"$f":"IF(F36=A36,\"OK\",\"NO\")","v":"OK"}]
["Del Norte County","El Monte","San Bernardino",0.37,null,"Del Norte County","OK"]
["Dinuba","Encinitas","San Diego",0.38,null,"Dinuba","OK"]
["Dixon","Escondido","San Francisco",0.39,null,"Dixon","OK"]
["Dorris","Fairfield","San Joaquin",0.4,null,"Dorris","OK"]
["Dos Palos","Fontana","San Luis Obispo",0.41,null,"Dos Palos","OK"]
["Dunsmuir","Fountain Valley","San Mateo",0.42,null,"Dunsmuir","OK"]
["El Centro (Colonia Only)","Fremont","Santa Barbara",0.43,null,"El Centro (Colonia Only)","OK"]
["El Dorado County","Fresno","Santa Clara",0.44,null,"El Dorado County","OK"]
["Etna","Fullerton","Santa Cruz",0.45,null,"Etna","OK"]
["Eureka","Gardena","Shasta",0.46,null,"Eureka","OK"]
["Exeter","Garden Grove","Sierra",0.47,null,"Exeter","OK"]
["Farmersville","Gilroy City","Siskiyou",0.48,null,"Farmersville","OK"]
["Ferndale","Glendale","Solano",0.49,null,"Ferndale","OK"]
["Firebaugh","Glendora City","Sonoma",0.5,null,"Firebaugh",{"$f":"IF(F50=A50,\"OK\",\"NO\")","v":"OK"}]
["Fort Bragg","Goleta","Stanislaus",null,null,"Fort Bragg","OK"]
["Fort Jones","Hanford","Sutter",null,null,"Fort Jones","OK"]
["Fortuna","Hawthorne","Tehama",null,null,"Fortuna","OK"]
["Fowler","Hayward","Trinity",null,null,"Fowler","OK"]
["Glenn County","Hemet","Tulare",null,null,"Glenn County","OK"]
["Grass Valley","Hesperia","Tuolumne",null,null,"Grass Valley","OK"]
["Greenfield","Huntington Beach","Ventura",null,null,"Greenfield","OK"]
["Gridley","Huntington Park","Yolo",null,null,"Gridley","OK"]
["Grover Beach","Indio City","Yuba",null,null,"Grover Beach","OK"]
["Guadalupe","Inglewood",null,null,null,"Guadalupe","OK"]
["Gustine","Irvine",null,null,null,"Gustine","OK"]
["Hidden Hills","Laguna Niguel",null,null,null,"Hidden Hills","OK"]
["Hollister","La Habra",null,null,null,"Hollister","OK"]
["Holtville","Lake Forest",null,null,null,"Holtville","OK"]
["Humboldt County","Lake Elsinore",null,null,null,"Humboldt County","OK"]
["Huron","Lakewood",null,null,null,"Huron","OK"]
["Imperial","La Mesa",null,null,null,"Imperial",{"$f":"IF(F67=A67,\"OK\",\"NO\")","v":"OK"}]
["Imperial County","Lancaster",null,null,null,"Imperial County","OK"]
["Indian Wells","Livermore",null,null,null,"Indian Wells",{"$f":"IF(F69=A69,\"OK\",\"NO\")","v":"OK"}]
["Industry","Lodi",null,null,null,"Industry","OK"]
["Inyo County","Lompoc",null,null,null,"Inyo County","OK"]
["Ione","Long Beach",null,null,null,"Ione","OK"]
["Jackson","Los Angeles",null,null,null,"Jackson","OK"]
["King City","Lynwood",null,null,null,"King City","OK"]
["Kings County","Madera",null,null,null,"Kings County","OK"]
["Lake County","Menifee",null,null,null,"Lake County","OK"]
["Lakeport","Merced",null,null,null,"Lakeport","OK"]
["Lassen County","Milpitas City",null,null,null,"Lassen County","OK"]
["Lemoore","Mission Viejo",null,null,null,"Lemoore",{"$f":"IF(F79=A79,\"OK\",\"NO\")","v":"OK"}]
["Lincoln","Modesto",null,null,null,"Lincoln",{"$f":"IF(F80=A80,\"OK\",\"NO\")","v":"OK"}]
[null,"Montebello",null,null,null,null,"OK"]
["Live Oak","Monterey",null,null,null,"Live Oak","OK"]
["Livingston","Monterey Park",null,null,null,"Livingston","OK"]
["Loomis","Moreno Valley",null,null,null,"Loomis","OK"]
["Los Banos","Mountain View",null,null,null,"Los Banos","OK"]
["Loyalton","Napa City",null,null,null,"Loyalton","OK"]
["Madera County","National City",null,null,null,"Madera County","OK"]
["Mammoth Lakes","Newport Beach",null,null,null,"Mammoth Lakes","OK"]
["Maricopa","Norwalk",null,null,null,"Maricopa","OK"]
["Marina","Oakland",null,null,null,"Marina","OK"]
["Mariposa County","Oceanside",null,null,null,"Mariposa County","OK"]
["Marysville","Ontario",null,null,null,"Marysville","OK"]
["McFarland","Orange",null,null,null,"McFarland","OK"]
["Mendocino County","Oxnard",null,null,null,"Mendocino County","OK"]
["Merced County","Palmdale",null,null,null,"Merced County","OK"]
["Modoc County","Palm Desert",null,null,null,"Modoc County","OK"]
["Mono County","Palm Springs",null,null,null,"Mono County","OK"]
["Montague","Palo Alto",null,null,null,"Montague","OK"]
["Mount Shasta","Paradise",null,null,null,"Mount Shasta","OK"]
["Napa County","Paramount City",null,null,null,"Napa County","OK"]
["Nevada City","Pasadena",null,null,null,"Nevada City","OK"]
["Nevada County","Perris City",null,null,null,"Nevada County","OK"]
["Orange Cove","Petaluma",null,null,null,"Orange Cove","OK"]
["Orland","Pico Rivera",null,null,null,"Orland","OK"]
["Oroville","Pittsburg",null,null,null,"Oroville","OK"]
["Pacific Grove","Placentia",null,null,null,"Pacific Grove","OK"]
["Palos Verdes Estates","Pleasanton City",null,null,null,"Palos Verdes","NO"]
["Parlier","Pomona",null,null,null,"Parlier","OK"]
["Pismo Beach","Porterville",null,null,null,"Pismo Beach","OK"]
["Placer County","Rancho Cordova City",null,null,null,"Placer County","OK"]
["Placerville","Rancho Cucamonga",null,null,null,"Placerville","OK"]
["Plumas County","Rancho Santa Margarita",null,null,null,"Plumas County","OK"]
["Plymouth","Redding",null,null,null,"Plymouth","OK"]
["Point Arena","Redondo Beach",null,null,null,"Point Arena","OK"]
["Portola","Redwood City",null,null,null,"Portola","OK"]
["Rancho Mirage","Rialto",null,null,null,"Rancho Mirage","OK"]
["Red Bluff","Riverside",null,null,null,"Red Bluff","OK"]
["Rio Dell","Rocklin City",null,null,null,"Rio Dell","OK"]
["Rio Vista","Rosemead",null,null,null,"Rio Vista","OK"]
["Riverbank","Roseville",null,null,null,"Riverbank","OK"]
["San Benito County","Sacramento",null,null,null,"San Benito County","OK"]
["San Joaquin","Salinas",null,null,null,"San Joaquin","OK"]
["San Juan Bautista","San Bernardino",null,null,null,"San Juan Bautista","OK"]
["San Juan Capistrano","San Clemente",null,null,null,"San Juan Capistrano","OK"]
["Sand City","San Diego",null,null,null,"Sand City","OK"]
["Santa Cruz County","San Francisco",null,null,null,"Santa Cruz County","OK"]
["Scotts Valley","San Jose",null,null,null,"Scotts Valley","OK"]
["Shasta County","San Leandro",null,null,null,"Shasta County","OK"]
["Shasta Lake","San Marcos City",null,null,null,"Shasta Lake","OK"]
["Sierra County","San Mateo",null,null,null,"Sierra County","OK"]
["Siskiyou County","Santa Ana",null,null,null,"Siskiyou County","OK"]
["Solano County","Santa Barbara",null,null,null,"Solano County","OK"]
["Soledad","Santa Clara",null,null,null,"Soledad","OK"]
["Sonora","Santa Clarita",null,null,null,"Sonora","OK"]
["South Lake Tahoe","Santa Cruz",null,null,null,"South Lake Tahoe","OK"]
["St. Helena","Santa Maria",null,null,null,"St. Helena","OK"]
["Suisun City","Santa Monica",null,null,null,"Suisun City","OK"]
["Susanville","Santa Rosa",null,null,null,"Susanville","OK"]
["Sutter County","Santee",null,null,null,"Sutter County","OK"]
["Sutter Creek","Seaside",null,null,null,"Sutter Creek","OK"]
["Taft","Simi Valley",null,null,null,"Taft","OK"]
["Tehama","South Gate",null,null,null,"Tehama","OK"]
["Tehama County","South San Francisco",null,null,null,"Tehama County","OK"]
["Trinidad","Stockton",null,null,null,"Trinidad",{"$f":"IF(F144=A144,\"OK\",\"NO\")","v":"OK"}]
["Trinity County","Sunnyvale",null,null,null,"Trinity County","OK"]
["Truckee","Temecula",null,null,null,"Truckee","OK"]
["Tulare County","Thousand Oaks",null,null,null,"Tulare County","OK"]
["Tulelake","Torrance",null,null,null,"Tulelake","OK"]
["Tuolumne County","Tulare",null,null,null,"Tuolumne County","OK"]
["Ukiah","Turlock",null,null,null,"Ukiah","OK"]
["Vernon","Tustin",null,null,null,"Vernon","OK"]
["Wasco","Union City",null,null,null,"Wasco","OK"]
["Weed","Upland",null,null,null,"Weed","OK"]
["Westmorland","Vacaville",null,null,null,"Westmorland","OK"]
["Wheatland","Vallejo",null,null,null,"Wheatland","OK"]
["Williams","San Buenaventura",null,null,null,"Williams","OK"]
["Willits","Victorville",null,null,null,"Willits","OK"]
["Willows","Visalia",null,null,null,"Willows","OK"]
["Winters","Vista",null,null,null,"Winters","OK"]
["Woodlake","Walnut Creek",null,null,null,"Woodlake","OK"]
["Yolo County","Watsonville",null,null,null,"Yolo County","OK"]
["Yountville","West Covina",null,null,null,"Yountville","OK"]
["Yreka","Westminster",null,null,null,"Yreka","OK"]
["Yuba County","West Sacramento",null,null,null,"Yuba County","OK"]
[null,"Whittier"]
[null,"Woodland"]
[null,"Yorba Linda"]
[null,"Yuba City"]
[null,"Alameda County"]
[null,"Contra Costa County"]
[null,"Fresno County"]
[null,"Kern County"]
[null,"Los Angeles County"]
[null,"Marin County"]
[null,"Monterey County"]
[null,"Orange County"]
[null,"Riverside County"]
[null,"Sacramento County"]
[null,"San Bernardino County"]
[null,"San Diego County"]
[null,"San Joaquin County"]
[null,"San Luis Obispo County"]
[null,"San Mateo County"]
[null,"Santa Barbara County"]
[null,"Santa Clara County"]
[null,"Sonoma County"]
[null,"Stanislaus County"]
[null,"Ventura County"]

{"sheet":"High-Cost Verification","index":17,"n_rows":153,"n_cols":49,"rows_kept":153,"cut":false,"hidden":true,"merged":[[22,2,23,30],[22,31,22,32],[23,31,23,32],[24,2,25,30],[24,31,24,32],[25,31,25,32],[1,1,1,37],[3,1,3,4],[3,5,3,19],[3,20,3,21],[3,22,3,27],[3,28,3,35],[3,36,3,37],[4,1,4,4],[4,5,4,8],[11,1,11,7],[11,8,11,12],[11,13,11,14],[11,15,11,18],[11,19,11,32],[11,33,11,37],[9,1,9,7],[9,8,9,12],[9,13,9,14],[4,38,4,39],[6,1,6,7],[6,8,6,12],[6,13,6,14],[6,15,6,18],[6,19,6,32],[6,33,6,37],[8,1,8,7],[8,8,8,12],[8,13,8,14],[8,15,8,18],[8,19,8,32],[8,33,8,37],[7,1,7,7],[7,8,7,12],[7,13,7,14],[7,15,7,18],[7,19,7,32],[7,33,7,37],[9,15,9,18],[9,19,10,32],[9,33,10,37],[10,1,10,7],[10,8,10,12],[10,13,10,14],[10,15,10,18],[16,1,17,1],[16,2,16,30],[16,31,16,32],[16,33,16,37],[17,2,17,30],[17,31,17,32],[17,33,17,37],[12,28,13,37],[13,1,13,7],[13,8,13,9],[13,10,13,13],[13,14,13,16],[15,1,15,13],[15,31,15,32],[15,33,15,37],[20,2,20,30],[20,31,20,32],[20,33,20,37],[21,2,21,30],[21,31,21,32],[21,33,21,37],[18,2,18,30],[18,31,18,32],[18,33,18,37],[19,2,19,30],[19,31,19,32],[19,33,19,37],[28,31,28,32],[29,31,29,32],[30,2,31,30],[30,31,30,32],[31,31,31,32],[40,2,41,30],[40,31,40,32],[41,31,41,32],[42,2,43,30],[42,31,42,32],[43,31,43,32],[36,2,37,30],[36,31,36,32],[37,31,37,32],[38,2,39,30],[38,31,38,32],[39,31,39,32],[44,1,46,1],[44,2,45,30],[44,31,44,32],[44,33,44,37],[45,31,46,37],[46,2,46,9],[46,10,46,16],[46,17,46,26],[46,27,46,30],[22,33,43,37],[32,2,33,30],[32,31,32,32],[33,31,33,32],[34,2,35,30],[34,31,34,32],[35,31,35,32],[26,2,27,30],[26,31,26,32],[27,31,27,32],[28,2,29,30],[50,2,50,30],[50,31,50,32],[50,33,50,37],[51,2,51,30],[51,31,51,32],[51,33,51,37],[47,1,48,1],[47,2,48,30],[47,31,47,32],[47,33,47,37],[48,31,48,37],[49,2,49,30],[49,31,49,32],[49,33,49,37],[54,24,54,30],[152,2,152,37],[52,1,54,1],[52,2,53,30],[52,31,52,32],[52,33,52,37],[53,31,54,37],[54,2,54,4],[54,5,54,6],[54,7,54,11],[54,12,54,17],[54,18,54,23],[66,1,66,38]]}
[]
[null,"2025 TCAC Threshold Basis Limit (TBL) for HCD Developer Fee UMR §8312(b)&(c) and HCD High Cost Test for HCD Limits on Development Costs 2017 UMR §8311(a) & (b) Complete all yellow shaded cells.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 BASIS LIMITS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County","SRO & STUDIO","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS"]
[null,"Project Name:",null,null,null,{"$f":"IF(ProjectName>0,ProjectName,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,{"$f":"IF(County>0,County,\"\")","v":""},null,null,null,null,null,"Project's Proposed Tax Credits:",null,null,null,null,null,null,null,{"$f":"IF(Taxcredit>0,Taxcredit,\"\")","v":""},null,null,null,null,null,null,"Alameda",473390,545814,658400,842752,938878]
[null,"HCD Phase:",null,null,null,{"$f":"'Developer Fee'!$F$5","v":"Origination"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alpine",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amador",352022,405878,489600,626688,698170]
[null,"Unit Size",null,null,null,null,null,null,"2025 TCAC Threshold Basis Limits (TBL)",null,null,null,null,"# of Units",null,"Basis x\nNumber of Units",null,null,null,"TOTAL UNADJUSTED THRESHOLD BASIS LIMIT (TBL):",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8:S12)","v":0},null,null,null,null,null,null,2,7,null,"Butte",319236,368076,444000,568320,633144]
[null,"SRO/Studio",null,null,null,null,null,null,{"$f":"IF(OR(Taxcredit=0.04,Taxcredit=0.09,Taxcredit=\"None\"),VLOOKUP($W$4,PlhaTCACTBL[],AO7),0)","v":0},null,null,null,null,{"$f":"SUMIF('Unit Mix'!$B$4:$B$29,0,'Unit Mix'!$D$4:$D$29)","v":0},null,{"$f":"IF(ISERROR(($I$8*$N$8)),0,($I$8*$N$8))","v":0},null,null,null,"TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$17+$AH$18+$AH$19+$AH$20+$AH$21+$AH$50+$AH$7+$AH$22+$AH$45+IF(AF48=\"Yes\",$AH$48,0)+$AH$53+$AH$51+$AH$52","v":0},null,null,null,null,null,null,{"$f":"$AO$7+1","v":3},{"$f":"$AP$7+1","v":8},null,"Calaveras",352022,405878,489600,626688,698170]
[null,"1 Bedroom",null,null,null,null,null,null,{"$f":"IF(OR(Taxcredit=0.04,Taxcredit=0.09,Taxcredit=\"None\"),VLOOKUP($W$4,PlhaTCACTBL[],AO8),0)","v":0},null,null,null,null,{"$f":"SUMIF('Unit Mix'!$B$4:$B$29,1,'Unit Mix'!$D$4:$D$29)","v":0},null,{"$f":"IF(ISERROR(($I$9*$N$9)),0,($I$9*$N$9))","v":0},null,null,null,{"$f":"IF($F$5=\"Perm Close\",\"Adjusted Threshold Basis Limit multiplied by 170%:\",\"Adjusted Threshold Basis Limit multiplied by 160%:\")","v":"Adjusted Threshold Basis Limit multiplied by 160%:"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$5=\"Perm Close\",$AH$8*1.7,$AH$8*1.6)","v":0},null,null,null,null,null,null,{"$f":"$AO$8+1","v":4},{"$f":"$AP$8+1","v":9},null,"Colusa",352022,405878,489600,626688,698170]
[null,"2 Bedrooms",null,null,null,null,null,null,{"$f":"IF(OR(Taxcredit=0.04,Taxcredit=0.09,Taxcredit=\"None\"),VLOOKUP($W$4,PlhaTCACTBL[],AO9),0)","v":0},null,null,null,null,{"$f":"SUMIF('Unit Mix'!$B$4:$B$29,2,'Unit Mix'!$D$4:$D$29)","v":0},null,{"$f":"IF(ISERROR(($I$10*$N$10)),0,($I$10*$N$10))","v":0},null,null,null,{"$f":"IF($F$4=\"\",CONCATENATE(\"HCD HIGH COST TEST RESULT: \",$F$4),CONCATENATE(\"HCD HIGH COST TEST RESULT FOR: \",$F$4))","v":"HCD HIGH COST TEST RESULT: "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AH$8=0,0,$AH$12/$AH$8)","v":0},null,null,null,null,null,null,{"$f":"$AO$9+1","v":5},{"$f":"$AP$9+1","v":10},null,"Contra Costa",473390,545814,658400,842752,938878]
[null,"3 Bedrooms",null,null,null,null,null,null,{"$f":"IF(OR(Taxcredit=0.04,Taxcredit=0.09,Taxcredit=\"None\"),VLOOKUP($W$4,PlhaTCACTBL[],AO10),0)","v":0},null,null,null,null,{"$f":"SUMIF('Unit Mix'!$B$4:$B$29,3,'Unit Mix'!$D$4:$D$29)","v":0},null,{"$f":"IF(ISERROR(($I$11*$N$11)),0,($I$11*$N$11))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$10+1","v":6},{"$f":"$AP$10+1","v":11},null,"Del Norte",352022,405878,489600,626688,698170]
[null,"4+ Bedrooms",null,null,null,null,null,null,{"$f":"IF(OR(Taxcredit=0.04,Taxcredit=0.09,Taxcredit=\"None\"),VLOOKUP($W$4,PlhaTCACTBL[],AO11),0)","v":0},null,null,null,null,{"$f":"SUMIF('Unit Mix'!$B$4:$B$29,4,'Unit Mix'!$D$4:$D$29)+SUMIF('Unit Mix'!$B$4:$B$29,5,'Unit Mix'!$D$4:$D$29)","v":0},null,{"$f":"IF(ISERROR(($I$12*$N$12)),0,($I$12*$N$12))","v":0},null,null,null,"Total Eligible Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dev Budget'!Y126)","v":0},null,null,null,null,null,null,null,null,null,"El Dorado",331890,382666,461600,590848,658242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AH$12=0,\"\",IF($AH$12<=$AH$9,\"Costs Reasonable\",IF($F$5=\"Perm Close\",\"Costs too high > 170%\",\"Costs too high > 160%\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fresno",307732,354812,428000,547840,610328]
[null,"Manager Units in Project:",null,null,null,null,null,null,{"$f":"ManagerUnits","v":0},null,"TOTAL UNITS:",null,null,null,{"$f":"SUM($N$8:$O$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenn",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Humboldt",352022,405878,489600,626688,698170]
[null,"ADJUSTMENTS Cal Code of Reg §10327(c)(5)(A-F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imperial",324988,374708,452000,578560,644552]
[null,"(A)","Adjustment for Projects paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages (20%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$17=\"yes\",$AH$7*0.2,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Inyo",352022,405878,489600,626688,698170]
[null,null,"For Projects certifies that (1) they are subject to a Project labor agreement within the meaning of §2500(b)(1) of the Public Contract Code, or (2) they will use a skilled and trained workforce as defined by §25536.7 of the Health and Safety Code to perform all onsite work within an apprenticeable occupation in the building and construction trades (5%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$18=\"yes\",$AH$7*0.05,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Kern",307732,354812,428000,547840,610328]
[null,"(B)","For New construction Projects required to provide parking beneath residential units (not \"tuck under\" parking) or through construction of an on-site parking structure of two or more levels (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$19=\"yes\",$AH$7*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Kings",307732,354812,428000,547840,610328]
[null,"(C)","For Projects where a day care center is part of the development (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",null,{"$f":"ROUND(IF($AF$20=\"yes\",$AH$7*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Lake",352022,405878,489600,626688,698170]
[null,"(D)","For Projects where 100 percent of the units are for Special Needs populations (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$21=\"yes\",$AH$7*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Lassen",352022,405878,489600,626688,698170]
[null,"(E)","Project applying under §10325 or §10326 of the TCAC regulations that includes one or more of the features below (up to 20%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",null,{"$f":"IF(SUM($AF$23:$AG$44)>0.005,MIN(0.2,SUM($AF$23:$AG$44))*$AH$7,0)","v":0},null,null,null,null,null,null,null,null,null,"Los Angeles",437727,504695,608800,779264,868149]
[null,null,"(1) All electric. Twenty percent (20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madera",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$23=\"Yes\",0.2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Marin",384234,443018,534400,684032,762054]
[null,null,"(2) For rehabilitation projects, electric ready as defined in Section 160.9 of the 2022 Building Energy Efficiency Standards. Fifteen percent (15%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mariposa",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$25=\"Yes\",0.15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Mendocino",352022,405878,489600,626688,698170]
[null,null,"(3) Project shall have onsite renewable generation estimated to produce 50% or more of annual tenant electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 50% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (2) only if the renewable generation used to calculate each basis increase does not overlap (5%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Merced",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$27=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Modoc",352022,405878,489600,626688,698170]
[null,null,"(4) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mono",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$29=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Monterey",404366,466230,562400,719872,801982]
[null,null,"(5) Newly constructed Project buildings shall be 15% or more energy efficient than the 2019 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24) by at least 5 EDR points for energy efficiency alone (not counting solar); except that if the local building department has determined that building permit applications submitted on or before December 31, 2019 are complete, then newly constructed Project buildings shall be fifteen percent (15%) or more energy efficient than the 2016 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24) (4%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Napa",384234,443018,534400,684032,762054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$31=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Nevada",352022,405878,489600,626688,698170]
[null,null,"(6) Rehab Project buildings shall have 80% decrease in estimated annual energy use (or improvement in energy efficiency) in the HERS II post rehabilitation (4%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange",396888,457608,552000,706560,787152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$33=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Placer",331890,382666,461600,590848,658242]
[null,null,"(7) Irrigate only with reclaimed water, greywater, or rainwater (excepting water used for Community Gardens) or irrigate with reclaimed water, grey water, or rainwater in an amount that annually equals or exceeds 20,000 gallons or 300 gallons per unit, whichever is less (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plumas",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$35=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Riverside",324988,374708,452000,578560,644552]
[null,null,"(8) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacramento",331890,382666,461600,590848,658242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$37=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Benito",352022,405878,489600,626688,698170]
[null,null,"(9) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, natural linoleum, natural rubber, or ceramic tile in all kitchens, living rooms, and bathrooms (where no VOC adhesives or backing is also used) (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Bernardino",324988,374708,452000,578560,644552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$39=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Diego",353173,407205,491200,628736,700451]
[null,null,"(10) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, or natural linoleum, natural rubber, or ceramic tile in all interior floor space other than units (where no VOC adhesives or backing is also used) (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Francisco",689665,795177,959200,1227776,1367819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$41=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Joaquin",307732,354812,428000,547840,610328]
[null,null,"(11) For new construction Projects only, meet all requirements of the U.S. Environmental Protection Agency Indoor Air Plus Program (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Luis Obispo",404366,466230,562400,719872,801982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$43=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Mateo",532060,613460,740000,947200,1055240]
[null,"(F)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer (lesser of costs or 15% basis adjustment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$45=\"Yes\",MIN($AB$47,$AH$7*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,"Santa Barbara",404366,466230,562400,719872,801982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Clara",532060,613460,740000,947200,1055240]
[null,null,"If Yes, select type of work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Cruz",404366,466230,562400,719872,801982]
[null,"(G)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shasta",319236,368076,444000,568320,633144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$48=\"yes\",\"Please Enter Amount Above:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Sierra",352022,405878,489600,626688,698170]
[null,"(H)","Projects where at least 95% of the Project's upper floor units are serviced by an elevator (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$50=\"yes\",($AH$7*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,"Siskiyou",352022,405878,489600,626688,698170]
[null,"(I)","Projects wherein at least 95% of the building(s) is constructed as Type I as defined in the California Building Code, in which case, the Type III 10% increase below is not allowed (15%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AF51=\"Yes\",(AH7*0.15),0),0)","v":0},null,null,null,null,null,null,null,null,null,"Solano",384234,443018,534400,684032,762054]
[null,"(J)","Projects wherein at least 95% of the building(s) is constructed as (1) a Type III as defined in the California Building Code, or (2) a Type III/Type I combination, in which case, the Type I 15% increase above is not be allowed (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AND(AF51=\"Yes\",AF52=\"Yes\"),0,IF(AF52=\"Yes\",(AH7*0.1),0)),0)","v":0},null,null,null,null,null,null,null,null,null,"Sonoma",384234,443018,534400,684032,762054]
[null,"\n(K)","Projects within a county with an unadjusted 9% threshold basis limit for a 2-bedroom unit equal or less than $500,000 and within a census tract designated on the TCAC/HCD Opportunity Map as Highest or High Resource (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($F$55=\"Yes\",OR($Y$55=\"Highest Resource\",$Y$55=\"High Resource\")),\"Yes\",\"No\")","v":"No"},null,{"$f":"ROUND(IF(AND($F$55=\"Yes\",OR($Y$55=\"High Resource\",$Y$55=\"Highest Resource\"),$AF$53=\"Yes\"),$AH$7*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Stanislaus",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sutter",331890,382666,461600,590848,658242]
[null,null,"County Eligibility:",null,null,{"$f":"IFERROR(IF(VLOOKUP($W$4,$AR$3:$AW$61,$AO$9,FALSE)<=500000,\"Yes\",\"No\"),\"\")","v":""},null,"TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,"Opportunity Map Resource Level:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tehama",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinity",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulare",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuolumne",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventura",404366,466230,562400,719872,801982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yolo",331890,382666,461600,590848,658242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yuba",331890,382666,461600,590848,658242]
[]
[]
[]
[]
[]
[null,"End of Document"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"End of Document"]

{"sheet":"Developer Fee","index":18,"n_rows":80,"n_cols":36,"rows_kept":80,"cut":false,"hidden":true,"merged":[[23,16,23,22],[18,1,18,25],[18,26,18,29],[18,30,18,33],[21,1,21,10],[1,1,1,38],[3,1,3,4],[3,5,3,29],[11,30,11,33],[11,34,11,38],[4,1,4,4],[4,5,4,8],[2,1,2,38],[6,1,6,9],[7,1,7,36],[8,1,8,36],[7,37,7,38],[11,1,11,10],[21,11,21,14],[21,15,21,23],[21,24,21,27],[21,28,21,33],[15,34,15,38],[16,1,16,25],[16,26,16,29],[16,30,16,33],[16,34,16,38],[17,1,17,25],[17,26,17,29],[15,1,15,25],[15,26,15,29],[15,30,15,33],[13,26,13,29],[13,30,13,33],[32,35,32,38],[33,2,33,27],[33,28,33,31],[33,35,33,38],[21,34,21,38],[29,2,29,8],[29,9,29,17],[29,35,29,38],[31,2,31,27],[31,28,31,31],[31,35,31,38],[23,23,23,28],[25,1,25,9],[26,1,26,9],[25,10,25,11],[26,10,26,11],[25,14,25,22],[26,14,26,22],[25,23,25,24],[26,23,26,24],[23,1,23,6],[23,7,23,14],[29,29,29,34],[31,32,31,34],[44,2,44,27],[44,32,44,34],[45,2,45,27],[45,32,45,34],[46,2,46,27],[46,32,46,34],[17,30,17,33],[32,2,32,27],[32,28,32,31],[32,32,32,34],[33,32,33,34],[34,2,34,34],[40,1,40,36],[42,32,42,34],[43,32,43,34],[38,1,38,34],[38,35,38,38],[42,2,42,27],[42,28,42,31],[42,35,42,38],[43,2,43,27],[43,28,43,31],[43,35,43,38],[34,35,34,38],[63,16,63,18],[63,19,63,20],[63,21,63,24],[64,2,64,20],[64,21,64,24],[47,2,47,27],[47,28,47,31],[47,32,47,34],[47,35,47,38],[49,2,49,34],[49,35,49,38],[51,14,51,24],[51,25,51,28],[51,30,51,33],[51,35,51,38],[53,21,53,34],[53,35,53,38],[56,1,56,38],[57,1,57,38],[62,21,62,24],[63,2,63,15],[35,2,35,34],[35,35,35,38],[40,37,40,38],[70,2,70,15],[70,16,70,18],[70,19,70,20],[70,21,70,24],[71,2,71,20],[71,21,71,24],[67,2,67,38],[68,2,68,15],[68,16,68,17],[69,2,69,15],[69,16,69,18],[69,19,69,20],[69,21,69,24],[66,2,66,38],[59,2,59,38],[60,2,60,38],[61,2,61,15],[61,16,61,17],[62,2,62,15],[62,16,62,18],[62,19,62,20],[77,1,77,34],[77,35,77,38],[79,1,79,38],[73,2,73,38],[74,2,74,15],[74,16,74,17],[75,2,75,15],[75,16,75,18],[75,19,75,20],[75,21,75,24]]}
[]
[null,"HCD 2025 Developer Fee Calculator"]
[null,"TCAC regulations - 12/11/2024"]
[null,"Project Name:",null,null,null,{"$f":"IF(ProjectName>0,ProjectName,\"\")","v":""}]
[null,"Project Phase:",null,null,null,"Origination"]
[]
[null,"ADMINISTRATIVE NOTICE NO. 24-03"]
[null,"Does the proposed Project have a previous HCD award?"]
[null,"Applicant must use the Developer Fee calculations already in place from its previous HCD award, do not alter those previous calculations when entering data at the following sheets in this Application; \"Dev Sources\", \"Dev Budget SU\", and \"Cash Flow\"."]
[]
[]
[null,"Developer Fee Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCAC Project #"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCD Limit",null,null,null,"Project Amt."]
[]
[null,{"$f":"IF(LEFT($H$24,1)=\"9\",\"Maximum Total Developer Fee - 1e\",\"Maximum Total Developer Fee - 2d\")","v":"Maximum Total Developer Fee - 2d"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmDF=\"\",0,IF(AND(vmProjectDevType<>\"New Construction\",vmDF=\"No Tax Credits\"),$AJ$78,IF(AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"),MIN($L$22,$AJ$35),IF(LEFT(vmDF,1)=\"9\",$AJ$35,$AJ$39))))","v":0},null,null,null,{"$f":"$L$22","v":0},null,null,null,{"$f":"MAX(0,ROUND($AE$16,0)-ROUND($AA$16,0))","v":0}]
[null,{"$f":"IF(LEFT($H$24,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1e\",IF(_xlfn.SINGLE(vmDF)=\"No Tax Credits\",\"Max Developer Fee payable from development funding sources\",\"Max Developer Fee payable from development funding sources - lesser of 1e & 2d\"))","v":"Max Developer Fee payable from development funding sources - lesser of 1e & 2d"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmDF=\"\",0,IF(AND(vmProjectDevType<>\"New Construction\",vmDF=\"No Tax Credits\"),AJ78,IF(vmDF=\"No Tax Credits\",MAX(MIN($AJ$35,$AA$16)),IF(LEFT(vmDF,1)=\"9\",$AJ$35,$AJ$54))))","v":1000000},null,null,null,{"$f":"MAX(0,$AE$16-$Y$22-$AI$22)","v":0},null,null,null,{"$f":"MAX(0,ROUND($AE$17,0)-ROUND($AA$17,0))","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmDF=\"\",0,IF(vmDF=\"No Tax Credits\",MAX(0,MIN($AA$16,2200000)-$AA$17),SUM($AA$16-$AA$17)))","v":-1000000},null,null,null,{"$f":"IF(vmDF=\"No Tax Credits\",MAX(0,MIN($AA$16,$AE$16-$Y$22,2200000)-$AE$17),MAX(0,MIN($AA$16,$AE$16-$Y$22)-$AE$17))","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmDF=\"\",0,$AA$16-$AA$17-$AA$18)","v":0},null,null,null,{"$f":"MAX(0,$AE$16-$AE$17-$AE$18-$Y$22)","v":0}]
[]
[]
[null,"Total Budgeted or Actual Developer Fee:",null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!W123","v":0},null,null,null,"Developer Fee Contributed as Capital:",null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Developer Fee:"]
[]
[null,"Proposed Project Type:",null,null,null,null,null,"4% Credits New Construction",null,null,null,null,null,null,null,null,"Project's type of construction:",null,null,null,null,null,null,{"$f":"IF($H$24=\"No Tax Credits\",\"\",MID($H$24,12,26))","v":"New Construction"}]
[]
[null,"15 Low-Income Special Needs Units",null,null,null,null,null,null,null,null,15,null,null,null,"Total Special Needs Units",null,null,null,null,null,null,null,null,{"$f":"SUM('Unit Mix'!I4:I29)","v":0}]
[null,"25% of Project's Low-Income Units",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIFS(UnitsTbls[Total Units],UnitsTbls[% of Area Median Income ],\"<=80%\")*0.25,0)","v":0},null,null,null,"Qualifies for Special Needs increase",null,null,null,null,null,null,null,null,{"$f":"$X$26>=MAX($K$26,$K$27)","v":false}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer Fee Limit",null,null,null,null,null,{"$f":"IF(X27,2800000,2500000)","v":2500000}]
[]
[null,null,"Project's Unadjusted Eligible Basis (excluding Developer Fee)  - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$X$124-'Dev Budget'!$X$123","v":0},null,null,null,0.15,null,null,{"$f":"$AC$32*AG32","v":0}]
[null,null,"Project's Unadjusted Eligible Acquisition Basis (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$Y$124-'Dev Budget'!$Y$123","v":0},null,null,null,{"$f":"IF(RIGHT(vmDF,14)=\"Adaptive Reuse\",15%,5%)","v":0.05},null,null,{"$f":"IF(AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"),AC33*AG33,$AC$33*AG33*(OR($X$24=\"Acq. Rehabilitation\",RIGHT(vmDF,14)=\"Adaptive Reuse\")))","v":0}]
[null,null,"Project's Non-Residential Costs (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$124-'Dev Budget'!$T$123","v":0},null,null,null,0.15,null,null,{"$f":"$AC$34*AG34","v":0}]
[null,null,"Maximum Developer Fee - per §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($AJ$30,SUM($AJ$32:$AM$34))","v":0}]
[]
[]
[]
[null,"Developer Fee Limit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ43:AM48)","v":0}]
[]
[null,"Project qualifies for general partner experience pursuant to  CDLAC §5230(f)(1)(B), TCAC §10327(c)(2)(E)?"]
[]
[null,null,"New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$X$124-'Dev Budget'!$X$123","v":0},null,null,null,{"$f":"IF(OR($AL$41=FALSE,$AL$41=\"\"),15%,20%)","v":0.15},null,null,{"$f":"$AC$43*AG43","v":0}]
[null,null,"Basis for non-residential Project costs (exclude Developer Fee) - §10327(c)(2)(B)(ii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$124-'Dev Budget'!$T$123","v":0},null,null,null,0.15,null,null,{"$f":"$AC$44*AG44","v":0}]
[null,null,{"$f":"IF(OR($F$5=\"\",$J$30=\"Acq. Rehabilitation\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
[null,null,{"$f":"IF(AND($F$5<>\"\",$J$30<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab non-resyndication - hard construction costs per unit at least $50,000 per unit - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
[null,null,{"$f":"IF(OR($F$5=\"\",$J$30=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - 30% or more of units restricted to 50% AMI or less - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
[null,null,{"$f":"IF(OR($F$5=\"\",$J$30=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($F$5=\"\",$X$24<>\"Acq. Rehabilitation\"),0,'Dev Budget'!$T$124-'Dev Budget'!$T$123)","v":0},null,null,null,0.05,null,null,{"$f":"$AC$48*$AG$48","v":0}]
[]
[null,null,"Developer Fee - per §10327(c)(2)(B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM($AJ$43+$AJ$44+$AJ$48,0),_xlfn.IFS(BIPOC,3000000,$X$27,2800000,TRUE,2500000))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X27,7%,5%)","v":0.05},"of project’s unadjusted eligible basis in excess of",null,null,null,null,null,null,null,null,null,null,6666667,null,null,null,"plus",1000000,null,null,null,"=",{"$f":"ROUNDDOWN(MAX(0,$N$52*(IF(SUM(AC43:AF48)>0,(SUM(AC43:AF48)-$Z$52)))+$AE$52),0)","v":1000000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Cash-Out Developer Fee per §10327(c)(2)(B)(iii)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(MIN(MAX($AJ$50,$AJ$52),6000000),0)","v":1000000}]
[]
[]
[null,"UMR §8312(a)(2-3) for Projects without tax credits Max HCD Developer Fee"]
[null,"(choose only one in the \"a\", \"b\", or \"c\", subsections) "]
[]
[null,"(a)","Substantial rehab projects UMR §8312(a)(1)"]
[null,null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $48,000 per unit"]
[null,null,"Number of units (include manager's unit)"]
[null,null,"Number of units (include manager's unit)",null,null,null,null,null,null,null,null,null,null,null,null,null,35000,null,null,"each",null,{"$f":"IF($Q$62>29,$Q$63*30,+$Q$62*$Q$63)","v":0}]
[null,null,"Units in excess of 30 at:",null,null,null,null,null,null,null,null,null,null,null,null,null,13500,null,null,"each",null,{"$f":"IF($Q$62<30,0,($Q$62-30)*$Q$64)","v":0}]
[null,null,"Total substantial rehab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V$63+$V$64","v":0}]
[]
[null,"(b)","Acquisition and rehab projects UMR §8312(a)(2)"]
[null,null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $38,000 per unit"]
[null,null,"Number of units (include manager's unit)"]
[null,null,"First 30 units at:",null,null,null,null,null,null,null,null,null,null,null,null,null,16000,null,null,"each",null,{"$f":"IF($Q$69>29,$Q$70*30,+$Q$69*$Q$70)","v":0}]
[null,null,"Units in excess of 30 at:",null,null,null,null,null,null,null,null,null,null,null,null,null,7500,null,null,"each",null,{"$f":"IF($Q$69<30,0,($Q$69-30)*$Q$71)","v":0}]
[null,null,"Total acquisition and non-substantial rehab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V$70+$V$71","v":0}]
[]
[null,"(c)","All other projects UMR §8312(a)(3)"]
[null,null,"Number of units (include manager's unit)"]
[null,null,"Total other at:",null,null,null,null,null,null,null,null,null,null,null,null,null,2000,null,null,"per unit",null,{"$f":"+$Q$75*$Q$76","v":0}]
[]
[null,"Maximum allowable Developer Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmDF=\"No Tax Credits\",MIN(MAX($V$65,$V$72,$V$76)),0)","v":0}]
[]
[null,"End of Document"]

{"sheet":"Selection Criteria - Scoring","index":19,"n_rows":63,"n_cols":42,"rows_kept":63,"cut":false,"hidden":true,"merged":[[12,36,12,38],[13,36,13,38],[14,36,14,38],[15,36,15,38],[16,36,16,38],[17,36,17,38],[18,36,18,38],[19,36,19,38],[20,36,20,38],[20,15,20,24],[20,25,20,29],[21,25,21,29],[22,25,22,29],[23,25,23,29],[24,25,24,29],[21,36,21,38],[22,36,22,38],[23,36,23,38],[24,36,24,38],[20,30,20,35],[1,1,1,38],[9,1,9,36],[9,37,9,38],[10,1,10,34],[10,35,10,36],[10,37,10,38],[11,37,11,38],[23,30,23,35],[24,30,24,35],[23,2,23,11],[21,12,21,14],[11,1,11,36],[14,2,14,11],[14,12,14,14],[14,30,14,35],[15,2,15,11],[12,15,12,24],[13,15,13,24],[14,15,14,24],[15,15,15,24],[16,15,16,24],[17,15,17,24],[18,15,18,24],[19,15,19,24],[2,37,2,38],[2,1,2,31],[2,32,2,36],[6,1,6,34],[6,35,6,36],[6,37,6,38],[7,1,7,34],[7,35,7,36],[7,37,7,38],[4,1,4,34],[4,35,4,36],[4,37,4,38],[5,1,5,34],[5,35,5,36],[5,37,5,38],[3,1,3,36],[3,37,3,38],[33,33,33,35],[33,36,33,38],[34,27,34,32],[34,36,34,38],[34,2,34,11],[26,1,26,36],[28,27,28,32],[33,27,33,32],[28,36,28,38],[33,12,33,20],[34,12,34,20],[31,33,31,35],[31,36,31,38],[30,36,30,38],[31,2,31,11],[29,2,29,11],[32,2,32,11],[33,2,33,11],[34,33,34,35],[28,12,28,20],[29,12,29,20],[32,12,32,20],[32,21,32,26],[33,21,33,26],[8,1,8,34],[8,35,8,36],[8,37,8,38],[32,33,32,35],[29,33,29,35],[28,33,28,35],[29,27,29,32],[27,33,27,35],[27,27,27,32],[26,37,26,38],[28,21,28,26],[29,21,29,26],[32,27,32,32],[32,36,32,38],[27,1,27,11],[28,2,28,11],[29,36,29,38],[27,36,27,38],[27,12,27,20],[27,21,27,26],[12,1,12,11],[12,30,12,35],[25,1,25,36],[25,37,25,38],[42,2,42,11],[42,12,42,20],[42,21,42,26],[42,27,42,32],[47,24,47,32],[47,33,47,38],[47,1,47,23],[42,33,42,35],[42,36,42,38],[43,2,43,11],[43,12,43,20],[43,21,43,26],[43,27,43,32],[43,33,43,35],[43,36,43,38],[34,21,34,26],[35,21,35,26],[31,27,31,32],[31,21,31,26],[35,33,35,35],[59,2,59,23],[59,24,59,32],[59,33,59,38],[60,12,60,31],[57,24,57,32],[57,33,57,38],[58,2,58,23],[58,24,58,32],[58,33,58,38],[60,1,60,3],[60,4,60,11],[60,37,60,38],[60,32,60,36],[57,2,57,23],[44,4,44,11],[44,12,44,31],[44,32,44,36],[44,37,44,38],[36,1,36,3],[35,27,35,32],[36,4,36,11],[36,12,36,31],[35,12,35,20],[35,2,35,11],[36,37,36,38],[38,21,38,26],[39,21,39,26],[38,1,38,11],[38,27,38,32],[38,33,38,35],[38,36,38,38],[39,2,39,11],[39,12,39,20],[39,27,39,32],[39,33,39,35],[39,36,39,38],[38,12,38,20],[37,1,37,36],[37,37,37,38],[16,12,16,14],[22,12,22,14],[17,12,17,14],[20,12,20,14],[23,12,23,14],[36,32,36,36],[15,12,15,14],[15,30,15,35],[16,2,16,11],[21,30,21,35],[17,30,17,35],[18,30,18,35],[19,30,19,35],[22,30,22,35],[21,2,21,11],[20,2,20,11],[17,2,17,11],[18,2,18,11],[18,12,18,14],[19,2,19,11],[19,12,19,14],[16,30,16,35],[22,2,22,11],[35,36,35,38],[49,33,49,38],[12,12,12,14],[13,12,13,14],[13,2,13,11],[13,30,13,35],[15,25,15,29],[24,2,24,11],[30,2,30,11],[30,12,30,20],[30,21,30,26],[30,27,30,32],[30,33,30,35],[21,15,21,24],[22,15,22,24],[23,15,23,24],[24,15,24,24],[12,25,12,29],[13,25,13,29],[14,25,14,29],[16,25,16,29],[17,25,17,29],[18,25,18,29],[19,25,19,29],[24,12,24,14],[53,24,53,32],[55,2,55,23],[55,24,55,32],[55,33,55,38],[41,2,41,11],[41,12,41,20],[41,21,41,26],[41,27,41,32],[41,33,41,35],[41,36,41,38],[53,33,53,38],[49,24,49,32],[50,24,50,32],[48,2,48,23],[46,37,46,38],[48,33,48,38],[50,33,50,38],[44,1,44,3],[45,1,45,3],[45,4,45,11],[48,24,48,32],[46,1,46,36],[49,2,49,23],[50,2,50,23],[62,1,62,38],[40,2,40,11],[40,12,40,20],[40,21,40,26],[40,27,40,32],[40,33,40,35],[40,36,40,38],[31,12,31,20],[56,2,56,23],[56,24,56,32],[56,33,56,38],[45,12,45,31],[45,32,45,36],[45,37,45,38],[51,2,51,23],[51,24,51,32],[51,33,51,38],[52,2,52,23],[52,24,52,32],[52,33,52,38],[54,2,54,23],[54,24,54,32],[54,33,54,38],[53,2,53,23]]}
[]
[null,"Selection Criteria §403(a)"]
[null,"100 Points Max (points in blue shaded cells)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score",null,null,null,null,{"$f":"AL4+AL10+AL26","v":0}]
[null,"(1) Priority - 25 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL5:AM6)+MAX(AL7,AL8,AL9)","v":0}]
[null,"(A) Population: Is the Applicant a county that has a population of 200,000 or less within the unincorporated areas of the county? - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ5=\"Yes\",5,0)","v":0}]
[null,"(B) Prior Award: Did the Applicant receive an award based on the formula specified in 42 USC, Section 5306 in 2016? 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ6=\"No\",5,0)","v":0}]
[null,"(C)(i) Assistance for Homeless Persons through Program Activities: Application will assist persons experiencing or At risk of homelessness, including but not limited to, through programs providing rapid rehousing, or rental assistance, or operating assistance to navigation centers? - 15 points; OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ7=\"Yes\",15,0)","v":0}]
[null,"(C)(ii) Assistance for Homeless Persons through Development of Navigation Centers: Application is for construction of a navigation center(s)? - 15 points; OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ8=\"Yes\",15,0)","v":0}]
[null,"(C)(ii) Assistance for Homeless Persons through Rental Projects: Application is for the new construction, rehabilitation, or preservation of permanent or transitional rental housing in which all or at least 10% of the units are restricted to occupancy by tenants who are homeless or At risk of homelessness? - 15 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ9=\"Yes\",15,0)","v":0}]
[null,"(2) Evaluation Criteria - 75 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL11+AL12","v":0}]
[null,"(A) Community Need: Select the rate (percentage) of households experiencing the most severe housing need according to the most recent HUD CHAS dataset in the Applicant Local Government - 30 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ11=\"\",0,IF(AJ11>=0.36,30,IF(AJ11>=0.2,20,10)))","v":0}]
[null,"(B) Applicant Administrative Experience: (i) Applicants with prior experience in the past five years from the NOFA date administering local, state or federal affordable housing or community development programs or who have entered into a contract with an entity with prior experience in the past five years from the NOFA date in the implementation of local, state, or federal affordable housing or community development programs - 15 points max\nNOTE: Data must be entered in all fields to earn points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN12>=9,15,IF(AN12>=6,10,IF(AN12>=3,5,0)))","v":0},null,{"$f":"SUM(AN14:AN25)","v":0}]
[null,"Name of Affordable Housing or Community Development Program",null,null,null,null,null,null,null,null,null,null,"Program Type",null,null,"Program Description",null,null,null,null,null,null,null,null,null,"Who Administers the Program",null,null,null,null,"If Contracted with an Entity, enter Entity Name",null,null,null,null,null,"Date Completed",null,null,"2025-05-01",{"$f":"DATE(YEAR(AN13)-5,MONTH(AN13),DAY(AN13))","v":"2020-05-01"}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(C14<>\"\",P14<>\"\",AK14<>\"\",AK14>$AO$13,AK14<$AN$13),1,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(C15<>\"\",P15<>\"\",AK15<>\"\",AK15>$AO$13,AK15<$AN$13),1,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,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,0]
[null,"(C) Demonstrated Capacity: 30 points max    NOTE: Data must be entered in all fields below to earn points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AL27,AL38,AL47)","v":0}]
[null,"(i)(a) Sponsor experience in affordable housing development and ownership in the past five years from the NOFA date - 30 points max; OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN28>=6,30,IF(AN28>=4,20,IF(AN28>=2,10,0)))","v":0}]
[null,"Name of Affordable Rental Housing Development",null,null,null,null,null,null,null,null,null,null,"Project Address and City",null,null,null,null,null,null,null,null,"Currently owned by the Co-Applicant",null,null,null,null,null,"Had comprehensive development responsibilities",null,null,null,null,null,"Project Units",null,null,"Date Completed",null,null,{"$f":"SUM(AN29:AN36)","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V29=\"Yes\",AB29=\"Yes\",AK29<>\"\"),1,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V30=\"Yes\",AB30=\"Yes\",AK30<>\"\"),1,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V31=\"Yes\",AB31=\"Yes\",AK31<>\"\"),1,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V32=\"Yes\",AB32=\"Yes\",AK32<>\"\"),1,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"File Name:",null,null,"RHD Comp1, RHD Comp2, RHD Comp3, etc…",null,null,null,null,null,null,null,"Document with Notice of Completion, Placed in Service, Certificate of Occupancy or equivalent.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"(i)(b) Navigation center development and ownership experience of Applicant or Co-Applicant (for development and operation of these facilities) in the past five years from the NOFA date - 30 points max; OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN39=3,30,IF(AN39=4,30,IF(AN39=5,30,IF(AN39=2,20,IF(AN39=1,10,0)))))","v":0}]
[null,"Name of Navigation Center",null,null,null,null,null,null,null,null,null,null,"Project Address and City",null,null,null,null,null,null,null,null,"Currently operated by the Applicant or Co-Applicant",null,null,null,null,null,"Had comprehensive development responsibilities",null,null,null,null,null,"Project Beds",null,null,"Date Completed",null,null,{"$f":"SUM(AN40:AN44)","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V40=\"Yes\",AB40=\"Yes\",AK40<>\"\",AK40>$AO$13,AK40<$AN$13),1,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V41=\"Yes\",AB41=\"Yes\",AK41<>\"\",AK41>$AO$13,AK41<$AN$13),1,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V44=\"Yes\",AB44=\"Yes\",AK44<>\"\",AK44>$AO$13,AK44<$AN$13),1,0)","v":0}]
[null,"File Name:",null,null,"NC1, NC2, NC3",null,null,null,null,null,null,null,"Narrative description of Development/Operating Experience to document experience for each project listed above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"NC Comp1, NC Comp2, NC Comp3, etc…",null,null,null,null,null,null,null,"Document with Notice of Completion, Placed in Service, Certificate of Occupancy or equivalent.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"(i)(c) Program Operator experience (for non-development Activities) in the past five years from the NOFA date - 30 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP47>=9,30,IF(AO47+AP47>=6,20,IF(AN47+AO47+AP47>=3,10,0)))","v":0},null,{"$f":"SUM(AN49:AN60)","v":0},{"$f":"SUM(AO49:AO60)","v":0},{"$f":"SUM(AP49:AP60)","v":0}]
[null,"Name and Description of Program that Applicant or Co-Applicant has Operated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Address and City",null,null,null,null,null,null,null,null,"Total Program Funding Amount",null,null,null,null,null,"Less than $750,000","Between $750,000 and $1,000,000","More than $1,000,000"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(C49<>\"\",AH49=$AN$48),1,0)","v":0},{"$f":"IF(AND(C49<>\"\",AH49=$AO$48),1,0)","v":0},{"$f":"IF(AND(C49<>\"\",AH49=$AP$48),1,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(C50<>\"\",AH50=$AN$48),1,0)","v":0},{"$f":"IF(AND(C50<>\"\",AH50=$AO$48),1,0)","v":0},{"$f":"IF(AND(C50<>\"\",AH50=$AP$48),1,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(C56<>\"\",AH56=$AN$48),1,0)","v":0},{"$f":"IF(AND(C56<>\"\",AH56=$AO$48),1,0)","v":0},{"$f":"IF(AND(C56<>\"\",AH56=$AP$48),1,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,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,0,0,0]
[null,"File Name:",null,null,"Operator1, Operator2, Operator3, etc.",null,null,null,null,null,null,null,"Narrative description of Program Operating Experience to document experience for each program listed above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"End of Document"]

{"sheet":"Certifications & Legal Status","index":20,"n_rows":42,"n_cols":38,"rows_kept":42,"cut":false,"hidden":true,"merged":[[12,1,12,18],[12,21,12,35],[12,37,12,38],[1,1,1,38],[2,1,2,38],[3,1,3,38],[4,1,4,38],[5,1,5,38],[6,1,6,38],[7,1,7,38],[8,1,8,38],[9,1,9,38],[10,1,10,38],[11,1,11,38],[23,1,23,36],[23,37,23,38],[13,1,13,18],[13,21,13,35],[13,37,13,38],[15,1,15,38],[16,1,16,38],[17,1,17,38],[18,1,18,38],[19,1,19,38],[20,1,20,38],[21,1,21,38],[22,1,22,38],[14,1,14,38],[12,19,13,20],[12,36,13,36],[30,1,30,36],[30,37,30,38],[24,1,24,36],[24,37,24,38],[25,1,25,36],[25,37,25,38],[26,1,26,36],[26,37,26,38],[27,1,27,36],[27,37,27,38],[28,1,28,38],[29,1,29,36],[29,37,29,38],[31,1,31,36],[31,37,31,38],[32,1,32,36],[32,37,32,38],[33,1,33,36],[33,37,33,38],[41,1,41,18],[41,21,41,35],[34,1,34,36],[34,37,34,38],[35,1,35,36],[35,37,35,38],[36,1,36,38],[37,1,37,18],[37,21,37,35],[37,37,37,38],[38,1,38,18],[38,21,38,35],[38,37,38,38],[40,1,40,18],[40,21,40,35]]}
[]
[null,"Certifications"]
[null,"State of California"]
[null,"On behalf of the entity identified in the signature block below, I certify that:"]
[null,"1.  The information, statements and attachments included in this application are, to the best of my knowledge and belief, true and correct."]
[null,"2.  I possess the legal authority to submit this application on behalf of the entity identified in the signature block."]
[null,"3.  The following is a complete disclosure of  all identities of interest -- of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the project.  \"Related Party\" is defined in Section 10302 of the California Code of Regulations (TCAC 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,"6.  The identified public owner of the facility which is responsible for the long-term operation and maintenance of the Project has approved the technical feasibility of the proposed 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 and Title of Signatory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[]
[null,"Legal Disclosure"]
[null,"For purposes of the following questions, and with the exceptions noted below, the term “applicant” shall include the applicant and joint applicant, and any subsidiary of the applicant or joint applicant  if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the application or the Project.  "]
[null,"In addition to each of these entities themselves, the term “applicant” shall also include the direct and indirect holders of more than ten percent (10%) of the ownership interests in the entity, as well as the officers, directors, principals and senior executives of the entity if the entity is a corporation, the general and limited partners of the entity if the entity is a partnership, and the members or managers of the entity if the entity is a limited liability company.  For projects using tax-exempt bonds, it shall also include the individual who will be executing the bond purchase agreement."]
[null,"The following questions must be responded to for each entity and person qualifying as an \"applicant,\" or \"joint applicant\" as defined above.   "]
[null,"Exceptions:"]
[null,"Public entity applicants without an ownership interest in the proposed project, including but not limited to cities, counties, and joint powers authorities with 100 or more members, are not required to respond to this questionnaire.  "]
[null,"Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
[null,"Civil Matters"]
[null,"1. Has the applicant filed a bankruptcy or receivership case or had a bankruptcy or receivership action commenced against it, defaulted on a loan or been foreclosed against in past ten years? "]
[null,"2. Is the applicant currently a party to, or been notified that it may become a party to, any civil litigation that may materially and adversely affect (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
[null,"3. Have there been any administrative or civil settlements, decisions, or judgments against the applicant within the past ten years that materially and adversely affected (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
[null,"4. Is the applicant currently subject to, or been notified that it may become subject to, any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency?  "]
[null,"5. In the past ten years, has the applicant been subject to any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency that resulted in a settlement, decision, or judgment?  "]
[null,"Criminal Matters"]
[null,"6. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, felony charges against the applicant?  "]
[null,"7. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, misdemeanor charges against the applicant for matters relating to the conduct of the applicant’s business?  "]
[null,"8. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, criminal charges (whether felony or misdemeanor) against the applicant for any financial or fraud related crime?  "]
[null,"9. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, that could materially affect the financial condition of the applicant’s business?"]
[null,"10. Within the past ten years, has the applicant been convicted of any felony?  "]
[null,"11. Within the past ten years, has the applicant been convicted of any misdemeanor related to the conduct of the applicant’s business?   "]
[null,"12. Within the past ten years, has the applicant been convicted of any misdemeanor for any financial or fraud related crime?  "]
[null,"Please provide a letter of explanation if you responded \"Yes\" to any of the questions above."]
[null,"     "]
[null,"Printed Name of Applicant or Joint Applicant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Signature of Applicant or Joint Applicant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[null,"     "]
[null,"     "]
[null,"Printed Name of Signatory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed Title of Signatory"]

{"sheet":"Env & Land Use","index":21,"n_rows":47,"n_cols":37,"rows_kept":47,"cut":false,"hidden":true,"merged":[[46,1,46,3],[46,4,46,11],[46,12,46,31],[46,32,46,36],[46,37,46,38],[45,1,45,5],[45,6,45,21],[45,23,45,28],[45,29,45,30],[45,31,45,33],[45,35,45,38],[43,1,43,6],[43,7,43,19],[43,20,43,25],[43,26,43,38],[44,1,44,6],[44,7,44,19],[44,20,44,25],[44,26,44,38],[39,1,39,38],[40,1,40,38],[41,1,41,38],[42,1,42,24],[42,25,42,28],[42,29,42,33],[42,34,42,38],[37,1,37,13],[37,14,37,18],[37,19,37,26],[37,27,37,35],[37,36,37,38],[38,1,38,13],[38,14,38,18],[38,19,38,26],[38,27,38,35],[38,36,38,38],[35,1,35,13],[35,14,35,18],[35,19,35,26],[35,27,35,35],[35,36,35,38],[36,1,36,13],[36,14,36,18],[36,19,36,26],[36,27,36,35],[36,36,36,38],[33,1,33,13],[33,14,33,18],[33,19,33,26],[33,27,33,35],[33,36,33,38],[34,1,34,13],[34,14,34,18],[34,19,34,26],[34,27,34,35],[34,36,34,38],[31,1,31,13],[31,14,31,18],[31,19,31,26],[31,27,31,35],[31,36,31,38],[32,1,32,13],[32,14,32,18],[32,19,32,26],[32,27,32,35],[32,36,32,38],[29,1,29,13],[29,14,29,18],[29,19,29,26],[29,27,29,35],[29,36,29,38],[30,1,30,13],[30,14,30,18],[30,19,30,26],[30,27,30,35],[30,36,30,38],[27,1,27,38],[28,1,28,13],[28,14,28,18],[28,19,28,26],[28,27,28,35],[28,36,28,38],[25,1,25,3],[25,4,25,11],[25,12,25,31],[25,32,25,36],[25,37,25,38],[26,1,26,3],[26,4,26,11],[26,12,26,31],[26,32,26,36],[26,37,26,38],[23,1,23,5],[23,6,23,21],[23,23,23,30],[23,31,23,32],[23,35,23,38],[24,1,24,3],[24,4,24,11],[24,12,24,31],[24,32,24,36],[24,37,24,38],[21,1,21,6],[21,7,21,19],[21,20,21,25],[21,26,21,38],[22,1,22,6],[22,7,22,19],[22,20,22,25],[22,26,22,38],[17,1,17,38],[18,1,18,38],[19,1,19,38],[20,1,20,24],[20,25,20,28],[20,29,20,33],[20,34,20,38],[15,34,15,38],[16,1,16,10],[16,11,16,14],[16,15,16,18],[16,19,16,23],[16,24,16,28],[16,29,16,33],[16,34,16,38],[15,1,15,10],[15,11,15,14],[15,15,15,18],[15,19,15,23],[15,24,15,28],[15,29,15,33],[13,1,13,38],[14,1,14,10],[14,11,14,14],[14,15,14,18],[14,19,14,23],[14,24,14,28],[14,29,14,33],[14,34,14,38],[9,30,9,31],[9,32,9,38],[10,1,10,38],[11,1,11,38],[12,1,12,36],[12,37,12,38],[9,1,9,3],[9,4,9,10],[9,11,9,12],[9,13,9,19],[9,20,9,22],[9,23,9,29],[1,1,1,38],[7,1,7,3],[7,4,7,22],[7,23,7,27],[7,28,7,38],[8,1,8,2],[8,3,8,23],[8,25,8,30],[8,31,8,32],[8,35,8,38],[5,1,5,2],[5,3,5,23],[5,25,5,30],[5,31,5,32],[5,35,5,38],[6,1,6,38],[2,1,2,38],[3,1,3,38],[4,1,4,3],[4,27,4,30],[4,4,4,26],[4,31,4,38]]}
[]
[null,"Verification of Environmental Review & Land Use Entitlements"]
[null,"TO THE APPLICANT: 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. Applicants need only submit one completed form per locality. If the NEPA Responsible Entity is not a local government, submit a copy of this form to the appropriate NEPA Responsible Entity. If an item is not required, include the reason why in the box provided."]
[null,"Applicant"]
[null,"Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Rental Project or Navigation Center"]
[null,"Project Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project County"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Census Tract",null,null,null,null,null,null,null,null,null,"APN",null,null,null,null,null,null,null,null,"Census Tract",null,null,null,null,null,null,null,null,null,"APN"]
[null,"Environmental Review"]
[null,"To the Local Jurisdiction or NEPA Responsible Entity: The Applicant named above will submit an application to the State of California, Department of Housing and Community Development, requesting funding for the project named above under the PLHA Program. Projects will be evaluated based upon readiness. Please answer the following questions:"]
[null,"Is this Rental Project or Navigation Center approved \"by-right\"?"]
[null,"This form must be completed in its entirety regardless of the answer to the preceding question."]
[null,"All Environmental Clearances NEPA and California Environmental Quality Act (CEQA) necessary to begin construction:",null,null,null,null,null,null,null,null,null,"Not Required for this Project",null,null,null,"Has a Negative Declaration been issued? ",null,null,null,"Final Date of Public Comment Period",null,null,null,null,"Date(s) EIR Certified / Notice of Determination filed",null,null,null,null,"Date Appeal Period Ends",null,null,null,null,"Have any appeals been filed?"]
[null,"NEPA"]
[null,"CEQA"]
[null,"In the box below, explain why any items are not required and include documentation, if applicable:"]
[]
[null,"Signature Block for Environmental Review"]
[null,"I certify that the information on this form is true and correct to the best of my knowledge.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date: "]
[null,"Printed name of party completing form:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Signature of party completing form:"]
[null,"Title of party completing form:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency and/or Dept. name:"]
[null,"Agency/Dept. Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"File Name:",null,null,"Auth to Use Grant Funds",null,null,null,null,null,null,null,"For National Environmental Policy Act (NEPA) only, provide a copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify current status of the issuance of HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Environmental",null,null,null,null,null,null,null,"Provide a copy of all environmental clearances or Notice of Exemption.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Environmental Verify",null,null,null,null,null,null,null,"Provide a PDF copy of this worksheet with the wet signature of the person(s) completing the Environmental Review.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"Land Use Entitlements  (indicate below the status of the following local approvals)"]
[null,"All necessary and discretionary public land use approvals except building permits and other ministerial approvals are:",null,null,null,null,null,null,null,null,null,null,null,null,"Not Required for this Project",null,null,null,null,"Project is consistent with local planning documents & zoning ordinances",null,null,null,null,null,null,null,"An Application has been submitted, accepted and deemed complete for processing.",null,null,null,null,null,null,null,null,"Date Approved"]
[null,"General Plan Amendment:"]
[null,"Site Plan Review:"]
[null,"Zoning Approval:"]
[null,"Conditional Use Permits:"]
[null,"Density Bonus:"]
[null,"Other Variances: "]
[null,"Other Variances: "]
[null,"Other Variances: "]
[null,"Other Variances: "]
[null,"Other Variances: "]
[null,"In the box below, explain why any items are not required and include documentation, if applicable:"]
[]
[null,"Signature Block for Land Use Entitlements"]
[null,"I certify that the information on this form is true and correct to the best of my knowledge.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date: "]
[null,"Printed name of party completing form:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Signature of party completing form:"]
[null,"Title of party completing form:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency and/or Dept. name:"]
[null,"Agency/Dept. Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name:",null,null,"Land Use Verify",null,null,null,null,null,null,null,"Provide a PDF copy of this sheet with the wet signature of the person(s) completing the Land Use Entitlements section.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]

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

{"sheet":"Application Support","index":23,"n_rows":24,"n_cols":41,"rows_kept":24,"cut":false,"hidden":true,"merged":[[1,1,1,38],[4,1,4,4],[4,5,4,15],[4,16,4,17],[4,18,4,28],[4,29,4,32],[4,33,4,38],[2,1,2,38],[3,1,3,3],[3,4,3,22],[3,23,3,26],[3,27,3,30],[3,31,3,34],[3,35,3,38],[5,1,5,38],[6,1,6,2],[6,10,6,15],[6,16,6,17],[6,18,6,29],[6,30,6,32],[6,33,6,35],[6,36,6,38],[6,3,6,9],[7,30,7,32],[7,33,7,35],[7,36,7,38],[8,1,8,2],[8,10,8,15],[8,16,8,17],[8,18,8,29],[8,30,8,32],[7,1,7,2],[7,10,7,15],[7,16,7,17],[7,18,7,29],[8,33,8,35],[8,36,8,38],[7,3,7,9],[8,3,8,9],[10,1,10,2],[10,10,10,15],[10,16,10,17],[10,18,10,29],[10,30,10,32],[10,33,10,35],[10,36,10,38],[10,3,10,9],[9,1,9,2],[9,10,9,15],[9,16,9,17],[9,18,9,29],[9,30,9,32],[9,33,9,35],[9,36,9,38],[9,3,9,9],[11,30,11,32],[11,33,11,35],[11,36,11,38],[12,1,12,2],[12,10,12,15],[12,16,12,17],[12,18,12,29],[12,30,12,32],[11,1,11,2],[11,10,11,15],[11,16,11,17],[11,18,11,29],[12,33,12,35],[12,36,12,38],[11,3,11,9],[12,3,12,9],[14,1,14,2],[14,10,14,15],[14,16,14,17],[14,18,14,29],[14,30,14,32],[14,33,14,35],[14,36,14,38],[14,3,14,9],[13,1,13,2],[13,10,13,15],[13,16,13,17],[13,18,13,29],[13,30,13,32],[13,33,13,35],[13,36,13,38],[13,3,13,9],[15,30,15,32],[15,33,15,35],[15,36,15,38],[16,1,16,2],[16,10,16,15],[16,16,16,17],[16,18,16,29],[16,30,16,32],[15,1,15,2],[15,10,15,15],[15,16,15,17],[15,18,15,29],[16,33,16,35],[16,36,16,38],[15,3,15,9],[16,3,16,9],[18,1,18,2],[18,10,18,15],[18,16,18,17],[18,18,18,29],[18,30,18,32],[18,33,18,35],[18,36,18,38],[18,3,18,9],[17,1,17,2],[17,10,17,15],[17,16,17,17],[17,18,17,29],[17,30,17,32],[17,33,17,35],[17,36,17,38],[17,3,17,9],[19,30,19,32],[19,33,19,35],[19,36,19,38],[20,1,20,2],[20,10,20,15],[20,16,20,17],[20,18,20,29],[20,30,20,32],[19,1,19,2],[19,10,19,15],[19,16,19,17],[19,18,19,29],[20,33,20,35],[20,36,20,38],[19,3,19,9],[20,3,20,9],[23,1,23,38],[21,1,21,2],[21,10,21,15],[21,16,21,17],[21,18,21,29],[21,30,21,32],[21,33,21,35],[21,36,21,38],[21,3,21,9]]}
[]
[null,"Application Development Team (ADT) Support Form"]
[null,"For application related issues/questions only complete the \"yellow\" cells in the form below and email a copy to: appsupport@hcd.ca.gov & cplha@hcd.ca.gov . A member of the Application Development Team will respond to your request ASAP. "]
[null,"Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:"]
[null,"Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:"]
[null,"Justification:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLHA Coverpage"]
[null,"Issue #",null,"Program Name & Round",null,null,null,null,null,null,"Section",null,null,null,null,null,"Cell#",null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,null,"Overview"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legislative Contacts "]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Operating Budget"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Info"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Budget - Navigation Center"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Development Team"]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Mix"]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Sources"]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Budget"]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBL and HIgh Cost Test"]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Fee 2021"]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Services Costs"]
[null,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,"Operating"]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserves"]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow"]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Certifications & Legal Status"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Env & Land Use"]
[null,"End of Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection Criteria - Scoring"]

{"sheet":"Rent Limits","index":24,"n_rows":1045,"n_cols":25,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[0,16,0,24]]}
["County","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person",0,1,2,3,4,5,null,"2025 Income Limits"]
["Alameda15% AMI",{"$f":"B9*2*0.15","v":16785},{"$f":"C9*2*0.15","v":19185},{"$f":"D9*2*0.15","v":21585},{"$f":"E9*2*0.15","v":23970},{"$f":"F9*2*0.15","v":25890},{"$f":"G9*2*0.15","v":27810},29730,31650,{"$f":"TRUNC(B2/12*0.3)","v":419},{"$f":"TRUNC((B2+C2)/2/12*0.3)","v":449},{"$f":"TRUNC((D2)/12*0.3)","v":539},{"$f":"TRUNC(((E2+F2)/2)/12*0.3)","v":623},{"$f":"TRUNC(G2/12*0.3)","v":695},{"$f":"TRUNC(((H2+I2)/2)/12*0.3)","v":767},null,"Alameda50% AMI",55950,63950,71950,79900,86300,92700,99100,105500]
["Alameda20% AMI",{"$f":"B9*2*0.2","v":22380},{"$f":"C9*2*0.2","v":25580},28780,31960,34520,37080,39640,42200,559,599,719,831,927,1023,null,"Alpine50% AMI",40400,46150,51900,57700,62300,66950,71550,76150]
["Alameda25% AMI",{"$f":"B9*2*0.25","v":27975},{"$f":"C9*2*0.25","v":31975},35975,39950,43150,46350,49550,52750,699,749,899,1038,1158,1278,null,"Amador50% AMI",38500,44000,49500,54950,59350,63750,68150,72550]
["Alameda30% AMI",{"$f":"B9*2*0.3","v":33570},{"$f":"C9*2*0.3","v":38370},43170,47940,51780,55620,59460,63300,839,899,1079,1246,1390,1534,null,"Butte50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda35% AMI",{"$f":"B9*2*0.35","v":39165},{"$f":"C9*2*0.35","v":44765},50365,55930,60409.999999999993,64889.999999999993,69370,73850,979,1049,1259,1454,1622,1790,null,"Calaveras50% AMI",35550,40600,45700,50750,54850,58900,62950,67000]
["Alameda40% AMI",{"$f":"B9*2*0.4","v":44760},{"$f":"C9*2*0.4","v":51160},57560,63920,69040,74160,79280,84400,1119,1199,1439,1662,1854,2046,null,"Colusa50% AMI",33600,38400,43200,48000,51850,55700,59500,63400]
["Alameda45% AMI",{"$f":"B9*2*0.45","v":50355},{"$f":"C9*2*0.45","v":57555},64755,71910,77670,83430,89190,94950,1258,1348,1618,1869,2085,2301,null,"Contra Costa50% AMI",55950,63950,71950,79900,86300,92700,99100,105500]
["Alameda50% AMI",{"$f":"VLOOKUP(A9,$Q$2:$Y$59,2,FALSE)","v":55950},{"$f":"VLOOKUP(A9,$Q$2:$Y$59,3,FALSE)","v":63950},{"$f":"VLOOKUP(A9,$Q$2:$Y$59,4,FALSE)","v":71950},{"$f":"VLOOKUP(A9,$Q$2:$Y$59,5,FALSE)","v":79900},{"$f":"VLOOKUP(A9,$Q$2:$Y$59,6,FALSE)","v":86300},{"$f":"VLOOKUP(A9,$Q$2:$Y$59,7,FALSE)","v":92700},{"$f":"VLOOKUP(A9,$Q$2:$Y$59,8,FALSE)","v":99100},{"$f":"VLOOKUP(A9,$Q$2:$Y$59,9,FALSE)","v":105500},{"$f":"TRUNC(B9/12*0.3)","v":1398},{"$f":"TRUNC((B9+C9)/2/12*0.3)","v":1498},{"$f":"TRUNC((D9)/12*0.3)","v":1798},{"$f":"TRUNC(((E9+F9)/2)/12*0.3)","v":2077},{"$f":"TRUNC(G9/12*0.3)","v":2317},{"$f":"TRUNC(((H9+I9)/2)/12*0.3)","v":2557},null,"Del Norte50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda55% AMI",{"$f":"B9*2*0.55","v":61545.000000000007},{"$f":"C9*2*0.55","v":70345},79145,87890,94930.000000000015,101970.00000000001,109010.00000000001,116050.00000000001,{"$f":"TRUNC(B10/12*0.3)","v":1538},{"$f":"TRUNC((B10+C10)/2/12*0.3)","v":1648},{"$f":"TRUNC((D10)/12*0.3)","v":1978},{"$f":"TRUNC(((E10+F10)/2)/12*0.3)","v":2285},{"$f":"TRUNC(G10/12*0.3)","v":2549},{"$f":"TRUNC(((H10+I10)/2)/12*0.3)","v":2813},null,"El Dorado50% AMI",45050,51450,57900,64300,69450,74600,79750,84900]
["Alameda60% AMI",{"$f":"B9*2*0.6","v":67140},{"$f":"C9*2*0.6","v":76740},86340,95880,103560,111240,118920,126600,1678,1798,2158,2493,2781,3069,null,"Fresno50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda65% AMI",{"$f":"B9*2*0.65","v":72735},{"$f":"C9*2*0.65","v":83135},93535,103870,112190,120510,128830,137150,1818,1948,2338,2700,3012,3324,null,"Glenn50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda70% AMI",{"$f":"B9*2*0.7","v":78330},{"$f":"C9*2*0.7","v":89530},100730,111860,120819.99999999999,129779.99999999999,138740,147700,1958,2098,2518,2908,3244,3580,null,"Humboldt50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda75% AMI",{"$f":"B9*2*0.75","v":83925},{"$f":"C9*2*0.75","v":95925},107925,119850,129450,139050,148650,158250,2098,2248,2698,3116,3476,3836,null,"Imperial50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda80% AMI",{"$f":"B9*2*0.8","v":89520},{"$f":"C9*2*0.8","v":102320},115120,127840,138080,148320,158560,168800,2238,2398,2878,3324,3708,4092,null,"Inyo50% AMI",33600,38400,43200,48000,51850,55700,59500,63400]
["Alameda90% AMI",{"$f":"B9*2*0.9","v":100710},{"$f":"C9*2*0.9","v":115110},129510,143820,155340,166860,178380,189900,2517,2697,3237,3739,4171,4603,null,"Kern50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda100% AMI",{"$f":"B9*2","v":111900},{"$f":"C9*2","v":127900},143900,159800,172600,185400,198200,211000,{"$f":"J9*2","v":2796},{"$f":"K9*2","v":2996},3596,4154,4634,5114,null,"Kings50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda110% AMI",{"$f":"B9*2*1.1","v":123090.00000000001},{"$f":"C9*2*1.1","v":140690},158290,175780,189860.00000000003,203940.00000000003,218020.00000000003,232100.00000000003,3077,3297,3957,4570,5098,5626,null,"Lake50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alameda120% AMI",{"$f":"B9*2*1.2","v":134280},{"$f":"C9*2*1.2","v":153480},172680,191760,207120,222480,237840,253200,3357,3597,4317,4986,5562,6138,null,"Lassen50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alpine15% AMI",{"$f":"B27*2*0.15","v":12120},{"$f":"C27*2*0.15","v":13845},{"$f":"D27*2*0.15","v":15570},{"$f":"E27*2*0.15","v":17310},{"$f":"F27*2*0.15","v":18690},{"$f":"G27*2*0.15","v":20085},21465,22845,303,324,389,450,502,553,null,"Los Angeles50% AMI",53000,60600,68150,75750,81800,87850,93900,100000]
["Alpine20% AMI",{"$f":"B27*2*0.2","v":16160},{"$f":"C27*2*0.2","v":18460},20760,23080,24920,26780,28620,30460,404,432,519,600,669,738,null,"Madera50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alpine25% AMI",{"$f":"B27*2*0.25","v":20200},{"$f":"C27*2*0.25","v":23075},25950,28850,31150,33475,35775,38075,505,540,648,750,836,923,null,"Marin50% AMI",67700,77400,87050,96700,104450,112200,119950,127650]
["Alpine30% AMI",{"$f":"B27*2*0.3","v":24240},{"$f":"C27*2*0.3","v":27690},31140,34620,37380,40170,42930,45690,606,649,778,900,1004,1107,null,"Mariposa50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alpine35% AMI",{"$f":"B27*2*0.35","v":28280},{"$f":"C27*2*0.35","v":32304.999999999996},36330,40390,43610,46865,50085,53305,707,757,908,1050,1171,1292,null,"Mendocino50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alpine40% AMI",{"$f":"B27*2*0.4","v":32320},{"$f":"C27*2*0.4","v":36920},41520,46160,49840,53560,57240,60920,808,865,1038,1200,1339,1477,null,"Merced50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alpine45% AMI",{"$f":"B27*2*0.45","v":36360},{"$f":"C27*2*0.45","v":41535},46710,51930,56070,60255,64395,68535,909,973,1167,1350,1506,1661,null,"Modoc50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Alpine50% AMI",{"$f":"VLOOKUP(A27,$Q$2:$Y$59,2,FALSE)","v":40400},{"$f":"VLOOKUP(A27,$Q$2:$Y$59,3,FALSE)","v":46150},{"$f":"VLOOKUP(A27,$Q$2:$Y$59,4,FALSE)","v":51900},{"$f":"VLOOKUP(A27,$Q$2:$Y$59,5,FALSE)","v":57700},{"$f":"VLOOKUP(A27,$Q$2:$Y$59,6,FALSE)","v":62300},{"$f":"VLOOKUP(A27,$Q$2:$Y$59,7,FALSE)","v":66950},{"$f":"VLOOKUP(A27,$Q$2:$Y$59,8,FALSE)","v":71550},{"$f":"VLOOKUP(A27,$Q$2:$Y$59,9,FALSE)","v":76150},{"$f":"TRUNC(B27/12*0.3)","v":1010},{"$f":"TRUNC((B27+C27)/2/12*0.3)","v":1081},{"$f":"TRUNC((D27)/12*0.3)","v":1297},{"$f":"TRUNC(((E27+F27)/2)/12*0.3)","v":1500},{"$f":"TRUNC(G27/12*0.3)","v":1673},{"$f":"TRUNC(((H27+I27)/2)/12*0.3)","v":1846},null,"Mono50% AMI",35700,40850,45900,51050,55100,59200,63300,67350]
["Alpine55% AMI",{"$f":"B27*2*0.55","v":44440},{"$f":"C27*2*0.55","v":50765.000000000007},57090.000000000007,63470.000000000007,68530,73645,78705,83765,{"$f":"TRUNC(B28/12*0.3)","v":1111},{"$f":"TRUNC((B28+C28)/2/12*0.3)","v":1190},{"$f":"TRUNC((D28)/12*0.3)","v":1427},{"$f":"TRUNC(((E28+F28)/2)/12*0.3)","v":1650},{"$f":"TRUNC(G28/12*0.3)","v":1841},{"$f":"TRUNC(((H28+I28)/2)/12*0.3)","v":2030},null,"Monterey50% AMI",50600,57850,65100,72300,78100,83850,89650,95450]
["Alpine60% AMI",{"$f":"B27*2*0.6","v":48480},{"$f":"C27*2*0.6","v":55380},62280,69240,74760,80340,85860,91380,1212,1298,1557,1800,2008,2215,null,"Napa50% AMI",56100,64100,72150,80150,86600,93000,99400,105800]
["Alpine65% AMI",{"$f":"B27*2*0.65","v":52520},{"$f":"C27*2*0.65","v":59995},67470,75010,80990,87035,93015,98995,1313,1406,1686,1950,2175,2400,null,"Nevada50% AMI",39850,45500,51200,56900,61450,66000,70600,75150]
["Alpine70% AMI",{"$f":"B27*2*0.7","v":56560},{"$f":"C27*2*0.7","v":64609.999999999993},72660,80780,87220,93730,100170,106610,1414,1514,1816,2100,2343,2584,null,"Orange50% AMI",59250,67700,76150,84600,91400,98150,104950,111700]
["Alpine75% AMI",{"$f":"B27*2*0.75","v":60600},{"$f":"C27*2*0.75","v":69225},77850,86550,93450,100425,107325,114225,1515,1622,1946,2250,2510,2769,null,"Placer50% AMI",45050,51450,57900,64300,69450,74600,79750,84900]
["Alpine80% AMI",{"$f":"B27*2*0.8","v":64640},{"$f":"C27*2*0.8","v":73840},83040,92320,99680,107120,114480,121840,1616,1731,2076,2400,2678,2954,null,"Plumas50% AMI",33400,38150,42900,47650,51500,55300,59100,62900]
["Alpine90% AMI",{"$f":"B27*2*0.9","v":72720},{"$f":"C27*2*0.9","v":83070},93420,103860,112140,120510,128790,137070,1818,1947,2335,2700,3012,3323,null,"Riverside50% AMI",39200,44750,50350,55950,60450,64900,69400,73850]
["Alpine100% AMI",{"$f":"B27*2","v":80800},{"$f":"C27*2","v":92300},103800,115400,124600,133900,143100,152300,{"$f":"J27*2","v":2020},{"$f":"K27*2","v":2162},2594,3000,3346,3692,null,"Sacramento50% AMI",45050,51450,57900,64300,69450,74600,79750,84900]
["Alpine110% AMI",{"$f":"B27*2*1.1","v":88880},{"$f":"C27*2*1.1","v":101530.00000000001},114180.00000000001,126940.00000000001,137060,147290,157410,167530,{"$f":"TRUNC(B36/12*0.3)","v":2222},{"$f":"TRUNC((B36+C36)/2/12*0.3)","v":2380},{"$f":"TRUNC((D36)/12*0.3)","v":2854},{"$f":"TRUNC(((E36+F36)/2)/12*0.3)","v":3300},{"$f":"TRUNC(G36/12*0.3)","v":3682},{"$f":"TRUNC(((H36+I36)/2)/12*0.3)","v":4061},null,"San Benito50% AMI",46800,53450,60150,66800,72150,77500,82850,88200]
["Alpine120% AMI",{"$f":"B27*2*1.2","v":96960},{"$f":"C27*2*1.2","v":110760},124560,138480,149520,160680,171720,182760,2424,2596,3114,3600,4017,4431,null,"San Bernardino50% AMI",39200,44750,50350,55950,60450,64900,69400,73850]
["Amador15% AMI",{"$f":"B45*2*0.15","v":11550},{"$f":"C45*2*0.15","v":13200},{"$f":"D45*2*0.15","v":14850},{"$f":"E45*2*0.15","v":16485},{"$f":"F45*2*0.15","v":17805},{"$f":"G45*2*0.15","v":19125},20445,21765,288,309,371,428,478,527,null,"San Diego50% AMI",57900,66150,74450,82700,89350,95950,102550,109200]
["Amador20% AMI",{"$f":"B45*2*0.2","v":15400},{"$f":"C45*2*0.2","v":17600},19800,21980,23740,25500,27260,29020,385,412,495,571,637,703,null,"San Francisco50% AMI",67700,77400,87050,96700,104450,112200,119950,127650]
["Amador25% AMI",{"$f":"B45*2*0.25","v":19250},{"$f":"C45*2*0.25","v":22000},24750,27475,29675,31875,34075,36275,481,515,618,714,796,879,null,"San Joaquin50% AMI",36650,41850,47100,52300,56500,60700,64900,69050]
["Amador30% AMI",{"$f":"B45*2*0.3","v":23100},{"$f":"C45*2*0.3","v":26400},29700,32970,35610,38250,40890,43530,577,618,742,857,956,1055,null,"San Luis Obispo50% AMI",48650,55600,62550,69500,75050,80650,86200,91750]
["Amador35% AMI",{"$f":"B45*2*0.35","v":26950},{"$f":"C45*2*0.35","v":30799.999999999996},34650,38465,41545,44625,47705,50785,673,721,866,1000,1115,1231,null,"San Mateo50% AMI",67700,77400,87050,96700,104450,112200,119950,127650]
["Amador40% AMI",{"$f":"B45*2*0.4","v":30800},{"$f":"C45*2*0.4","v":35200},39600,43960,47480,51000,54520,58040,770,825,990,1143,1275,1407,null,"Santa Barbara50% AMI",61800,70600,79450,88250,95350,102400,109450,116500]
["Amador45% AMI",{"$f":"B45*2*0.45","v":34650},{"$f":"C45*2*0.45","v":39600},44550,49455,53415,57375,61335,65295,866,928,1113,1285,1434,1582,null,"Santa Clara50% AMI",70350,80400,90450,100450,108500,116550,124600,132600]
["Amador50% AMI",{"$f":"VLOOKUP(A45,$Q$2:$Y$59,2,FALSE)","v":38500},{"$f":"VLOOKUP(A45,$Q$2:$Y$59,3,FALSE)","v":44000},{"$f":"VLOOKUP(A45,$Q$2:$Y$59,4,FALSE)","v":49500},{"$f":"VLOOKUP(A45,$Q$2:$Y$59,5,FALSE)","v":54950},{"$f":"VLOOKUP(A45,$Q$2:$Y$59,6,FALSE)","v":59350},{"$f":"VLOOKUP(A45,$Q$2:$Y$59,7,FALSE)","v":63750},{"$f":"VLOOKUP(A45,$Q$2:$Y$59,8,FALSE)","v":68150},{"$f":"VLOOKUP(A45,$Q$2:$Y$59,9,FALSE)","v":72550},{"$f":"TRUNC(B45/12*0.3)","v":962},{"$f":"TRUNC((B45+C45)/2/12*0.3)","v":1031},{"$f":"TRUNC((D45)/12*0.3)","v":1237},{"$f":"TRUNC(((E45+F45)/2)/12*0.3)","v":1428},{"$f":"TRUNC(G45/12*0.3)","v":1593},{"$f":"TRUNC(((H45+I45)/2)/12*0.3)","v":1758},null,"Santa Cruz50% AMI",69250,79100,89000,98900,106800,114700,122650,130550]
["Amador55% AMI",{"$f":"B45*2*0.55","v":42350},{"$f":"C45*2*0.55","v":48400.000000000007},54450.000000000007,60445.000000000007,65285.000000000007,70125,74965,79805,{"$f":"TRUNC(B46/12*0.3)","v":1058},{"$f":"TRUNC((B46+C46)/2/12*0.3)","v":1134},{"$f":"TRUNC((D46)/12*0.3)","v":1361},{"$f":"TRUNC(((E46+F46)/2)/12*0.3)","v":1571},{"$f":"TRUNC(G46/12*0.3)","v":1753},{"$f":"TRUNC(((H46+I46)/2)/12*0.3)","v":1934},null,"Shasta50% AMI",34050,38900,43800,48650,52550,56450,60350,64250]
["Amador60% AMI",{"$f":"B45*2*0.6","v":46200},{"$f":"C45*2*0.6","v":52800},59400,65940,71220,76500,81780,87060,1155,1237,1485,1714,1912,2110,null,"Sierra50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Amador65% AMI",{"$f":"B45*2*0.65","v":50050},{"$f":"C45*2*0.65","v":57200},64350,71435,77155,82875,88595,94315,1251,1340,1608,1857,2071,2286,null,"Siskiyou50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Amador70% AMI",{"$f":"B45*2*0.7","v":53900},{"$f":"C45*2*0.7","v":61599.999999999993},69300,76930,83090,89250,95410,101570,1347,1443,1732,2000,2231,2462,null,"Solano50% AMI",48100,54950,61850,68700,74200,79700,85200,90700]
["Amador75% AMI",{"$f":"B45*2*0.75","v":57750},{"$f":"C45*2*0.75","v":66000},74250,82425,89025,95625,102225,108825,1443,1546,1856,2143,2390,2638,null,"Sonoma50% AMI",52850,60400,67950,75500,81550,87600,93650,99700]
["Amador80% AMI",{"$f":"B45*2*0.8","v":61600},{"$f":"C45*2*0.8","v":70400},79200,87920,94960,102000,109040,116080,1540,1650,1980,2286,2550,2814,null,"Stanislaus50% AMI",34500,39400,44350,49250,53200,57150,61100,65050]
["Amador90% AMI",{"$f":"B45*2*0.9","v":69300},{"$f":"C45*2*0.9","v":79200},89100,98910,106830,114750,122670,130590,1732,1856,2227,2571,2868,3165,null,"Sutter50% AMI",33600,38400,43200,48000,51850,55700,59500,63400]
["Amador100% AMI",{"$f":"B45*2","v":77000},{"$f":"C45*2","v":88000},99000,109900,118700,127500,136300,145100,{"$f":"J45*2","v":1924},{"$f":"K45*2","v":2062},2474,2856,3186,3516,null,"Tehama50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Amador110% AMI",{"$f":"B45*2*1.1","v":84700},{"$f":"C45*2*1.1","v":96800.000000000015},108900.00000000001,120890.00000000001,130570.00000000001,140250,149930,159610,{"$f":"TRUNC(B54/12*0.3)","v":2117},{"$f":"TRUNC((B54+C54)/2/12*0.3)","v":2268},{"$f":"TRUNC((D54)/12*0.3)","v":2722},{"$f":"TRUNC(((E54+F54)/2)/12*0.3)","v":3143},{"$f":"TRUNC(G54/12*0.3)","v":3506},{"$f":"TRUNC(((H54+I54)/2)/12*0.3)","v":3869},null,"Trinity50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Amador120% AMI",{"$f":"B45*2*1.2","v":92400},{"$f":"C45*2*1.2","v":105600},118800,131880,142440,153000,163560,174120,2310,2475,2970,3429,3825,4221,null,"Tulare50% AMI",32900,37600,42300,46950,50750,54500,58250,62000]
["Butte15% AMI",{"$f":"B63*2*0.15","v":9870},{"$f":"C63*2*0.15","v":11280},{"$f":"D63*2*0.15","v":12690},{"$f":"E63*2*0.15","v":14085},{"$f":"F63*2*0.15","v":15225},{"$f":"G63*2*0.15","v":16350},17475,18600,246,264,317,366,408,450,null,"Tuolumne50% AMI",35600,40650,45750,50800,54900,58950,63000,67100]
["Butte20% AMI",{"$f":"B63*2*0.2","v":13160},{"$f":"C63*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601,null,"Ventura50% AMI",52400,59900,67400,74850,80850,86850,92850,98850]
["Butte25% AMI",{"$f":"B63*2*0.25","v":16450},{"$f":"C63*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751,null,"Yolo50% AMI",44100,50400,56650,62950,68000,73050,78100,83100]
["Butte30% AMI",{"$f":"B63*2*0.3","v":19740},{"$f":"C63*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901,null,"Yuba50% AMI",33600,38400,43200,48000,51850,55700,59500,63400]
["Butte35% AMI",{"$f":"B63*2*0.35","v":23030},{"$f":"C63*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Butte40% AMI",{"$f":"B63*2*0.4","v":26320},{"$f":"C63*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Butte45% AMI",{"$f":"B63*2*0.45","v":29610},{"$f":"C63*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Butte50% AMI",{"$f":"VLOOKUP(A63,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A63,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A63,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A63,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A63,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A63,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A63,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A63,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B63/12*0.3)","v":822},{"$f":"TRUNC((B63+C63)/2/12*0.3)","v":881},{"$f":"TRUNC((D63)/12*0.3)","v":1057},{"$f":"TRUNC(((E63+F63)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G63/12*0.3)","v":1362},{"$f":"TRUNC(((H63+I63)/2)/12*0.3)","v":1503}]
["Butte55% AMI",{"$f":"B63*2*0.55","v":36190},{"$f":"C63*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B64/12*0.3)","v":904},{"$f":"TRUNC((B64+C64)/2/12*0.3)","v":969},{"$f":"TRUNC((D64)/12*0.3)","v":1163},{"$f":"TRUNC(((E64+F64)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G64/12*0.3)","v":1498},{"$f":"TRUNC(((H64+I64)/2)/12*0.3)","v":1653}]
["Butte60% AMI",{"$f":"B63*2*0.6","v":39480},{"$f":"C63*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Butte65% AMI",{"$f":"B63*2*0.65","v":42770},{"$f":"C63*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Butte70% AMI",{"$f":"B63*2*0.7","v":46060},{"$f":"C63*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Butte75% AMI",{"$f":"B63*2*0.75","v":49350},{"$f":"C63*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Butte80% AMI",{"$f":"B63*2*0.8","v":52640},{"$f":"C63*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Butte90% AMI",{"$f":"B63*2*0.9","v":59220},{"$f":"C63*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Butte100% AMI",{"$f":"B63*2","v":65800},{"$f":"C63*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J63*2","v":1644},{"$f":"K63*2","v":1762},2114,2442,2724,3006]
["Butte110% AMI",{"$f":"B63*2*1.1","v":72380},{"$f":"C63*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B72/12*0.3)","v":1809},{"$f":"TRUNC((B72+C72)/2/12*0.3)","v":1938},{"$f":"TRUNC((D72)/12*0.3)","v":2326},{"$f":"TRUNC(((E72+F72)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G72/12*0.3)","v":2997},{"$f":"TRUNC(((H72+I72)/2)/12*0.3)","v":3306}]
["Butte120% AMI",{"$f":"B63*2*1.2","v":78960},{"$f":"C63*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Calaveras15% AMI",{"$f":"B81*2*0.15","v":10665},{"$f":"C81*2*0.15","v":12180},{"$f":"D81*2*0.15","v":13710},{"$f":"E81*2*0.15","v":15225},{"$f":"F81*2*0.15","v":16455},{"$f":"G81*2*0.15","v":17670},18885,20100,266,285,342,396,441,487]
["Calaveras20% AMI",{"$f":"B81*2*0.2","v":14220},{"$f":"C81*2*0.2","v":16240},18280,20300,21940,23560,25180,26800,355,380,457,528,589,649]
["Calaveras25% AMI",{"$f":"B81*2*0.25","v":17775},{"$f":"C81*2*0.25","v":20300},22850,25375,27425,29450,31475,33500,444,475,571,660,736,812]
["Calaveras30% AMI",{"$f":"B81*2*0.3","v":21330},{"$f":"C81*2*0.3","v":24360},27420,30450,32910,35340,37770,40200,533,571,685,792,883,974]
["Calaveras35% AMI",{"$f":"B81*2*0.35","v":24885},{"$f":"C81*2*0.35","v":28420},31989.999999999996,35525,38395,41230,44065,46900,622,666,799,924,1030,1137]
["Calaveras40% AMI",{"$f":"B81*2*0.4","v":28440},{"$f":"C81*2*0.4","v":32480},36560,40600,43880,47120,50360,53600,711,761,914,1056,1178,1299]
["Calaveras45% AMI",{"$f":"B81*2*0.45","v":31995},{"$f":"C81*2*0.45","v":36540},41130,45675,49365,53010,56655,60300,799,856,1028,1188,1325,1461]
["Calaveras50% AMI",{"$f":"VLOOKUP(A81,$Q$2:$Y$59,2,FALSE)","v":35550},{"$f":"VLOOKUP(A81,$Q$2:$Y$59,3,FALSE)","v":40600},{"$f":"VLOOKUP(A81,$Q$2:$Y$59,4,FALSE)","v":45700},{"$f":"VLOOKUP(A81,$Q$2:$Y$59,5,FALSE)","v":50750},{"$f":"VLOOKUP(A81,$Q$2:$Y$59,6,FALSE)","v":54850},{"$f":"VLOOKUP(A81,$Q$2:$Y$59,7,FALSE)","v":58900},{"$f":"VLOOKUP(A81,$Q$2:$Y$59,8,FALSE)","v":62950},{"$f":"VLOOKUP(A81,$Q$2:$Y$59,9,FALSE)","v":67000},{"$f":"TRUNC(B81/12*0.3)","v":888},{"$f":"TRUNC((B81+C81)/2/12*0.3)","v":951},{"$f":"TRUNC((D81)/12*0.3)","v":1142},{"$f":"TRUNC(((E81+F81)/2)/12*0.3)","v":1320},{"$f":"TRUNC(G81/12*0.3)","v":1472},{"$f":"TRUNC(((H81+I81)/2)/12*0.3)","v":1624}]
["Calaveras55% AMI",{"$f":"B81*2*0.55","v":39105},{"$f":"C81*2*0.55","v":44660},50270.000000000007,55825.000000000007,60335.000000000007,64790.000000000007,69245,73700,{"$f":"TRUNC(B82/12*0.3)","v":977},{"$f":"TRUNC((B82+C82)/2/12*0.3)","v":1047},{"$f":"TRUNC((D82)/12*0.3)","v":1256},{"$f":"TRUNC(((E82+F82)/2)/12*0.3)","v":1452},{"$f":"TRUNC(G82/12*0.3)","v":1619},{"$f":"TRUNC(((H82+I82)/2)/12*0.3)","v":1786}]
["Calaveras60% AMI",{"$f":"B81*2*0.6","v":42660},{"$f":"C81*2*0.6","v":48720},54840,60900,65820,70680,75540,80400,1066,1142,1371,1584,1767,1949]
["Calaveras65% AMI",{"$f":"B81*2*0.65","v":46215},{"$f":"C81*2*0.65","v":52780},59410,65975,71305,76570,81835,87100,1155,1237,1485,1716,1914,2111]
["Calaveras70% AMI",{"$f":"B81*2*0.7","v":49770},{"$f":"C81*2*0.7","v":56840},63979.999999999993,71050,76790,82460,88130,93800,1244,1332,1599,1848,2061,2274]
["Calaveras75% AMI",{"$f":"B81*2*0.75","v":53325},{"$f":"C81*2*0.75","v":60900},68550,76125,82275,88350,94425,100500,1333,1427,1713,1980,2208,2436]
["Calaveras80% AMI",{"$f":"B81*2*0.8","v":56880},{"$f":"C81*2*0.8","v":64960},73120,81200,87760,94240,100720,107200,1422,1523,1828,2112,2356,2599]
["Calaveras90% AMI",{"$f":"B81*2*0.9","v":63990},{"$f":"C81*2*0.9","v":73080},82260,91350,98730,106020,113310,120600,1599,1713,2056,2376,2650,2923]
["Calaveras100% AMI",{"$f":"B81*2","v":71100},{"$f":"C81*2","v":81200},91400,101500,109700,117800,125900,134000,{"$f":"J81*2","v":1776},{"$f":"K81*2","v":1902},2284,2640,2944,3248]
["Calaveras110% AMI",{"$f":"B81*2*1.1","v":78210},{"$f":"C81*2*1.1","v":89320},100540.00000000001,111650.00000000001,120670.00000000001,129580.00000000001,138490,147400,{"$f":"TRUNC(B90/12*0.3)","v":1955},{"$f":"TRUNC((B90+C90)/2/12*0.3)","v":2094},{"$f":"TRUNC((D90)/12*0.3)","v":2513},{"$f":"TRUNC(((E90+F90)/2)/12*0.3)","v":2904},{"$f":"TRUNC(G90/12*0.3)","v":3239},{"$f":"TRUNC(((H90+I90)/2)/12*0.3)","v":3573}]
["Calaveras120% AMI",{"$f":"B81*2*1.2","v":85320},{"$f":"C81*2*1.2","v":97440},109680,121800,131640,141360,151080,160800,2133,2284,2742,3168,3534,3898]
["Colusa15% AMI",{"$f":"B99*2*0.15","v":10080},{"$f":"C99*2*0.15","v":11520},{"$f":"D99*2*0.15","v":12960},{"$f":"E99*2*0.15","v":14400},{"$f":"F99*2*0.15","v":15555},{"$f":"G99*2*0.15","v":16710},17850,19020,252,270,324,374,417,460]
["Colusa20% AMI",{"$f":"B99*2*0.2","v":13440},{"$f":"C99*2*0.2","v":15360},17280,19200,20740,22280,23800,25360,336,360,432,499,557,614]
["Colusa25% AMI",{"$f":"B99*2*0.25","v":16800},{"$f":"C99*2*0.25","v":19200},21600,24000,25925,27850,29750,31700,420,450,540,624,696,768]
["Colusa30% AMI",{"$f":"B99*2*0.3","v":20160},{"$f":"C99*2*0.3","v":23040},25920,28800,31110,33420,35700,38040,504,540,648,748,835,921]
["Colusa35% AMI",{"$f":"B99*2*0.35","v":23520},{"$f":"C99*2*0.35","v":26880},30239.999999999996,33600,36295,38990,41650,44380,588,630,756,873,974,1075]
["Colusa40% AMI",{"$f":"B99*2*0.4","v":26880},{"$f":"C99*2*0.4","v":30720},34560,38400,41480,44560,47600,50720,672,720,864,998,1114,1229]
["Colusa45% AMI",{"$f":"B99*2*0.45","v":30240},{"$f":"C99*2*0.45","v":34560},38880,43200,46665,50130,53550,57060,756,810,972,1123,1253,1382]
["Colusa50% AMI",{"$f":"VLOOKUP(A99,$Q$2:$Y$59,2,FALSE)","v":33600},{"$f":"VLOOKUP(A99,$Q$2:$Y$59,3,FALSE)","v":38400},{"$f":"VLOOKUP(A99,$Q$2:$Y$59,4,FALSE)","v":43200},{"$f":"VLOOKUP(A99,$Q$2:$Y$59,5,FALSE)","v":48000},{"$f":"VLOOKUP(A99,$Q$2:$Y$59,6,FALSE)","v":51850},{"$f":"VLOOKUP(A99,$Q$2:$Y$59,7,FALSE)","v":55700},{"$f":"VLOOKUP(A99,$Q$2:$Y$59,8,FALSE)","v":59500},{"$f":"VLOOKUP(A99,$Q$2:$Y$59,9,FALSE)","v":63400},{"$f":"TRUNC(B99/12*0.3)","v":840},{"$f":"TRUNC((B99+C99)/2/12*0.3)","v":900},{"$f":"TRUNC((D99)/12*0.3)","v":1080},{"$f":"TRUNC(((E99+F99)/2)/12*0.3)","v":1248},{"$f":"TRUNC(G99/12*0.3)","v":1392},{"$f":"TRUNC(((H99+I99)/2)/12*0.3)","v":1536}]
["Colusa55% AMI",{"$f":"B99*2*0.55","v":36960},{"$f":"C99*2*0.55","v":42240},47520.000000000007,52800.000000000007,57035.000000000007,61270.000000000007,65450.000000000007,69740,{"$f":"TRUNC(B100/12*0.3)","v":924},{"$f":"TRUNC((B100+C100)/2/12*0.3)","v":990},{"$f":"TRUNC((D100)/12*0.3)","v":1188},{"$f":"TRUNC(((E100+F100)/2)/12*0.3)","v":1372},{"$f":"TRUNC(G100/12*0.3)","v":1531},{"$f":"TRUNC(((H100+I100)/2)/12*0.3)","v":1689}]
["Colusa60% AMI",{"$f":"B99*2*0.6","v":40320},{"$f":"C99*2*0.6","v":46080},51840,57600,62220,66840,71400,76080,1008,1080,1296,1497,1671,1843]
["Colusa65% AMI",{"$f":"B99*2*0.65","v":43680},{"$f":"C99*2*0.65","v":49920},56160,62400,67405,72410,77350,82420,1092,1170,1404,1622,1810,1997]
["Colusa70% AMI",{"$f":"B99*2*0.7","v":47040},{"$f":"C99*2*0.7","v":53760},60479.999999999993,67200,72590,77980,83300,88760,1176,1260,1512,1747,1949,2150]
["Colusa75% AMI",{"$f":"B99*2*0.75","v":50400},{"$f":"C99*2*0.75","v":57600},64800,72000,77775,83550,89250,95100,1260,1350,1620,1872,2088,2304]
["Colusa80% AMI",{"$f":"B99*2*0.8","v":53760},{"$f":"C99*2*0.8","v":61440},69120,76800,82960,89120,95200,101440,1344,1440,1728,1997,2228,2458]
["Colusa90% AMI",{"$f":"B99*2*0.9","v":60480},{"$f":"C99*2*0.9","v":69120},77760,86400,93330,100260,107100,114120,1512,1620,1944,2246,2506,2765]
["Colusa100% AMI",{"$f":"B99*2","v":67200},{"$f":"C99*2","v":76800},86400,96000,103700,111400,119000,126800,{"$f":"J99*2","v":1680},{"$f":"K99*2","v":1800},2160,2496,2784,3072]
["Colusa110% AMI",{"$f":"B99*2*1.1","v":73920},{"$f":"C99*2*1.1","v":84480},95040.000000000015,105600.00000000001,114070.00000000001,122540.00000000001,130900.00000000001,139480,{"$f":"TRUNC(B108/12*0.3)","v":1848},{"$f":"TRUNC((B108+C108)/2/12*0.3)","v":1980},{"$f":"TRUNC((D108)/12*0.3)","v":2376},{"$f":"TRUNC(((E108+F108)/2)/12*0.3)","v":2745},{"$f":"TRUNC(G108/12*0.3)","v":3063},{"$f":"TRUNC(((H108+I108)/2)/12*0.3)","v":3379}]
["Colusa120% AMI",{"$f":"B99*2*1.2","v":80640},{"$f":"C99*2*1.2","v":92160},103680,115200,124440,133680,142800,152160,2016,2160,2592,2995,3342,3687]
["Contra Costa15% AMI",{"$f":"B117*2*0.15","v":16785},{"$f":"C117*2*0.15","v":19185},{"$f":"D117*2*0.15","v":21585},{"$f":"E117*2*0.15","v":23970},{"$f":"F117*2*0.15","v":25890},{"$f":"G117*2*0.15","v":27810},29730,31650,419,449,539,623,695,767]
["Contra Costa20% AMI",{"$f":"B117*2*0.2","v":22380},{"$f":"C117*2*0.2","v":25580},28780,31960,34520,37080,39640,42200,559,599,719,831,927,1023]
["Contra Costa25% AMI",{"$f":"B117*2*0.25","v":27975},{"$f":"C117*2*0.25","v":31975},35975,39950,43150,46350,49550,52750,699,749,899,1038,1158,1278]
["Contra Costa30% AMI",{"$f":"B117*2*0.3","v":33570},{"$f":"C117*2*0.3","v":38370},43170,47940,51780,55620,59460,63300,839,899,1079,1246,1390,1534]
["Contra Costa35% AMI",{"$f":"B117*2*0.35","v":39165},{"$f":"C117*2*0.35","v":44765},50365,55930,60409.999999999993,64889.999999999993,69370,73850,979,1049,1259,1454,1622,1790]
["Contra Costa40% AMI",{"$f":"B117*2*0.4","v":44760},{"$f":"C117*2*0.4","v":51160},57560,63920,69040,74160,79280,84400,1119,1199,1439,1662,1854,2046]
["Contra Costa45% AMI",{"$f":"B117*2*0.45","v":50355},{"$f":"C117*2*0.45","v":57555},64755,71910,77670,83430,89190,94950,1258,1348,1618,1869,2085,2301]
["Contra Costa50% AMI",{"$f":"VLOOKUP(A117,$Q$2:$Y$59,2,FALSE)","v":55950},{"$f":"VLOOKUP(A117,$Q$2:$Y$59,3,FALSE)","v":63950},{"$f":"VLOOKUP(A117,$Q$2:$Y$59,4,FALSE)","v":71950},{"$f":"VLOOKUP(A117,$Q$2:$Y$59,5,FALSE)","v":79900},{"$f":"VLOOKUP(A117,$Q$2:$Y$59,6,FALSE)","v":86300},{"$f":"VLOOKUP(A117,$Q$2:$Y$59,7,FALSE)","v":92700},{"$f":"VLOOKUP(A117,$Q$2:$Y$59,8,FALSE)","v":99100},{"$f":"VLOOKUP(A117,$Q$2:$Y$59,9,FALSE)","v":105500},{"$f":"TRUNC(B117/12*0.3)","v":1398},{"$f":"TRUNC((B117+C117)/2/12*0.3)","v":1498},{"$f":"TRUNC((D117)/12*0.3)","v":1798},{"$f":"TRUNC(((E117+F117)/2)/12*0.3)","v":2077},{"$f":"TRUNC(G117/12*0.3)","v":2317},{"$f":"TRUNC(((H117+I117)/2)/12*0.3)","v":2557}]
["Contra Costa55% AMI",{"$f":"B117*2*0.55","v":61545.000000000007},{"$f":"C117*2*0.55","v":70345},79145,87890,94930.000000000015,101970.00000000001,109010.00000000001,116050.00000000001,{"$f":"TRUNC(B118/12*0.3)","v":1538},{"$f":"TRUNC((B118+C118)/2/12*0.3)","v":1648},{"$f":"TRUNC((D118)/12*0.3)","v":1978},{"$f":"TRUNC(((E118+F118)/2)/12*0.3)","v":2285},{"$f":"TRUNC(G118/12*0.3)","v":2549},{"$f":"TRUNC(((H118+I118)/2)/12*0.3)","v":2813}]
["Contra Costa60% AMI",{"$f":"B117*2*0.6","v":67140},{"$f":"C117*2*0.6","v":76740},86340,95880,103560,111240,118920,126600,1678,1798,2158,2493,2781,3069]
["Contra Costa65% AMI",{"$f":"B117*2*0.65","v":72735},{"$f":"C117*2*0.65","v":83135},93535,103870,112190,120510,128830,137150,1818,1948,2338,2700,3012,3324]
["Contra Costa70% AMI",{"$f":"B117*2*0.7","v":78330},{"$f":"C117*2*0.7","v":89530},100730,111860,120819.99999999999,129779.99999999999,138740,147700,1958,2098,2518,2908,3244,3580]
["Contra Costa75% AMI",{"$f":"B117*2*0.75","v":83925},{"$f":"C117*2*0.75","v":95925},107925,119850,129450,139050,148650,158250,2098,2248,2698,3116,3476,3836]
["Contra Costa80% AMI",{"$f":"B117*2*0.8","v":89520},{"$f":"C117*2*0.8","v":102320},115120,127840,138080,148320,158560,168800,2238,2398,2878,3324,3708,4092]
["Contra Costa90% AMI",{"$f":"B117*2*0.9","v":100710},{"$f":"C117*2*0.9","v":115110},129510,143820,155340,166860,178380,189900,2517,2697,3237,3739,4171,4603]
["Contra Costa100% AMI",{"$f":"B117*2","v":111900},{"$f":"C117*2","v":127900},143900,159800,172600,185400,198200,211000,{"$f":"J117*2","v":2796},{"$f":"K117*2","v":2996},3596,4154,4634,5114]
["Contra Costa110% AMI",{"$f":"B117*2*1.1","v":123090.00000000001},{"$f":"C117*2*1.1","v":140690},158290,175780,189860.00000000003,203940.00000000003,218020.00000000003,232100.00000000003,{"$f":"TRUNC(B126/12*0.3)","v":3077},{"$f":"TRUNC((B126+C126)/2/12*0.3)","v":3297},{"$f":"TRUNC((D126)/12*0.3)","v":3957},{"$f":"TRUNC(((E126+F126)/2)/12*0.3)","v":4570},{"$f":"TRUNC(G126/12*0.3)","v":5098},{"$f":"TRUNC(((H126+I126)/2)/12*0.3)","v":5626}]
["Contra Costa120% AMI",{"$f":"B117*2*1.2","v":134280},{"$f":"C117*2*1.2","v":153480},172680,191760,207120,222480,237840,253200,3357,3597,4317,4986,5562,6138]
["Del Norte15% AMI",{"$f":"B135*2*0.15","v":9870},{"$f":"C135*2*0.15","v":11280},{"$f":"D135*2*0.15","v":12690},{"$f":"E135*2*0.15","v":14085},{"$f":"F135*2*0.15","v":15225},{"$f":"G135*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Del Norte20% AMI",{"$f":"B135*2*0.2","v":13160},{"$f":"C135*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Del Norte25% AMI",{"$f":"B135*2*0.25","v":16450},{"$f":"C135*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Del Norte30% AMI",{"$f":"B135*2*0.3","v":19740},{"$f":"C135*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Del Norte35% AMI",{"$f":"B135*2*0.35","v":23030},{"$f":"C135*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Del Norte40% AMI",{"$f":"B135*2*0.4","v":26320},{"$f":"C135*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Del Norte45% AMI",{"$f":"B135*2*0.45","v":29610},{"$f":"C135*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Del Norte50% AMI",{"$f":"VLOOKUP(A135,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A135,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A135,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A135,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A135,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A135,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A135,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A135,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B135/12*0.3)","v":822},{"$f":"TRUNC((B135+C135)/2/12*0.3)","v":881},{"$f":"TRUNC((D135)/12*0.3)","v":1057},{"$f":"TRUNC(((E135+F135)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G135/12*0.3)","v":1362},{"$f":"TRUNC(((H135+I135)/2)/12*0.3)","v":1503}]
["Del Norte55% AMI",{"$f":"B135*2*0.55","v":36190},{"$f":"C135*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B136/12*0.3)","v":904},{"$f":"TRUNC((B136+C136)/2/12*0.3)","v":969},{"$f":"TRUNC((D136)/12*0.3)","v":1163},{"$f":"TRUNC(((E136+F136)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G136/12*0.3)","v":1498},{"$f":"TRUNC(((H136+I136)/2)/12*0.3)","v":1653}]
["Del Norte60% AMI",{"$f":"B135*2*0.6","v":39480},{"$f":"C135*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Del Norte65% AMI",{"$f":"B135*2*0.65","v":42770},{"$f":"C135*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Del Norte70% AMI",{"$f":"B135*2*0.7","v":46060},{"$f":"C135*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Del Norte75% AMI",{"$f":"B135*2*0.75","v":49350},{"$f":"C135*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Del Norte80% AMI",{"$f":"B135*2*0.8","v":52640},{"$f":"C135*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Del Norte90% AMI",{"$f":"B135*2*0.9","v":59220},{"$f":"C135*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Del Norte100% AMI",{"$f":"B135*2","v":65800},{"$f":"C135*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J135*2","v":1644},{"$f":"K135*2","v":1762},2114,2442,2724,3006]
["Del Norte110% AMI",{"$f":"B135*2*1.1","v":72380},{"$f":"C135*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B144/12*0.3)","v":1809},{"$f":"TRUNC((B144+C144)/2/12*0.3)","v":1938},{"$f":"TRUNC((D144)/12*0.3)","v":2326},{"$f":"TRUNC(((E144+F144)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G144/12*0.3)","v":2997},{"$f":"TRUNC(((H144+I144)/2)/12*0.3)","v":3306}]
["Del Norte120% AMI",{"$f":"B135*2*1.2","v":78960},{"$f":"C135*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["El Dorado15% AMI",{"$f":"B153*2*0.15","v":13515},{"$f":"C153*2*0.15","v":15435},{"$f":"D153*2*0.15","v":17370},{"$f":"E153*2*0.15","v":19290},{"$f":"F153*2*0.15","v":20835},{"$f":"G153*2*0.15","v":22380},23925,25470,337,361,434,501,559,617]
["El Dorado20% AMI",{"$f":"B153*2*0.2","v":18020},{"$f":"C153*2*0.2","v":20580},23160,25720,27780,29840,31900,33960,450,482,579,668,746,823]
["El Dorado25% AMI",{"$f":"B153*2*0.25","v":22525},{"$f":"C153*2*0.25","v":25725},28950,32150,34725,37300,39875,42450,563,603,723,835,932,1029]
["El Dorado30% AMI",{"$f":"B153*2*0.3","v":27030},{"$f":"C153*2*0.3","v":30870},34740,38580,41670,44760,47850,50940,675,723,868,1003,1119,1234]
["El Dorado35% AMI",{"$f":"B153*2*0.35","v":31534.999999999996},{"$f":"C153*2*0.35","v":36015},40530,45010,48615,52220,55825,59429.999999999993,788,844,1013,1170,1305,1440]
["El Dorado40% AMI",{"$f":"B153*2*0.4","v":36040},{"$f":"C153*2*0.4","v":41160},46320,51440,55560,59680,63800,67920,901,965,1158,1337,1492,1646]
["El Dorado45% AMI",{"$f":"B153*2*0.45","v":40545},{"$f":"C153*2*0.45","v":46305},52110,57870,62505,67140,71775,76410,1013,1085,1302,1504,1678,1852]
["El Dorado50% AMI",{"$f":"VLOOKUP(A153,$Q$2:$Y$59,2,FALSE)","v":45050},{"$f":"VLOOKUP(A153,$Q$2:$Y$59,3,FALSE)","v":51450},{"$f":"VLOOKUP(A153,$Q$2:$Y$59,4,FALSE)","v":57900},{"$f":"VLOOKUP(A153,$Q$2:$Y$59,5,FALSE)","v":64300},{"$f":"VLOOKUP(A153,$Q$2:$Y$59,6,FALSE)","v":69450},{"$f":"VLOOKUP(A153,$Q$2:$Y$59,7,FALSE)","v":74600},{"$f":"VLOOKUP(A153,$Q$2:$Y$59,8,FALSE)","v":79750},{"$f":"VLOOKUP(A153,$Q$2:$Y$59,9,FALSE)","v":84900},{"$f":"TRUNC(B153/12*0.3)","v":1126},{"$f":"TRUNC((B153+C153)/2/12*0.3)","v":1206},{"$f":"TRUNC((D153)/12*0.3)","v":1447},{"$f":"TRUNC(((E153+F153)/2)/12*0.3)","v":1671},{"$f":"TRUNC(G153/12*0.3)","v":1865},{"$f":"TRUNC(((H153+I153)/2)/12*0.3)","v":2058}]
["El Dorado55% AMI",{"$f":"B153*2*0.55","v":49555.000000000007},{"$f":"C153*2*0.55","v":56595.000000000007},63690.000000000007,70730,76395,82060,87725,93390.000000000015,{"$f":"TRUNC(B154/12*0.3)","v":1238},{"$f":"TRUNC((B154+C154)/2/12*0.3)","v":1326},{"$f":"TRUNC((D154)/12*0.3)","v":1592},{"$f":"TRUNC(((E154+F154)/2)/12*0.3)","v":1839},{"$f":"TRUNC(G154/12*0.3)","v":2051},{"$f":"TRUNC(((H154+I154)/2)/12*0.3)","v":2263}]
["El Dorado60% AMI",{"$f":"B153*2*0.6","v":54060},{"$f":"C153*2*0.6","v":61740},69480,77160,83340,89520,95700,101880,1351,1447,1737,2006,2238,2469]
["El Dorado65% AMI",{"$f":"B153*2*0.65","v":58565},{"$f":"C153*2*0.65","v":66885},75270,83590,90285,96980,103675,110370,1464,1568,1881,2173,2424,2675]
["El Dorado70% AMI",{"$f":"B153*2*0.7","v":63069.999999999993},{"$f":"C153*2*0.7","v":72030},81060,90020,97230,104440,111650,118859.99999999999,1576,1688,2026,2340,2611,2881]
["El Dorado75% AMI",{"$f":"B153*2*0.75","v":67575},{"$f":"C153*2*0.75","v":77175},86850,96450,104175,111900,119625,127350,1689,1809,2171,2507,2797,3087]
["El Dorado80% AMI",{"$f":"B153*2*0.8","v":72080},{"$f":"C153*2*0.8","v":82320},92640,102880,111120,119360,127600,135840,1802,1930,2316,2675,2984,3293]
["El Dorado90% AMI",{"$f":"B153*2*0.9","v":81090},{"$f":"C153*2*0.9","v":92610},104220,115740,125010,134280,143550,152820,2027,2171,2605,3009,3357,3704]
["El Dorado100% AMI",{"$f":"B153*2","v":90100},{"$f":"C153*2","v":102900},115800,128600,138900,149200,159500,169800,{"$f":"J153*2","v":2252},{"$f":"K153*2","v":2412},2894,3342,3730,4116]
["El Dorado110% AMI",{"$f":"B153*2*1.1","v":99110.000000000015},{"$f":"C153*2*1.1","v":113190.00000000001},127380.00000000001,141460,152790,164120,175450,186780.00000000003,{"$f":"TRUNC(B162/12*0.3)","v":2477},{"$f":"TRUNC((B162+C162)/2/12*0.3)","v":2653},{"$f":"TRUNC((D162)/12*0.3)","v":3184},{"$f":"TRUNC(((E162+F162)/2)/12*0.3)","v":3678},{"$f":"TRUNC(G162/12*0.3)","v":4103},{"$f":"TRUNC(((H162+I162)/2)/12*0.3)","v":4527}]
["El Dorado120% AMI",{"$f":"B153*2*1.2","v":108120},{"$f":"C153*2*1.2","v":123480},138960,154320,166680,179040,191400,203760,2703,2895,3474,4012,4476,4939]
["Fresno15% AMI",{"$f":"B171*2*0.15","v":9870},{"$f":"C171*2*0.15","v":11280},{"$f":"D171*2*0.15","v":12690},{"$f":"E171*2*0.15","v":14085},{"$f":"F171*2*0.15","v":15225},{"$f":"G171*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Fresno20% AMI",{"$f":"B171*2*0.2","v":13160},{"$f":"C171*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Fresno25% AMI",{"$f":"B171*2*0.25","v":16450},{"$f":"C171*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Fresno30% AMI",{"$f":"B171*2*0.3","v":19740},{"$f":"C171*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Fresno35% AMI",{"$f":"B171*2*0.35","v":23030},{"$f":"C171*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Fresno40% AMI",{"$f":"B171*2*0.4","v":26320},{"$f":"C171*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Fresno45% AMI",{"$f":"B171*2*0.45","v":29610},{"$f":"C171*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Fresno50% AMI",{"$f":"VLOOKUP(A171,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A171,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A171,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A171,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A171,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A171,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A171,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A171,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B171/12*0.3)","v":822},{"$f":"TRUNC((B171+C171)/2/12*0.3)","v":881},{"$f":"TRUNC((D171)/12*0.3)","v":1057},{"$f":"TRUNC(((E171+F171)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G171/12*0.3)","v":1362},{"$f":"TRUNC(((H171+I171)/2)/12*0.3)","v":1503}]
["Fresno55% AMI",{"$f":"B171*2*0.55","v":36190},{"$f":"C171*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B172/12*0.3)","v":904},{"$f":"TRUNC((B172+C172)/2/12*0.3)","v":969},{"$f":"TRUNC((D172)/12*0.3)","v":1163},{"$f":"TRUNC(((E172+F172)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G172/12*0.3)","v":1498},{"$f":"TRUNC(((H172+I172)/2)/12*0.3)","v":1653}]
["Fresno60% AMI",{"$f":"B171*2*0.6","v":39480},{"$f":"C171*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Fresno65% AMI",{"$f":"B171*2*0.65","v":42770},{"$f":"C171*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Fresno70% AMI",{"$f":"B171*2*0.7","v":46060},{"$f":"C171*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Fresno75% AMI",{"$f":"B171*2*0.75","v":49350},{"$f":"C171*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Fresno80% AMI",{"$f":"B171*2*0.8","v":52640},{"$f":"C171*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Fresno90% AMI",{"$f":"B171*2*0.9","v":59220},{"$f":"C171*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Fresno100% AMI",{"$f":"B171*2","v":65800},{"$f":"C171*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J171*2","v":1644},{"$f":"K171*2","v":1762},2114,2442,2724,3006]
["Fresno110% AMI",{"$f":"B171*2*1.1","v":72380},{"$f":"C171*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B180/12*0.3)","v":1809},{"$f":"TRUNC((B180+C180)/2/12*0.3)","v":1938},{"$f":"TRUNC((D180)/12*0.3)","v":2326},{"$f":"TRUNC(((E180+F180)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G180/12*0.3)","v":2997},{"$f":"TRUNC(((H180+I180)/2)/12*0.3)","v":3306}]
["Fresno120% AMI",{"$f":"B171*2*1.2","v":78960},{"$f":"C171*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Glenn15% AMI",{"$f":"B189*2*0.15","v":9870},{"$f":"C189*2*0.15","v":11280},{"$f":"D189*2*0.15","v":12690},{"$f":"E189*2*0.15","v":14085},{"$f":"F189*2*0.15","v":15225},{"$f":"G189*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Glenn20% AMI",{"$f":"B189*2*0.2","v":13160},{"$f":"C189*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Glenn25% AMI",{"$f":"B189*2*0.25","v":16450},{"$f":"C189*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Glenn30% AMI",{"$f":"B189*2*0.3","v":19740},{"$f":"C189*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Glenn35% AMI",{"$f":"B189*2*0.35","v":23030},{"$f":"C189*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Glenn40% AMI",{"$f":"B189*2*0.4","v":26320},{"$f":"C189*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Glenn45% AMI",{"$f":"B189*2*0.45","v":29610},{"$f":"C189*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Glenn50% AMI",{"$f":"VLOOKUP(A189,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A189,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A189,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A189,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A189,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A189,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A189,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A189,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B189/12*0.3)","v":822},{"$f":"TRUNC((B189+C189)/2/12*0.3)","v":881},{"$f":"TRUNC((D189)/12*0.3)","v":1057},{"$f":"TRUNC(((E189+F189)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G189/12*0.3)","v":1362},{"$f":"TRUNC(((H189+I189)/2)/12*0.3)","v":1503}]
["Glenn55% AMI",{"$f":"B189*2*0.55","v":36190},{"$f":"C189*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B190/12*0.3)","v":904},{"$f":"TRUNC((B190+C190)/2/12*0.3)","v":969},{"$f":"TRUNC((D190)/12*0.3)","v":1163},{"$f":"TRUNC(((E190+F190)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G190/12*0.3)","v":1498},{"$f":"TRUNC(((H190+I190)/2)/12*0.3)","v":1653}]
["Glenn60% AMI",{"$f":"B189*2*0.6","v":39480},{"$f":"C189*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Glenn65% AMI",{"$f":"B189*2*0.65","v":42770},{"$f":"C189*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Glenn70% AMI",{"$f":"B189*2*0.7","v":46060},{"$f":"C189*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Glenn75% AMI",{"$f":"B189*2*0.75","v":49350},{"$f":"C189*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Glenn80% AMI",{"$f":"B189*2*0.8","v":52640},{"$f":"C189*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Glenn90% AMI",{"$f":"B189*2*0.9","v":59220},{"$f":"C189*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Glenn100% AMI",{"$f":"B189*2","v":65800},{"$f":"C189*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J189*2","v":1644},{"$f":"K189*2","v":1762},2114,2442,2724,3006]
["Glenn110% AMI",{"$f":"B189*2*1.1","v":72380},{"$f":"C189*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B198/12*0.3)","v":1809},{"$f":"TRUNC((B198+C198)/2/12*0.3)","v":1938},{"$f":"TRUNC((D198)/12*0.3)","v":2326},{"$f":"TRUNC(((E198+F198)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G198/12*0.3)","v":2997},{"$f":"TRUNC(((H198+I198)/2)/12*0.3)","v":3306}]
["Glenn120% AMI",{"$f":"B189*2*1.2","v":78960},{"$f":"C189*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Humboldt15% AMI",{"$f":"B207*2*0.15","v":9870},{"$f":"C207*2*0.15","v":11280},{"$f":"D207*2*0.15","v":12690},{"$f":"E207*2*0.15","v":14085},{"$f":"F207*2*0.15","v":15225},{"$f":"G207*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Humboldt20% AMI",{"$f":"B207*2*0.2","v":13160},{"$f":"C207*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Humboldt25% AMI",{"$f":"B207*2*0.25","v":16450},{"$f":"C207*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Humboldt30% AMI",{"$f":"B207*2*0.3","v":19740},{"$f":"C207*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Humboldt35% AMI",{"$f":"B207*2*0.35","v":23030},{"$f":"C207*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Humboldt40% AMI",{"$f":"B207*2*0.4","v":26320},{"$f":"C207*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Humboldt45% AMI",{"$f":"B207*2*0.45","v":29610},{"$f":"C207*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Humboldt50% AMI",{"$f":"VLOOKUP(A207,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A207,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A207,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A207,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A207,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A207,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A207,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A207,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B207/12*0.3)","v":822},{"$f":"TRUNC((B207+C207)/2/12*0.3)","v":881},{"$f":"TRUNC((D207)/12*0.3)","v":1057},{"$f":"TRUNC(((E207+F207)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G207/12*0.3)","v":1362},{"$f":"TRUNC(((H207+I207)/2)/12*0.3)","v":1503}]
["Humboldt55% AMI",{"$f":"B207*2*0.55","v":36190},{"$f":"C207*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B208/12*0.3)","v":904},{"$f":"TRUNC((B208+C208)/2/12*0.3)","v":969},{"$f":"TRUNC((D208)/12*0.3)","v":1163},{"$f":"TRUNC(((E208+F208)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G208/12*0.3)","v":1498},{"$f":"TRUNC(((H208+I208)/2)/12*0.3)","v":1653}]
["Humboldt60% AMI",{"$f":"B207*2*0.6","v":39480},{"$f":"C207*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Humboldt65% AMI",{"$f":"B207*2*0.65","v":42770},{"$f":"C207*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Humboldt70% AMI",{"$f":"B207*2*0.7","v":46060},{"$f":"C207*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Humboldt75% AMI",{"$f":"B207*2*0.75","v":49350},{"$f":"C207*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Humboldt80% AMI",{"$f":"B207*2*0.8","v":52640},{"$f":"C207*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Humboldt90% AMI",{"$f":"B207*2*0.9","v":59220},{"$f":"C207*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Humboldt100% AMI",{"$f":"B207*2","v":65800},{"$f":"C207*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J207*2","v":1644},{"$f":"K207*2","v":1762},2114,2442,2724,3006]
["Humboldt110% AMI",{"$f":"B207*2*1.1","v":72380},{"$f":"C207*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B216/12*0.3)","v":1809},{"$f":"TRUNC((B216+C216)/2/12*0.3)","v":1938},{"$f":"TRUNC((D216)/12*0.3)","v":2326},{"$f":"TRUNC(((E216+F216)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G216/12*0.3)","v":2997},{"$f":"TRUNC(((H216+I216)/2)/12*0.3)","v":3306}]
["Humboldt120% AMI",{"$f":"B207*2*1.2","v":78960},{"$f":"C207*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Imperial15% AMI",{"$f":"B225*2*0.15","v":9870},{"$f":"C225*2*0.15","v":11280},{"$f":"D225*2*0.15","v":12690},{"$f":"E225*2*0.15","v":14085},{"$f":"F225*2*0.15","v":15225},{"$f":"G225*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Imperial20% AMI",{"$f":"B225*2*0.2","v":13160},{"$f":"C225*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Imperial25% AMI",{"$f":"B225*2*0.25","v":16450},{"$f":"C225*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Imperial30% AMI",{"$f":"B225*2*0.3","v":19740},{"$f":"C225*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Imperial35% AMI",{"$f":"B225*2*0.35","v":23030},{"$f":"C225*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Imperial40% AMI",{"$f":"B225*2*0.4","v":26320},{"$f":"C225*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Imperial45% AMI",{"$f":"B225*2*0.45","v":29610},{"$f":"C225*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Imperial50% AMI",{"$f":"VLOOKUP(A225,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A225,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A225,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A225,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A225,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A225,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A225,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A225,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B225/12*0.3)","v":822},{"$f":"TRUNC((B225+C225)/2/12*0.3)","v":881},{"$f":"TRUNC((D225)/12*0.3)","v":1057},{"$f":"TRUNC(((E225+F225)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G225/12*0.3)","v":1362},{"$f":"TRUNC(((H225+I225)/2)/12*0.3)","v":1503}]
["Imperial55% AMI",{"$f":"B225*2*0.55","v":36190},{"$f":"C225*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B226/12*0.3)","v":904},{"$f":"TRUNC((B226+C226)/2/12*0.3)","v":969},{"$f":"TRUNC((D226)/12*0.3)","v":1163},{"$f":"TRUNC(((E226+F226)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G226/12*0.3)","v":1498},{"$f":"TRUNC(((H226+I226)/2)/12*0.3)","v":1653}]
["Imperial60% AMI",{"$f":"B225*2*0.6","v":39480},{"$f":"C225*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Imperial65% AMI",{"$f":"B225*2*0.65","v":42770},{"$f":"C225*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Imperial70% AMI",{"$f":"B225*2*0.7","v":46060},{"$f":"C225*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Imperial75% AMI",{"$f":"B225*2*0.75","v":49350},{"$f":"C225*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Imperial80% AMI",{"$f":"B225*2*0.8","v":52640},{"$f":"C225*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Imperial90% AMI",{"$f":"B225*2*0.9","v":59220},{"$f":"C225*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Imperial100% AMI",{"$f":"B225*2","v":65800},{"$f":"C225*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J225*2","v":1644},{"$f":"K225*2","v":1762},2114,2442,2724,3006]
["Imperial110% AMI",{"$f":"B225*2*1.1","v":72380},{"$f":"C225*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B234/12*0.3)","v":1809},{"$f":"TRUNC((B234+C234)/2/12*0.3)","v":1938},{"$f":"TRUNC((D234)/12*0.3)","v":2326},{"$f":"TRUNC(((E234+F234)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G234/12*0.3)","v":2997},{"$f":"TRUNC(((H234+I234)/2)/12*0.3)","v":3306}]
["Imperial120% AMI",{"$f":"B225*2*1.2","v":78960},{"$f":"C225*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Inyo15% AMI",{"$f":"B243*2*0.15","v":10080},{"$f":"C243*2*0.15","v":11520},{"$f":"D243*2*0.15","v":12960},{"$f":"E243*2*0.15","v":14400},{"$f":"F243*2*0.15","v":15555},{"$f":"G243*2*0.15","v":16710},17850,19020,252,270,324,374,417,460]
["Inyo20% AMI",{"$f":"B243*2*0.2","v":13440},{"$f":"C243*2*0.2","v":15360},17280,19200,20740,22280,23800,25360,336,360,432,499,557,614]
["Inyo25% AMI",{"$f":"B243*2*0.25","v":16800},{"$f":"C243*2*0.25","v":19200},21600,24000,25925,27850,29750,31700,420,450,540,624,696,768]
["Inyo30% AMI",{"$f":"B243*2*0.3","v":20160},{"$f":"C243*2*0.3","v":23040},25920,28800,31110,33420,35700,38040,504,540,648,748,835,921]
["Inyo35% AMI",{"$f":"B243*2*0.35","v":23520},{"$f":"C243*2*0.35","v":26880},30239.999999999996,33600,36295,38990,41650,44380,588,630,756,873,974,1075]
["Inyo40% AMI",{"$f":"B243*2*0.4","v":26880},{"$f":"C243*2*0.4","v":30720},34560,38400,41480,44560,47600,50720,672,720,864,998,1114,1229]
["Inyo45% AMI",{"$f":"B243*2*0.45","v":30240},{"$f":"C243*2*0.45","v":34560},38880,43200,46665,50130,53550,57060,756,810,972,1123,1253,1382]
["Inyo50% AMI",{"$f":"VLOOKUP(A243,$Q$2:$Y$59,2,FALSE)","v":33600},{"$f":"VLOOKUP(A243,$Q$2:$Y$59,3,FALSE)","v":38400},{"$f":"VLOOKUP(A243,$Q$2:$Y$59,4,FALSE)","v":43200},{"$f":"VLOOKUP(A243,$Q$2:$Y$59,5,FALSE)","v":48000},{"$f":"VLOOKUP(A243,$Q$2:$Y$59,6,FALSE)","v":51850},{"$f":"VLOOKUP(A243,$Q$2:$Y$59,7,FALSE)","v":55700},{"$f":"VLOOKUP(A243,$Q$2:$Y$59,8,FALSE)","v":59500},{"$f":"VLOOKUP(A243,$Q$2:$Y$59,9,FALSE)","v":63400},{"$f":"TRUNC(B243/12*0.3)","v":840},{"$f":"TRUNC((B243+C243)/2/12*0.3)","v":900},{"$f":"TRUNC((D243)/12*0.3)","v":1080},{"$f":"TRUNC(((E243+F243)/2)/12*0.3)","v":1248},{"$f":"TRUNC(G243/12*0.3)","v":1392},{"$f":"TRUNC(((H243+I243)/2)/12*0.3)","v":1536}]
["Inyo55% AMI",{"$f":"B243*2*0.55","v":36960},{"$f":"C243*2*0.55","v":42240},47520.000000000007,52800.000000000007,57035.000000000007,61270.000000000007,65450.000000000007,69740,{"$f":"TRUNC(B244/12*0.3)","v":924},{"$f":"TRUNC((B244+C244)/2/12*0.3)","v":990},{"$f":"TRUNC((D244)/12*0.3)","v":1188},{"$f":"TRUNC(((E244+F244)/2)/12*0.3)","v":1372},{"$f":"TRUNC(G244/12*0.3)","v":1531},{"$f":"TRUNC(((H244+I244)/2)/12*0.3)","v":1689}]
["Inyo60% AMI",{"$f":"B243*2*0.6","v":40320},{"$f":"C243*2*0.6","v":46080},51840,57600,62220,66840,71400,76080,1008,1080,1296,1497,1671,1843]
["Inyo65% AMI",{"$f":"B243*2*0.65","v":43680},{"$f":"C243*2*0.65","v":49920},56160,62400,67405,72410,77350,82420,1092,1170,1404,1622,1810,1997]
["Inyo70% AMI",{"$f":"B243*2*0.7","v":47040},{"$f":"C243*2*0.7","v":53760},60479.999999999993,67200,72590,77980,83300,88760,1176,1260,1512,1747,1949,2150]
["Inyo75% AMI",{"$f":"B243*2*0.75","v":50400},{"$f":"C243*2*0.75","v":57600},64800,72000,77775,83550,89250,95100,1260,1350,1620,1872,2088,2304]
["Inyo80% AMI",{"$f":"B243*2*0.8","v":53760},{"$f":"C243*2*0.8","v":61440},69120,76800,82960,89120,95200,101440,1344,1440,1728,1997,2228,2458]
["Inyo90% AMI",{"$f":"B243*2*0.9","v":60480},{"$f":"C243*2*0.9","v":69120},77760,86400,93330,100260,107100,114120,1512,1620,1944,2246,2506,2765]
["Inyo100% AMI",{"$f":"B243*2","v":67200},{"$f":"C243*2","v":76800},86400,96000,103700,111400,119000,126800,{"$f":"J243*2","v":1680},{"$f":"K243*2","v":1800},2160,2496,2784,3072]
["Inyo110% AMI",{"$f":"B243*2*1.1","v":73920},{"$f":"C243*2*1.1","v":84480},95040.000000000015,105600.00000000001,114070.00000000001,122540.00000000001,130900.00000000001,139480,{"$f":"TRUNC(B252/12*0.3)","v":1848},{"$f":"TRUNC((B252+C252)/2/12*0.3)","v":1980},{"$f":"TRUNC((D252)/12*0.3)","v":2376},{"$f":"TRUNC(((E252+F252)/2)/12*0.3)","v":2745},{"$f":"TRUNC(G252/12*0.3)","v":3063},{"$f":"TRUNC(((H252+I252)/2)/12*0.3)","v":3379}]
["Inyo120% AMI",{"$f":"B243*2*1.2","v":80640},{"$f":"C243*2*1.2","v":92160},103680,115200,124440,133680,142800,152160,2016,2160,2592,2995,3342,3687]
["Kern15% AMI",{"$f":"B261*2*0.15","v":9870},{"$f":"C261*2*0.15","v":11280},{"$f":"D261*2*0.15","v":12690},{"$f":"E261*2*0.15","v":14085},{"$f":"F261*2*0.15","v":15225},{"$f":"G261*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Kern20% AMI",{"$f":"B261*2*0.2","v":13160},{"$f":"C261*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Kern25% AMI",{"$f":"B261*2*0.25","v":16450},{"$f":"C261*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Kern30% AMI",{"$f":"B261*2*0.3","v":19740},{"$f":"C261*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Kern35% AMI",{"$f":"B261*2*0.35","v":23030},{"$f":"C261*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Kern40% AMI",{"$f":"B261*2*0.4","v":26320},{"$f":"C261*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Kern45% AMI",{"$f":"B261*2*0.45","v":29610},{"$f":"C261*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Kern50% AMI",{"$f":"VLOOKUP(A261,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A261,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A261,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A261,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A261,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A261,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A261,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A261,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B261/12*0.3)","v":822},{"$f":"TRUNC((B261+C261)/2/12*0.3)","v":881},{"$f":"TRUNC((D261)/12*0.3)","v":1057},{"$f":"TRUNC(((E261+F261)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G261/12*0.3)","v":1362},{"$f":"TRUNC(((H261+I261)/2)/12*0.3)","v":1503}]
["Kern55% AMI",{"$f":"B261*2*0.55","v":36190},{"$f":"C261*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B262/12*0.3)","v":904},{"$f":"TRUNC((B262+C262)/2/12*0.3)","v":969},{"$f":"TRUNC((D262)/12*0.3)","v":1163},{"$f":"TRUNC(((E262+F262)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G262/12*0.3)","v":1498},{"$f":"TRUNC(((H262+I262)/2)/12*0.3)","v":1653}]
["Kern60% AMI",{"$f":"B261*2*0.6","v":39480},{"$f":"C261*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Kern65% AMI",{"$f":"B261*2*0.65","v":42770},{"$f":"C261*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Kern70% AMI",{"$f":"B261*2*0.7","v":46060},{"$f":"C261*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Kern75% AMI",{"$f":"B261*2*0.75","v":49350},{"$f":"C261*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Kern80% AMI",{"$f":"B261*2*0.8","v":52640},{"$f":"C261*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Kern90% AMI",{"$f":"B261*2*0.9","v":59220},{"$f":"C261*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Kern100% AMI",{"$f":"B261*2","v":65800},{"$f":"C261*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J261*2","v":1644},{"$f":"K261*2","v":1762},2114,2442,2724,3006]
["Kern110% AMI",{"$f":"B261*2*1.1","v":72380},{"$f":"C261*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B270/12*0.3)","v":1809},{"$f":"TRUNC((B270+C270)/2/12*0.3)","v":1938},{"$f":"TRUNC((D270)/12*0.3)","v":2326},{"$f":"TRUNC(((E270+F270)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G270/12*0.3)","v":2997},{"$f":"TRUNC(((H270+I270)/2)/12*0.3)","v":3306}]
["Kern120% AMI",{"$f":"B261*2*1.2","v":78960},{"$f":"C261*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Kings15% AMI",{"$f":"B279*2*0.15","v":9870},{"$f":"C279*2*0.15","v":11280},{"$f":"D279*2*0.15","v":12690},{"$f":"E279*2*0.15","v":14085},{"$f":"F279*2*0.15","v":15225},{"$f":"G279*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Kings20% AMI",{"$f":"B279*2*0.2","v":13160},{"$f":"C279*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Kings25% AMI",{"$f":"B279*2*0.25","v":16450},{"$f":"C279*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Kings30% AMI",{"$f":"B279*2*0.3","v":19740},{"$f":"C279*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Kings35% AMI",{"$f":"B279*2*0.35","v":23030},{"$f":"C279*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Kings40% AMI",{"$f":"B279*2*0.4","v":26320},{"$f":"C279*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Kings45% AMI",{"$f":"B279*2*0.45","v":29610},{"$f":"C279*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Kings50% AMI",{"$f":"VLOOKUP(A279,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A279,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A279,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A279,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A279,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A279,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A279,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A279,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B279/12*0.3)","v":822},{"$f":"TRUNC((B279+C279)/2/12*0.3)","v":881},{"$f":"TRUNC((D279)/12*0.3)","v":1057},{"$f":"TRUNC(((E279+F279)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G279/12*0.3)","v":1362},{"$f":"TRUNC(((H279+I279)/2)/12*0.3)","v":1503}]
["Kings55% AMI",{"$f":"B279*2*0.55","v":36190},{"$f":"C279*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B280/12*0.3)","v":904},{"$f":"TRUNC((B280+C280)/2/12*0.3)","v":969},{"$f":"TRUNC((D280)/12*0.3)","v":1163},{"$f":"TRUNC(((E280+F280)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G280/12*0.3)","v":1498},{"$f":"TRUNC(((H280+I280)/2)/12*0.3)","v":1653}]
["Kings60% AMI",{"$f":"B279*2*0.6","v":39480},{"$f":"C279*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Kings65% AMI",{"$f":"B279*2*0.65","v":42770},{"$f":"C279*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Kings70% AMI",{"$f":"B279*2*0.7","v":46060},{"$f":"C279*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Kings75% AMI",{"$f":"B279*2*0.75","v":49350},{"$f":"C279*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Kings80% AMI",{"$f":"B279*2*0.8","v":52640},{"$f":"C279*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Kings90% AMI",{"$f":"B279*2*0.9","v":59220},{"$f":"C279*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Kings100% AMI",{"$f":"B279*2","v":65800},{"$f":"C279*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J279*2","v":1644},{"$f":"K279*2","v":1762},2114,2442,2724,3006]
["Kings110% AMI",{"$f":"B279*2*1.1","v":72380},{"$f":"C279*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B288/12*0.3)","v":1809},{"$f":"TRUNC((B288+C288)/2/12*0.3)","v":1938},{"$f":"TRUNC((D288)/12*0.3)","v":2326},{"$f":"TRUNC(((E288+F288)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G288/12*0.3)","v":2997},{"$f":"TRUNC(((H288+I288)/2)/12*0.3)","v":3306}]
["Kings120% AMI",{"$f":"B279*2*1.2","v":78960},{"$f":"C279*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Lake15% AMI",{"$f":"B297*2*0.15","v":9870},{"$f":"C297*2*0.15","v":11280},{"$f":"D297*2*0.15","v":12690},{"$f":"E297*2*0.15","v":14085},{"$f":"F297*2*0.15","v":15225},{"$f":"G297*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Lake20% AMI",{"$f":"B297*2*0.2","v":13160},{"$f":"C297*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Lake25% AMI",{"$f":"B297*2*0.25","v":16450},{"$f":"C297*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Lake30% AMI",{"$f":"B297*2*0.3","v":19740},{"$f":"C297*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Lake35% AMI",{"$f":"B297*2*0.35","v":23030},{"$f":"C297*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Lake40% AMI",{"$f":"B297*2*0.4","v":26320},{"$f":"C297*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Lake45% AMI",{"$f":"B297*2*0.45","v":29610},{"$f":"C297*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Lake50% AMI",{"$f":"VLOOKUP(A297,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A297,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A297,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A297,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A297,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A297,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A297,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A297,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B297/12*0.3)","v":822},{"$f":"TRUNC((B297+C297)/2/12*0.3)","v":881},{"$f":"TRUNC((D297)/12*0.3)","v":1057},{"$f":"TRUNC(((E297+F297)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G297/12*0.3)","v":1362},{"$f":"TRUNC(((H297+I297)/2)/12*0.3)","v":1503}]
["Lake55% AMI",{"$f":"B297*2*0.55","v":36190},{"$f":"C297*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B298/12*0.3)","v":904},{"$f":"TRUNC((B298+C298)/2/12*0.3)","v":969},{"$f":"TRUNC((D298)/12*0.3)","v":1163},{"$f":"TRUNC(((E298+F298)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G298/12*0.3)","v":1498},{"$f":"TRUNC(((H298+I298)/2)/12*0.3)","v":1653}]
["Lake60% AMI",{"$f":"B297*2*0.6","v":39480},{"$f":"C297*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Lake65% AMI",{"$f":"B297*2*0.65","v":42770},{"$f":"C297*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Lake70% AMI",{"$f":"B297*2*0.7","v":46060},{"$f":"C297*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Lake75% AMI",{"$f":"B297*2*0.75","v":49350},{"$f":"C297*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Lake80% AMI",{"$f":"B297*2*0.8","v":52640},{"$f":"C297*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Lake90% AMI",{"$f":"B297*2*0.9","v":59220},{"$f":"C297*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Lake100% AMI",{"$f":"B297*2","v":65800},{"$f":"C297*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J297*2","v":1644},{"$f":"K297*2","v":1762},2114,2442,2724,3006]
["Lake110% AMI",{"$f":"B297*2*1.1","v":72380},{"$f":"C297*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B306/12*0.3)","v":1809},{"$f":"TRUNC((B306+C306)/2/12*0.3)","v":1938},{"$f":"TRUNC((D306)/12*0.3)","v":2326},{"$f":"TRUNC(((E306+F306)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G306/12*0.3)","v":2997},{"$f":"TRUNC(((H306+I306)/2)/12*0.3)","v":3306}]
["Lake120% AMI",{"$f":"B297*2*1.2","v":78960},{"$f":"C297*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Lassen15% AMI",{"$f":"B315*2*0.15","v":9870},{"$f":"C315*2*0.15","v":11280},{"$f":"D315*2*0.15","v":12690},{"$f":"E315*2*0.15","v":14085},{"$f":"F315*2*0.15","v":15225},{"$f":"G315*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Lassen20% AMI",{"$f":"B315*2*0.2","v":13160},{"$f":"C315*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Lassen25% AMI",{"$f":"B315*2*0.25","v":16450},{"$f":"C315*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Lassen30% AMI",{"$f":"B315*2*0.3","v":19740},{"$f":"C315*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Lassen35% AMI",{"$f":"B315*2*0.35","v":23030},{"$f":"C315*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Lassen40% AMI",{"$f":"B315*2*0.4","v":26320},{"$f":"C315*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Lassen45% AMI",{"$f":"B315*2*0.45","v":29610},{"$f":"C315*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Lassen50% AMI",{"$f":"VLOOKUP(A315,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A315,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A315,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A315,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A315,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A315,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A315,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A315,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B315/12*0.3)","v":822},{"$f":"TRUNC((B315+C315)/2/12*0.3)","v":881},{"$f":"TRUNC((D315)/12*0.3)","v":1057},{"$f":"TRUNC(((E315+F315)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G315/12*0.3)","v":1362},{"$f":"TRUNC(((H315+I315)/2)/12*0.3)","v":1503}]
["Lassen55% AMI",{"$f":"B315*2*0.55","v":36190},{"$f":"C315*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B316/12*0.3)","v":904},{"$f":"TRUNC((B316+C316)/2/12*0.3)","v":969},{"$f":"TRUNC((D316)/12*0.3)","v":1163},{"$f":"TRUNC(((E316+F316)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G316/12*0.3)","v":1498},{"$f":"TRUNC(((H316+I316)/2)/12*0.3)","v":1653}]
["Lassen60% AMI",{"$f":"B315*2*0.6","v":39480},{"$f":"C315*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Lassen65% AMI",{"$f":"B315*2*0.65","v":42770},{"$f":"C315*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Lassen70% AMI",{"$f":"B315*2*0.7","v":46060},{"$f":"C315*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Lassen75% AMI",{"$f":"B315*2*0.75","v":49350},{"$f":"C315*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Lassen80% AMI",{"$f":"B315*2*0.8","v":52640},{"$f":"C315*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Lassen90% AMI",{"$f":"B315*2*0.9","v":59220},{"$f":"C315*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Lassen100% AMI",{"$f":"B315*2","v":65800},{"$f":"C315*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J315*2","v":1644},{"$f":"K315*2","v":1762},2114,2442,2724,3006]
["Lassen110% AMI",{"$f":"B315*2*1.1","v":72380},{"$f":"C315*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B324/12*0.3)","v":1809},{"$f":"TRUNC((B324+C324)/2/12*0.3)","v":1938},{"$f":"TRUNC((D324)/12*0.3)","v":2326},{"$f":"TRUNC(((E324+F324)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G324/12*0.3)","v":2997},{"$f":"TRUNC(((H324+I324)/2)/12*0.3)","v":3306}]
["Lassen120% AMI",{"$f":"B315*2*1.2","v":78960},{"$f":"C315*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Los Angeles15% AMI",{"$f":"B333*2*0.15","v":15900},{"$f":"C333*2*0.15","v":18180},{"$f":"D333*2*0.15","v":20445},{"$f":"E333*2*0.15","v":22725},{"$f":"F333*2*0.15","v":24540},{"$f":"G333*2*0.15","v":26355},28170,30000,397,426,511,590,658,727]
["Los Angeles20% AMI",{"$f":"B333*2*0.2","v":21200},{"$f":"C333*2*0.2","v":24240},27260,30300,32720,35140,37560,40000,530,568,681,787,878,969]
["Los Angeles25% AMI",{"$f":"B333*2*0.25","v":26500},{"$f":"C333*2*0.25","v":30300},34075,37875,40900,43925,46950,50000,662,710,851,984,1098,1211]
["Los Angeles30% AMI",{"$f":"B333*2*0.3","v":31800},{"$f":"C333*2*0.3","v":36360},40890,45450,49080,52710,56340,60000,795,852,1022,1181,1317,1454]
["Los Angeles35% AMI",{"$f":"B333*2*0.35","v":37100},{"$f":"C333*2*0.35","v":42420},47705,53025,57260,61494.999999999993,65730,70000,927,994,1192,1378,1537,1696]
["Los Angeles40% AMI",{"$f":"B333*2*0.4","v":42400},{"$f":"C333*2*0.4","v":48480},54520,60600,65440,70280,75120,80000,1060,1136,1363,1575,1757,1939]
["Los Angeles45% AMI",{"$f":"B333*2*0.45","v":47700},{"$f":"C333*2*0.45","v":54540},61335,68175,73620,79065,84510,90000,1192,1278,1533,1772,1976,2181]
["Los Angeles50% AMI",{"$f":"VLOOKUP(A333,$Q$2:$Y$59,2,FALSE)","v":53000},{"$f":"VLOOKUP(A333,$Q$2:$Y$59,3,FALSE)","v":60600},{"$f":"VLOOKUP(A333,$Q$2:$Y$59,4,FALSE)","v":68150},{"$f":"VLOOKUP(A333,$Q$2:$Y$59,5,FALSE)","v":75750},{"$f":"VLOOKUP(A333,$Q$2:$Y$59,6,FALSE)","v":81800},{"$f":"VLOOKUP(A333,$Q$2:$Y$59,7,FALSE)","v":87850},{"$f":"VLOOKUP(A333,$Q$2:$Y$59,8,FALSE)","v":93900},{"$f":"VLOOKUP(A333,$Q$2:$Y$59,9,FALSE)","v":100000},{"$f":"TRUNC(B333/12*0.3)","v":1325},{"$f":"TRUNC((B333+C333)/2/12*0.3)","v":1420},{"$f":"TRUNC((D333)/12*0.3)","v":1703},{"$f":"TRUNC(((E333+F333)/2)/12*0.3)","v":1969},{"$f":"TRUNC(G333/12*0.3)","v":2196},{"$f":"TRUNC(((H333+I333)/2)/12*0.3)","v":2423}]
["Los Angeles55% AMI",{"$f":"B333*2*0.55","v":58300.000000000007},{"$f":"C333*2*0.55","v":66660},74965,83325,89980,96635.000000000015,103290.00000000001,110000.00000000001,{"$f":"TRUNC(B334/12*0.3)","v":1457},{"$f":"TRUNC((B334+C334)/2/12*0.3)","v":1562},{"$f":"TRUNC((D334)/12*0.3)","v":1874},{"$f":"TRUNC(((E334+F334)/2)/12*0.3)","v":2166},{"$f":"TRUNC(G334/12*0.3)","v":2415},{"$f":"TRUNC(((H334+I334)/2)/12*0.3)","v":2666}]
["Los Angeles60% AMI",{"$f":"B333*2*0.6","v":63600},{"$f":"C333*2*0.6","v":72720},81780,90900,98160,105420,112680,120000,1590,1704,2044,2363,2635,2908]
["Los Angeles65% AMI",{"$f":"B333*2*0.65","v":68900},{"$f":"C333*2*0.65","v":78780},88595,98475,106340,114205,122070,130000,1722,1846,2214,2560,2855,3150]
["Los Angeles70% AMI",{"$f":"B333*2*0.7","v":74200},{"$f":"C333*2*0.7","v":84840},95410,106050,114520,122989.99999999999,131460,140000,1855,1988,2385,2757,3074,3393]
["Los Angeles75% AMI",{"$f":"B333*2*0.75","v":79500},{"$f":"C333*2*0.75","v":90900},102225,113625,122700,131775,140850,150000,1987,2130,2555,2954,3294,3635]
["Los Angeles80% AMI",{"$f":"B333*2*0.8","v":84800},{"$f":"C333*2*0.8","v":96960},109040,121200,130880,140560,150240,160000,2120,2272,2726,3151,3514,3878]
["Los Angeles90% AMI",{"$f":"B333*2*0.9","v":95400},{"$f":"C333*2*0.9","v":109080},122670,136350,147240,158130,169020,180000,2385,2556,3066,3544,3953,4362]
["Los Angeles100% AMI",{"$f":"B333*2","v":106000},{"$f":"C333*2","v":121200},136300,151500,163600,175700,187800,200000,{"$f":"J333*2","v":2650},{"$f":"K333*2","v":2840},3406,3938,4392,4846]
["Los Angeles110% AMI",{"$f":"B333*2*1.1","v":116600.00000000001},{"$f":"C333*2*1.1","v":133320},149930,166650,179960,193270.00000000003,206580.00000000003,220000.00000000003,{"$f":"TRUNC(B342/12*0.3)","v":2915},{"$f":"TRUNC((B342+C342)/2/12*0.3)","v":3124},{"$f":"TRUNC((D342)/12*0.3)","v":3748},{"$f":"TRUNC(((E342+F342)/2)/12*0.3)","v":4332},{"$f":"TRUNC(G342/12*0.3)","v":4831},{"$f":"TRUNC(((H342+I342)/2)/12*0.3)","v":5332}]
["Los Angeles120% AMI",{"$f":"B333*2*1.2","v":127200},{"$f":"C333*2*1.2","v":145440},163560,181800,196320,210840,225360,240000,3180,3408,4089,4726,5271,5817]
["Madera15% AMI",{"$f":"B351*2*0.15","v":9870},{"$f":"C351*2*0.15","v":11280},{"$f":"D351*2*0.15","v":12690},{"$f":"E351*2*0.15","v":14085},{"$f":"F351*2*0.15","v":15225},{"$f":"G351*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Madera20% AMI",{"$f":"B351*2*0.2","v":13160},{"$f":"C351*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Madera25% AMI",{"$f":"B351*2*0.25","v":16450},{"$f":"C351*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Madera30% AMI",{"$f":"B351*2*0.3","v":19740},{"$f":"C351*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Madera35% AMI",{"$f":"B351*2*0.35","v":23030},{"$f":"C351*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Madera40% AMI",{"$f":"B351*2*0.4","v":26320},{"$f":"C351*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Madera45% AMI",{"$f":"B351*2*0.45","v":29610},{"$f":"C351*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Madera50% AMI",{"$f":"VLOOKUP(A351,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A351,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A351,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A351,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A351,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A351,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A351,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A351,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B351/12*0.3)","v":822},{"$f":"TRUNC((B351+C351)/2/12*0.3)","v":881},{"$f":"TRUNC((D351)/12*0.3)","v":1057},{"$f":"TRUNC(((E351+F351)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G351/12*0.3)","v":1362},{"$f":"TRUNC(((H351+I351)/2)/12*0.3)","v":1503}]
["Madera55% AMI",{"$f":"B351*2*0.55","v":36190},{"$f":"C351*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B352/12*0.3)","v":904},{"$f":"TRUNC((B352+C352)/2/12*0.3)","v":969},{"$f":"TRUNC((D352)/12*0.3)","v":1163},{"$f":"TRUNC(((E352+F352)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G352/12*0.3)","v":1498},{"$f":"TRUNC(((H352+I352)/2)/12*0.3)","v":1653}]
["Madera60% AMI",{"$f":"B351*2*0.6","v":39480},{"$f":"C351*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Madera65% AMI",{"$f":"B351*2*0.65","v":42770},{"$f":"C351*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Madera70% AMI",{"$f":"B351*2*0.7","v":46060},{"$f":"C351*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Madera75% AMI",{"$f":"B351*2*0.75","v":49350},{"$f":"C351*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Madera80% AMI",{"$f":"B351*2*0.8","v":52640},{"$f":"C351*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Madera90% AMI",{"$f":"B351*2*0.9","v":59220},{"$f":"C351*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Madera100% AMI",{"$f":"B351*2","v":65800},{"$f":"C351*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J351*2","v":1644},{"$f":"K351*2","v":1762},2114,2442,2724,3006]
["Madera110% AMI",{"$f":"B351*2*1.1","v":72380},{"$f":"C351*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B360/12*0.3)","v":1809},{"$f":"TRUNC((B360+C360)/2/12*0.3)","v":1938},{"$f":"TRUNC((D360)/12*0.3)","v":2326},{"$f":"TRUNC(((E360+F360)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G360/12*0.3)","v":2997},{"$f":"TRUNC(((H360+I360)/2)/12*0.3)","v":3306}]
["Madera120% AMI",{"$f":"B351*2*1.2","v":78960},{"$f":"C351*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Marin15% AMI",{"$f":"B369*2*0.15","v":20310},{"$f":"C369*2*0.15","v":23220},{"$f":"D369*2*0.15","v":26115},{"$f":"E369*2*0.15","v":29010},{"$f":"F369*2*0.15","v":31335},{"$f":"G369*2*0.15","v":33660},35985,38295,507,544,652,754,841,928]
["Marin20% AMI",{"$f":"B369*2*0.2","v":27080},{"$f":"C369*2*0.2","v":30960},34820,38680,41780,44880,47980,51060,677,725,870,1005,1122,1238]
["Marin25% AMI",{"$f":"B369*2*0.25","v":33850},{"$f":"C369*2*0.25","v":38700},43525,48350,52225,56100,59975,63825,846,906,1088,1257,1402,1547]
["Marin30% AMI",{"$f":"B369*2*0.3","v":40620},{"$f":"C369*2*0.3","v":46440},52230,58020,62670,67320,71970,76590,1015,1088,1305,1508,1683,1857]
["Marin35% AMI",{"$f":"B369*2*0.35","v":47390},{"$f":"C369*2*0.35","v":54180},60934.999999999993,67690,73115,78540,83965,89355,1184,1269,1523,1760,1963,2166]
["Marin40% AMI",{"$f":"B369*2*0.4","v":54160},{"$f":"C369*2*0.4","v":61920},69640,77360,83560,89760,95960,102120,1354,1451,1741,2011,2244,2476]
["Marin45% AMI",{"$f":"B369*2*0.45","v":60930},{"$f":"C369*2*0.45","v":69660},78345,87030,94005,100980,107955,114885,1523,1632,1958,2262,2524,2785]
["Marin50% AMI",{"$f":"VLOOKUP(A369,$Q$2:$Y$59,2,FALSE)","v":67700},{"$f":"VLOOKUP(A369,$Q$2:$Y$59,3,FALSE)","v":77400},{"$f":"VLOOKUP(A369,$Q$2:$Y$59,4,FALSE)","v":87050},{"$f":"VLOOKUP(A369,$Q$2:$Y$59,5,FALSE)","v":96700},{"$f":"VLOOKUP(A369,$Q$2:$Y$59,6,FALSE)","v":104450},{"$f":"VLOOKUP(A369,$Q$2:$Y$59,7,FALSE)","v":112200},{"$f":"VLOOKUP(A369,$Q$2:$Y$59,8,FALSE)","v":119950},{"$f":"VLOOKUP(A369,$Q$2:$Y$59,9,FALSE)","v":127650},{"$f":"TRUNC(B369/12*0.3)","v":1692},{"$f":"TRUNC((B369+C369)/2/12*0.3)","v":1813},{"$f":"TRUNC((D369)/12*0.3)","v":2176},{"$f":"TRUNC(((E369+F369)/2)/12*0.3)","v":2514},{"$f":"TRUNC(G369/12*0.3)","v":2805},{"$f":"TRUNC(((H369+I369)/2)/12*0.3)","v":3095}]
["Marin55% AMI",{"$f":"B369*2*0.55","v":74470},{"$f":"C369*2*0.55","v":85140},95755.000000000015,106370.00000000001,114895.00000000001,123420.00000000001,131945,140415,{"$f":"TRUNC(B370/12*0.3)","v":1861},{"$f":"TRUNC((B370+C370)/2/12*0.3)","v":1995},{"$f":"TRUNC((D370)/12*0.3)","v":2393},{"$f":"TRUNC(((E370+F370)/2)/12*0.3)","v":2765},{"$f":"TRUNC(G370/12*0.3)","v":3085},{"$f":"TRUNC(((H370+I370)/2)/12*0.3)","v":3404}]
["Marin60% AMI",{"$f":"B369*2*0.6","v":81240},{"$f":"C369*2*0.6","v":92880},104460,116040,125340,134640,143940,153180,2031,2176,2611,3017,3366,3714]
["Marin65% AMI",{"$f":"B369*2*0.65","v":88010},{"$f":"C369*2*0.65","v":100620},113165,125710,135785,145860,155935,165945,2200,2357,2829,3268,3646,4023]
["Marin70% AMI",{"$f":"B369*2*0.7","v":94780},{"$f":"C369*2*0.7","v":108360},121869.99999999999,135380,146230,157080,167930,178710,2369,2539,3046,3520,3927,4333]
["Marin75% AMI",{"$f":"B369*2*0.75","v":101550},{"$f":"C369*2*0.75","v":116100},130575,145050,156675,168300,179925,191475,2538,2720,3264,3771,4207,4642]
["Marin80% AMI",{"$f":"B369*2*0.8","v":108320},{"$f":"C369*2*0.8","v":123840},139280,154720,167120,179520,191920,204240,2708,2902,3482,4023,4488,4952]
["Marin90% AMI",{"$f":"B369*2*0.9","v":121860},{"$f":"C369*2*0.9","v":139320},156690,174060,188010,201960,215910,229770,3046,3264,3917,4525,5049,5571]
["Marin100% AMI",{"$f":"B369*2","v":135400},{"$f":"C369*2","v":154800},174100,193400,208900,224400,239900,255300,{"$f":"J369*2","v":3384},{"$f":"K369*2","v":3626},4352,5028,5610,6190]
["Marin110% AMI",{"$f":"B369*2*1.1","v":148940},{"$f":"C369*2*1.1","v":170280},191510.00000000003,212740.00000000003,229790.00000000003,246840.00000000003,263890,280830,{"$f":"TRUNC(B378/12*0.3)","v":3723},{"$f":"TRUNC((B378+C378)/2/12*0.3)","v":3990},{"$f":"TRUNC((D378)/12*0.3)","v":4787},{"$f":"TRUNC(((E378+F378)/2)/12*0.3)","v":5531},{"$f":"TRUNC(G378/12*0.3)","v":6171},{"$f":"TRUNC(((H378+I378)/2)/12*0.3)","v":6809}]
["Marin120% AMI",{"$f":"B369*2*1.2","v":162480},{"$f":"C369*2*1.2","v":185760},208920,232080,250680,269280,287880,306360,4062,4353,5223,6034,6732,7428]
["Mariposa15% AMI",{"$f":"B387*2*0.15","v":9870},{"$f":"C387*2*0.15","v":11280},{"$f":"D387*2*0.15","v":12690},{"$f":"E387*2*0.15","v":14085},{"$f":"F387*2*0.15","v":15225},{"$f":"G387*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Mariposa20% AMI",{"$f":"B387*2*0.2","v":13160},{"$f":"C387*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Mariposa25% AMI",{"$f":"B387*2*0.25","v":16450},{"$f":"C387*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Mariposa30% AMI",{"$f":"B387*2*0.3","v":19740},{"$f":"C387*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Mariposa35% AMI",{"$f":"B387*2*0.35","v":23030},{"$f":"C387*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Mariposa40% AMI",{"$f":"B387*2*0.4","v":26320},{"$f":"C387*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Mariposa45% AMI",{"$f":"B387*2*0.45","v":29610},{"$f":"C387*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Mariposa50% AMI",{"$f":"VLOOKUP(A387,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A387,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A387,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A387,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A387,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A387,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A387,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A387,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B387/12*0.3)","v":822},{"$f":"TRUNC((B387+C387)/2/12*0.3)","v":881},{"$f":"TRUNC((D387)/12*0.3)","v":1057},{"$f":"TRUNC(((E387+F387)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G387/12*0.3)","v":1362},{"$f":"TRUNC(((H387+I387)/2)/12*0.3)","v":1503}]
["Mariposa55% AMI",{"$f":"B387*2*0.55","v":36190},{"$f":"C387*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B388/12*0.3)","v":904},{"$f":"TRUNC((B388+C388)/2/12*0.3)","v":969},{"$f":"TRUNC((D388)/12*0.3)","v":1163},{"$f":"TRUNC(((E388+F388)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G388/12*0.3)","v":1498},{"$f":"TRUNC(((H388+I388)/2)/12*0.3)","v":1653}]
["Mariposa60% AMI",{"$f":"B387*2*0.6","v":39480},{"$f":"C387*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Mariposa65% AMI",{"$f":"B387*2*0.65","v":42770},{"$f":"C387*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Mariposa70% AMI",{"$f":"B387*2*0.7","v":46060},{"$f":"C387*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Mariposa75% AMI",{"$f":"B387*2*0.75","v":49350},{"$f":"C387*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Mariposa80% AMI",{"$f":"B387*2*0.8","v":52640},{"$f":"C387*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Mariposa90% AMI",{"$f":"B387*2*0.9","v":59220},{"$f":"C387*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Mariposa100% AMI",{"$f":"B387*2","v":65800},{"$f":"C387*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J387*2","v":1644},{"$f":"K387*2","v":1762},2114,2442,2724,3006]
["Mariposa110% AMI",{"$f":"B387*2*1.1","v":72380},{"$f":"C387*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B396/12*0.3)","v":1809},{"$f":"TRUNC((B396+C396)/2/12*0.3)","v":1938},{"$f":"TRUNC((D396)/12*0.3)","v":2326},{"$f":"TRUNC(((E396+F396)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G396/12*0.3)","v":2997},{"$f":"TRUNC(((H396+I396)/2)/12*0.3)","v":3306}]
["Mariposa120% AMI",{"$f":"B387*2*1.2","v":78960},{"$f":"C387*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Mendocino15% AMI",{"$f":"B405*2*0.15","v":9870},{"$f":"C405*2*0.15","v":11280},{"$f":"D405*2*0.15","v":12690},{"$f":"E405*2*0.15","v":14085},{"$f":"F405*2*0.15","v":15225},{"$f":"G405*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Mendocino20% AMI",{"$f":"B405*2*0.2","v":13160},{"$f":"C405*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Mendocino25% AMI",{"$f":"B405*2*0.25","v":16450},{"$f":"C405*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Mendocino30% AMI",{"$f":"B405*2*0.3","v":19740},{"$f":"C405*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Mendocino35% AMI",{"$f":"B405*2*0.35","v":23030},{"$f":"C405*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Mendocino40% AMI",{"$f":"B405*2*0.4","v":26320},{"$f":"C405*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Mendocino45% AMI",{"$f":"B405*2*0.45","v":29610},{"$f":"C405*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Mendocino50% AMI",{"$f":"VLOOKUP(A405,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A405,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A405,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A405,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A405,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A405,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A405,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A405,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B405/12*0.3)","v":822},{"$f":"TRUNC((B405+C405)/2/12*0.3)","v":881},{"$f":"TRUNC((D405)/12*0.3)","v":1057},{"$f":"TRUNC(((E405+F405)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G405/12*0.3)","v":1362},{"$f":"TRUNC(((H405+I405)/2)/12*0.3)","v":1503}]
["Mendocino55% AMI",{"$f":"B405*2*0.55","v":36190},{"$f":"C405*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B406/12*0.3)","v":904},{"$f":"TRUNC((B406+C406)/2/12*0.3)","v":969},{"$f":"TRUNC((D406)/12*0.3)","v":1163},{"$f":"TRUNC(((E406+F406)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G406/12*0.3)","v":1498},{"$f":"TRUNC(((H406+I406)/2)/12*0.3)","v":1653}]
["Mendocino60% AMI",{"$f":"B405*2*0.6","v":39480},{"$f":"C405*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Mendocino65% AMI",{"$f":"B405*2*0.65","v":42770},{"$f":"C405*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Mendocino70% AMI",{"$f":"B405*2*0.7","v":46060},{"$f":"C405*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Mendocino75% AMI",{"$f":"B405*2*0.75","v":49350},{"$f":"C405*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Mendocino80% AMI",{"$f":"B405*2*0.8","v":52640},{"$f":"C405*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Mendocino90% AMI",{"$f":"B405*2*0.9","v":59220},{"$f":"C405*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Mendocino100% AMI",{"$f":"B405*2","v":65800},{"$f":"C405*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J405*2","v":1644},{"$f":"K405*2","v":1762},2114,2442,2724,3006]
["Mendocino110% AMI",{"$f":"B405*2*1.1","v":72380},{"$f":"C405*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B414/12*0.3)","v":1809},{"$f":"TRUNC((B414+C414)/2/12*0.3)","v":1938},{"$f":"TRUNC((D414)/12*0.3)","v":2326},{"$f":"TRUNC(((E414+F414)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G414/12*0.3)","v":2997},{"$f":"TRUNC(((H414+I414)/2)/12*0.3)","v":3306}]
["Mendocino120% AMI",{"$f":"B405*2*1.2","v":78960},{"$f":"C405*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Merced15% AMI",{"$f":"B423*2*0.15","v":9870},{"$f":"C423*2*0.15","v":11280},{"$f":"D423*2*0.15","v":12690},{"$f":"E423*2*0.15","v":14085},{"$f":"F423*2*0.15","v":15225},{"$f":"G423*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Merced20% AMI",{"$f":"B423*2*0.2","v":13160},{"$f":"C423*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Merced25% AMI",{"$f":"B423*2*0.25","v":16450},{"$f":"C423*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Merced30% AMI",{"$f":"B423*2*0.3","v":19740},{"$f":"C423*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Merced35% AMI",{"$f":"B423*2*0.35","v":23030},{"$f":"C423*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Merced40% AMI",{"$f":"B423*2*0.4","v":26320},{"$f":"C423*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Merced45% AMI",{"$f":"B423*2*0.45","v":29610},{"$f":"C423*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Merced50% AMI",{"$f":"VLOOKUP(A423,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A423,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A423,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A423,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A423,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A423,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A423,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A423,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B423/12*0.3)","v":822},{"$f":"TRUNC((B423+C423)/2/12*0.3)","v":881},{"$f":"TRUNC((D423)/12*0.3)","v":1057},{"$f":"TRUNC(((E423+F423)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G423/12*0.3)","v":1362},{"$f":"TRUNC(((H423+I423)/2)/12*0.3)","v":1503}]
["Merced55% AMI",{"$f":"B423*2*0.55","v":36190},{"$f":"C423*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B424/12*0.3)","v":904},{"$f":"TRUNC((B424+C424)/2/12*0.3)","v":969},{"$f":"TRUNC((D424)/12*0.3)","v":1163},{"$f":"TRUNC(((E424+F424)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G424/12*0.3)","v":1498},{"$f":"TRUNC(((H424+I424)/2)/12*0.3)","v":1653}]
["Merced60% AMI",{"$f":"B423*2*0.6","v":39480},{"$f":"C423*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Merced65% AMI",{"$f":"B423*2*0.65","v":42770},{"$f":"C423*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Merced70% AMI",{"$f":"B423*2*0.7","v":46060},{"$f":"C423*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Merced75% AMI",{"$f":"B423*2*0.75","v":49350},{"$f":"C423*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Merced80% AMI",{"$f":"B423*2*0.8","v":52640},{"$f":"C423*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Merced90% AMI",{"$f":"B423*2*0.9","v":59220},{"$f":"C423*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Merced100% AMI",{"$f":"B423*2","v":65800},{"$f":"C423*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J423*2","v":1644},{"$f":"K423*2","v":1762},2114,2442,2724,3006]
["Merced110% AMI",{"$f":"B423*2*1.1","v":72380},{"$f":"C423*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B432/12*0.3)","v":1809},{"$f":"TRUNC((B432+C432)/2/12*0.3)","v":1938},{"$f":"TRUNC((D432)/12*0.3)","v":2326},{"$f":"TRUNC(((E432+F432)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G432/12*0.3)","v":2997},{"$f":"TRUNC(((H432+I432)/2)/12*0.3)","v":3306}]
["Merced120% AMI",{"$f":"B423*2*1.2","v":78960},{"$f":"C423*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Modoc15% AMI",{"$f":"B441*2*0.15","v":9870},{"$f":"C441*2*0.15","v":11280},{"$f":"D441*2*0.15","v":12690},{"$f":"E441*2*0.15","v":14085},{"$f":"F441*2*0.15","v":15225},{"$f":"G441*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Modoc20% AMI",{"$f":"B441*2*0.2","v":13160},{"$f":"C441*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Modoc25% AMI",{"$f":"B441*2*0.25","v":16450},{"$f":"C441*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Modoc30% AMI",{"$f":"B441*2*0.3","v":19740},{"$f":"C441*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Modoc35% AMI",{"$f":"B441*2*0.35","v":23030},{"$f":"C441*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Modoc40% AMI",{"$f":"B441*2*0.4","v":26320},{"$f":"C441*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Modoc45% AMI",{"$f":"B441*2*0.45","v":29610},{"$f":"C441*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Modoc50% AMI",{"$f":"VLOOKUP(A441,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A441,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A441,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A441,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A441,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A441,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A441,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A441,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B441/12*0.3)","v":822},{"$f":"TRUNC((B441+C441)/2/12*0.3)","v":881},{"$f":"TRUNC((D441)/12*0.3)","v":1057},{"$f":"TRUNC(((E441+F441)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G441/12*0.3)","v":1362},{"$f":"TRUNC(((H441+I441)/2)/12*0.3)","v":1503}]
["Modoc55% AMI",{"$f":"B441*2*0.55","v":36190},{"$f":"C441*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B442/12*0.3)","v":904},{"$f":"TRUNC((B442+C442)/2/12*0.3)","v":969},{"$f":"TRUNC((D442)/12*0.3)","v":1163},{"$f":"TRUNC(((E442+F442)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G442/12*0.3)","v":1498},{"$f":"TRUNC(((H442+I442)/2)/12*0.3)","v":1653}]
["Modoc60% AMI",{"$f":"B441*2*0.6","v":39480},{"$f":"C441*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Modoc65% AMI",{"$f":"B441*2*0.65","v":42770},{"$f":"C441*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Modoc70% AMI",{"$f":"B441*2*0.7","v":46060},{"$f":"C441*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Modoc75% AMI",{"$f":"B441*2*0.75","v":49350},{"$f":"C441*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Modoc80% AMI",{"$f":"B441*2*0.8","v":52640},{"$f":"C441*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Modoc90% AMI",{"$f":"B441*2*0.9","v":59220},{"$f":"C441*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Modoc100% AMI",{"$f":"B441*2","v":65800},{"$f":"C441*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J441*2","v":1644},{"$f":"K441*2","v":1762},2114,2442,2724,3006]
["Modoc110% AMI",{"$f":"B441*2*1.1","v":72380},{"$f":"C441*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B450/12*0.3)","v":1809},{"$f":"TRUNC((B450+C450)/2/12*0.3)","v":1938},{"$f":"TRUNC((D450)/12*0.3)","v":2326},{"$f":"TRUNC(((E450+F450)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G450/12*0.3)","v":2997},{"$f":"TRUNC(((H450+I450)/2)/12*0.3)","v":3306}]
["Modoc120% AMI",{"$f":"B441*2*1.2","v":78960},{"$f":"C441*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Mono15% AMI",{"$f":"B459*2*0.15","v":10710},{"$f":"C459*2*0.15","v":12255},{"$f":"D459*2*0.15","v":13770},{"$f":"E459*2*0.15","v":15315},{"$f":"F459*2*0.15","v":16530},{"$f":"G459*2*0.15","v":17760},18990,20205,267,287,344,398,444,489]
["Mono20% AMI",{"$f":"B459*2*0.2","v":14280},{"$f":"C459*2*0.2","v":16340},18360,20420,22040,23680,25320,26940,357,382,459,530,592,653]
["Mono25% AMI",{"$f":"B459*2*0.25","v":17850},{"$f":"C459*2*0.25","v":20425},22950,25525,27550,29600,31650,33675,446,478,573,663,740,816]
["Mono30% AMI",{"$f":"B459*2*0.3","v":21420},{"$f":"C459*2*0.3","v":24510},27540,30630,33060,35520,37980,40410,535,574,688,796,888,979]
["Mono35% AMI",{"$f":"B459*2*0.35","v":24990},{"$f":"C459*2*0.35","v":28595},32129.999999999996,35735,38570,41440,44310,47145,624,669,803,928,1036,1143]
["Mono40% AMI",{"$f":"B459*2*0.4","v":28560},{"$f":"C459*2*0.4","v":32680},36720,40840,44080,47360,50640,53880,714,765,918,1061,1184,1306]
["Mono45% AMI",{"$f":"B459*2*0.45","v":32130},{"$f":"C459*2*0.45","v":36765},41310,45945,49590,53280,56970,60615,803,861,1032,1194,1332,1469]
["Mono50% AMI",{"$f":"VLOOKUP(A459,$Q$2:$Y$59,2,FALSE)","v":35700},{"$f":"VLOOKUP(A459,$Q$2:$Y$59,3,FALSE)","v":40850},{"$f":"VLOOKUP(A459,$Q$2:$Y$59,4,FALSE)","v":45900},{"$f":"VLOOKUP(A459,$Q$2:$Y$59,5,FALSE)","v":51050},{"$f":"VLOOKUP(A459,$Q$2:$Y$59,6,FALSE)","v":55100},{"$f":"VLOOKUP(A459,$Q$2:$Y$59,7,FALSE)","v":59200},{"$f":"VLOOKUP(A459,$Q$2:$Y$59,8,FALSE)","v":63300},{"$f":"VLOOKUP(A459,$Q$2:$Y$59,9,FALSE)","v":67350},{"$f":"TRUNC(B459/12*0.3)","v":892},{"$f":"TRUNC((B459+C459)/2/12*0.3)","v":956},{"$f":"TRUNC((D459)/12*0.3)","v":1147},{"$f":"TRUNC(((E459+F459)/2)/12*0.3)","v":1326},{"$f":"TRUNC(G459/12*0.3)","v":1480},{"$f":"TRUNC(((H459+I459)/2)/12*0.3)","v":1633}]
["Mono55% AMI",{"$f":"B459*2*0.55","v":39270},{"$f":"C459*2*0.55","v":44935},50490.000000000007,56155.000000000007,60610.000000000007,65120.000000000007,69630,74085,{"$f":"TRUNC(B460/12*0.3)","v":981},{"$f":"TRUNC((B460+C460)/2/12*0.3)","v":1052},{"$f":"TRUNC((D460)/12*0.3)","v":1262},{"$f":"TRUNC(((E460+F460)/2)/12*0.3)","v":1459},{"$f":"TRUNC(G460/12*0.3)","v":1628},{"$f":"TRUNC(((H460+I460)/2)/12*0.3)","v":1796}]
["Mono60% AMI",{"$f":"B459*2*0.6","v":42840},{"$f":"C459*2*0.6","v":49020},55080,61260,66120,71040,75960,80820,1071,1148,1377,1592,1776,1959]
["Mono65% AMI",{"$f":"B459*2*0.65","v":46410},{"$f":"C459*2*0.65","v":53105},59670,66365,71630,76960,82290,87555,1160,1243,1491,1724,1924,2123]
["Mono70% AMI",{"$f":"B459*2*0.7","v":49980},{"$f":"C459*2*0.7","v":57190},64259.999999999993,71470,77140,82880,88620,94290,1249,1339,1606,1857,2072,2286]
["Mono75% AMI",{"$f":"B459*2*0.75","v":53550},{"$f":"C459*2*0.75","v":61275},68850,76575,82650,88800,94950,101025,1338,1435,1721,1990,2220,2449]
["Mono80% AMI",{"$f":"B459*2*0.8","v":57120},{"$f":"C459*2*0.8","v":65360},73440,81680,88160,94720,101280,107760,1428,1531,1836,2123,2368,2613]
["Mono90% AMI",{"$f":"B459*2*0.9","v":64260},{"$f":"C459*2*0.9","v":73530},82620,91890,99180,106560,113940,121230,1606,1722,2065,2388,2664,2939]
["Mono100% AMI",{"$f":"B459*2","v":71400},{"$f":"C459*2","v":81700},91800,102100,110200,118400,126600,134700,{"$f":"J459*2","v":1784},{"$f":"K459*2","v":1912},2294,2652,2960,3266]
["Mono110% AMI",{"$f":"B459*2*1.1","v":78540},{"$f":"C459*2*1.1","v":89870},100980.00000000001,112310.00000000001,121220.00000000001,130240.00000000001,139260,148170,{"$f":"TRUNC(B468/12*0.3)","v":1963},{"$f":"TRUNC((B468+C468)/2/12*0.3)","v":2105},{"$f":"TRUNC((D468)/12*0.3)","v":2524},{"$f":"TRUNC(((E468+F468)/2)/12*0.3)","v":2919},{"$f":"TRUNC(G468/12*0.3)","v":3256},{"$f":"TRUNC(((H468+I468)/2)/12*0.3)","v":3592}]
["Mono120% AMI",{"$f":"B459*2*1.2","v":85680},{"$f":"C459*2*1.2","v":98040},110160,122520,132240,142080,151920,161640,2142,2296,2754,3184,3552,3919]
["Monterey15% AMI",{"$f":"B477*2*0.15","v":15180},{"$f":"C477*2*0.15","v":17355},{"$f":"D477*2*0.15","v":19530},{"$f":"E477*2*0.15","v":21690},{"$f":"F477*2*0.15","v":23430},{"$f":"G477*2*0.15","v":25155},26895,28635,379,406,488,564,628,694]
["Monterey20% AMI",{"$f":"B477*2*0.2","v":20240},{"$f":"C477*2*0.2","v":23140},26040,28920,31240,33540,35860,38180,506,542,651,752,838,925]
["Monterey25% AMI",{"$f":"B477*2*0.25","v":25300},{"$f":"C477*2*0.25","v":28925},32550,36150,39050,41925,44825,47725,632,677,813,940,1048,1156]
["Monterey30% AMI",{"$f":"B477*2*0.3","v":30360},{"$f":"C477*2*0.3","v":34710},39060,43380,46860,50310,53790,57270,759,813,976,1128,1257,1388]
["Monterey35% AMI",{"$f":"B477*2*0.35","v":35420},{"$f":"C477*2*0.35","v":40495},45570,50610,54670,58694.999999999993,62754.999999999993,66815,885,948,1139,1316,1467,1619]
["Monterey40% AMI",{"$f":"B477*2*0.4","v":40480},{"$f":"C477*2*0.4","v":46280},52080,57840,62480,67080,71720,76360,1012,1084,1302,1504,1677,1851]
["Monterey45% AMI",{"$f":"B477*2*0.45","v":45540},{"$f":"C477*2*0.45","v":52065},58590,65070,70290,75465,80685,85905,1138,1220,1464,1692,1886,2082]
["Monterey50% AMI",{"$f":"VLOOKUP(A477,$Q$2:$Y$59,2,FALSE)","v":50600},{"$f":"VLOOKUP(A477,$Q$2:$Y$59,3,FALSE)","v":57850},{"$f":"VLOOKUP(A477,$Q$2:$Y$59,4,FALSE)","v":65100},{"$f":"VLOOKUP(A477,$Q$2:$Y$59,5,FALSE)","v":72300},{"$f":"VLOOKUP(A477,$Q$2:$Y$59,6,FALSE)","v":78100},{"$f":"VLOOKUP(A477,$Q$2:$Y$59,7,FALSE)","v":83850},{"$f":"VLOOKUP(A477,$Q$2:$Y$59,8,FALSE)","v":89650},{"$f":"VLOOKUP(A477,$Q$2:$Y$59,9,FALSE)","v":95450},{"$f":"TRUNC(B477/12*0.3)","v":1265},{"$f":"TRUNC((B477+C477)/2/12*0.3)","v":1355},{"$f":"TRUNC((D477)/12*0.3)","v":1627},{"$f":"TRUNC(((E477+F477)/2)/12*0.3)","v":1880},{"$f":"TRUNC(G477/12*0.3)","v":2096},{"$f":"TRUNC(((H477+I477)/2)/12*0.3)","v":2313}]
["Monterey55% AMI",{"$f":"B477*2*0.55","v":55660.000000000007},{"$f":"C477*2*0.55","v":63635.000000000007},71610,79530,85910,92235.000000000015,98615.000000000015,104995.00000000001,{"$f":"TRUNC(B478/12*0.3)","v":1391},{"$f":"TRUNC((B478+C478)/2/12*0.3)","v":1491},{"$f":"TRUNC((D478)/12*0.3)","v":1790},{"$f":"TRUNC(((E478+F478)/2)/12*0.3)","v":2068},{"$f":"TRUNC(G478/12*0.3)","v":2305},{"$f":"TRUNC(((H478+I478)/2)/12*0.3)","v":2545}]
["Monterey60% AMI",{"$f":"B477*2*0.6","v":60720},{"$f":"C477*2*0.6","v":69420},78120,86760,93720,100620,107580,114540,1518,1626,1953,2256,2515,2776]
["Monterey65% AMI",{"$f":"B477*2*0.65","v":65780},{"$f":"C477*2*0.65","v":75205},84630,93990,101530,109005,116545,124085,1644,1762,2115,2444,2725,3007]
["Monterey70% AMI",{"$f":"B477*2*0.7","v":70840},{"$f":"C477*2*0.7","v":80990},91140,101220,109340,117389.99999999999,125509.99999999999,133630,1771,1897,2278,2632,2934,3239]
["Monterey75% AMI",{"$f":"B477*2*0.75","v":75900},{"$f":"C477*2*0.75","v":86775},97650,108450,117150,125775,134475,143175,1897,2033,2441,2820,3144,3470]
["Monterey80% AMI",{"$f":"B477*2*0.8","v":80960},{"$f":"C477*2*0.8","v":92560},104160,115680,124960,134160,143440,152720,2024,2169,2604,3008,3354,3702]
["Monterey90% AMI",{"$f":"B477*2*0.9","v":91080},{"$f":"C477*2*0.9","v":104130},117180,130140,140580,150930,161370,171810,2277,2440,2929,3384,3773,4164]
["Monterey100% AMI",{"$f":"B477*2","v":101200},{"$f":"C477*2","v":115700},130200,144600,156200,167700,179300,190900,{"$f":"J477*2","v":2530},{"$f":"K477*2","v":2710},3254,3760,4192,4626]
["Monterey110% AMI",{"$f":"B477*2*1.1","v":111320.00000000001},{"$f":"C477*2*1.1","v":127270.00000000001},143220,159060,171820,184470.00000000003,197230.00000000003,209990.00000000003,{"$f":"TRUNC(B486/12*0.3)","v":2783},{"$f":"TRUNC((B486+C486)/2/12*0.3)","v":2982},{"$f":"TRUNC((D486)/12*0.3)","v":3580},{"$f":"TRUNC(((E486+F486)/2)/12*0.3)","v":4136},{"$f":"TRUNC(G486/12*0.3)","v":4611},{"$f":"TRUNC(((H486+I486)/2)/12*0.3)","v":5090}]
["Monterey120% AMI",{"$f":"B477*2*1.2","v":121440},{"$f":"C477*2*1.2","v":138840},156240,173520,187440,201240,215160,229080,3036,3253,3906,4512,5031,5553]
["Napa15% AMI",{"$f":"B495*2*0.15","v":16830},{"$f":"C495*2*0.15","v":19230},{"$f":"D495*2*0.15","v":21645},{"$f":"E495*2*0.15","v":24045},{"$f":"F495*2*0.15","v":25980},{"$f":"G495*2*0.15","v":27900},29820,31740,420,450,541,625,697,769]
["Napa20% AMI",{"$f":"B495*2*0.2","v":22440},{"$f":"C495*2*0.2","v":25640},28860,32060,34640,37200,39760,42320,561,601,721,833,930,1026]
["Napa25% AMI",{"$f":"B495*2*0.25","v":28050},{"$f":"C495*2*0.25","v":32050},36075,40075,43300,46500,49700,52900,701,751,901,1042,1162,1282]
["Napa30% AMI",{"$f":"B495*2*0.3","v":33660},{"$f":"C495*2*0.3","v":38460},43290,48090,51960,55800,59640,63480,841,901,1082,1250,1395,1539]
["Napa35% AMI",{"$f":"B495*2*0.35","v":39270},{"$f":"C495*2*0.35","v":44870},50505,56105,60619.999999999993,65099.999999999993,69580,74060,981,1051,1262,1459,1627,1795]
["Napa40% AMI",{"$f":"B495*2*0.4","v":44880},{"$f":"C495*2*0.4","v":51280},57720,64120,69280,74400,79520,84640,1122,1202,1443,1667,1860,2052]
["Napa45% AMI",{"$f":"B495*2*0.45","v":50490},{"$f":"C495*2*0.45","v":57690},64935,72135,77940,83700,89460,95220,1262,1352,1623,1875,2092,2308]
["Napa50% AMI",{"$f":"VLOOKUP(A495,$Q$2:$Y$59,2,FALSE)","v":56100},{"$f":"VLOOKUP(A495,$Q$2:$Y$59,3,FALSE)","v":64100},{"$f":"VLOOKUP(A495,$Q$2:$Y$59,4,FALSE)","v":72150},{"$f":"VLOOKUP(A495,$Q$2:$Y$59,5,FALSE)","v":80150},{"$f":"VLOOKUP(A495,$Q$2:$Y$59,6,FALSE)","v":86600},{"$f":"VLOOKUP(A495,$Q$2:$Y$59,7,FALSE)","v":93000},{"$f":"VLOOKUP(A495,$Q$2:$Y$59,8,FALSE)","v":99400},{"$f":"VLOOKUP(A495,$Q$2:$Y$59,9,FALSE)","v":105800},{"$f":"TRUNC(B495/12*0.3)","v":1402},{"$f":"TRUNC((B495+C495)/2/12*0.3)","v":1502},{"$f":"TRUNC((D495)/12*0.3)","v":1803},{"$f":"TRUNC(((E495+F495)/2)/12*0.3)","v":2084},{"$f":"TRUNC(G495/12*0.3)","v":2325},{"$f":"TRUNC(((H495+I495)/2)/12*0.3)","v":2565}]
["Napa55% AMI",{"$f":"B495*2*0.55","v":61710.000000000007},{"$f":"C495*2*0.55","v":70510},79365,88165,95260.000000000015,102300.00000000001,109340.00000000001,116380.00000000001,{"$f":"TRUNC(B496/12*0.3)","v":1542},{"$f":"TRUNC((B496+C496)/2/12*0.3)","v":1652},{"$f":"TRUNC((D496)/12*0.3)","v":1984},{"$f":"TRUNC(((E496+F496)/2)/12*0.3)","v":2292},{"$f":"TRUNC(G496/12*0.3)","v":2557},{"$f":"TRUNC(((H496+I496)/2)/12*0.3)","v":2821}]
["Napa60% AMI",{"$f":"B495*2*0.6","v":67320},{"$f":"C495*2*0.6","v":76920},86580,96180,103920,111600,119280,126960,1683,1803,2164,2501,2790,3078]
["Napa65% AMI",{"$f":"B495*2*0.65","v":72930},{"$f":"C495*2*0.65","v":83330},93795,104195,112580,120900,129220,137540,1823,1953,2344,2709,3022,3334]
["Napa70% AMI",{"$f":"B495*2*0.7","v":78540},{"$f":"C495*2*0.7","v":89740},101010,112210,121239.99999999999,130199.99999999999,139160,148120,1963,2103,2525,2918,3255,3591]
["Napa75% AMI",{"$f":"B495*2*0.75","v":84150},{"$f":"C495*2*0.75","v":96150},108225,120225,129900,139500,149100,158700,2103,2253,2705,3126,3487,3847]
["Napa80% AMI",{"$f":"B495*2*0.8","v":89760},{"$f":"C495*2*0.8","v":102560},115440,128240,138560,148800,159040,169280,2244,2404,2886,3335,3720,4104]
["Napa90% AMI",{"$f":"B495*2*0.9","v":100980},{"$f":"C495*2*0.9","v":115380},129870,144270,155880,167400,178920,190440,2524,2704,3246,3751,4185,4617]
["Napa100% AMI",{"$f":"B495*2","v":112200},{"$f":"C495*2","v":128200},144300,160300,173200,186000,198800,211600,{"$f":"J495*2","v":2804},{"$f":"K495*2","v":3004},3606,4168,4650,5130]
["Napa110% AMI",{"$f":"B495*2*1.1","v":123420.00000000001},{"$f":"C495*2*1.1","v":141020},158730,176330,190520.00000000003,204600.00000000003,218680.00000000003,232760.00000000003,{"$f":"TRUNC(B504/12*0.3)","v":3085},{"$f":"TRUNC((B504+C504)/2/12*0.3)","v":3305},{"$f":"TRUNC((D504)/12*0.3)","v":3968},{"$f":"TRUNC(((E504+F504)/2)/12*0.3)","v":4585},{"$f":"TRUNC(G504/12*0.3)","v":5115},{"$f":"TRUNC(((H504+I504)/2)/12*0.3)","v":5643}]
["Napa120% AMI",{"$f":"B495*2*1.2","v":134640},{"$f":"C495*2*1.2","v":153840},173160,192360,207840,223200,238560,253920,3366,3606,4329,5002,5580,6156]
["Nevada15% AMI",{"$f":"B513*2*0.15","v":11955},{"$f":"C513*2*0.15","v":13650},{"$f":"D513*2*0.15","v":15360},{"$f":"E513*2*0.15","v":17070},{"$f":"F513*2*0.15","v":18435},{"$f":"G513*2*0.15","v":19800},21180,22545,298,320,384,443,495,546]
["Nevada20% AMI",{"$f":"B513*2*0.2","v":15940},{"$f":"C513*2*0.2","v":18200},20480,22760,24580,26400,28240,30060,398,426,512,591,660,728]
["Nevada25% AMI",{"$f":"B513*2*0.25","v":19925},{"$f":"C513*2*0.25","v":22750},25600,28450,30725,33000,35300,37575,498,533,640,739,825,910]
["Nevada30% AMI",{"$f":"B513*2*0.3","v":23910},{"$f":"C513*2*0.3","v":27300},30720,34140,36870,39600,42360,45090,597,640,768,887,990,1093]
["Nevada35% AMI",{"$f":"B513*2*0.35","v":27895},{"$f":"C513*2*0.35","v":31849.999999999996},35840,39830,43015,46200,49420,52605,697,746,896,1035,1155,1275]
["Nevada40% AMI",{"$f":"B513*2*0.4","v":31880},{"$f":"C513*2*0.4","v":36400},40960,45520,49160,52800,56480,60120,797,853,1024,1183,1320,1457]
["Nevada45% AMI",{"$f":"B513*2*0.45","v":35865},{"$f":"C513*2*0.45","v":40950},46080,51210,55305,59400,63540,67635,896,960,1152,1331,1485,1639]
["Nevada50% AMI",{"$f":"VLOOKUP(A513,$Q$2:$Y$59,2,FALSE)","v":39850},{"$f":"VLOOKUP(A513,$Q$2:$Y$59,3,FALSE)","v":45500},{"$f":"VLOOKUP(A513,$Q$2:$Y$59,4,FALSE)","v":51200},{"$f":"VLOOKUP(A513,$Q$2:$Y$59,5,FALSE)","v":56900},{"$f":"VLOOKUP(A513,$Q$2:$Y$59,6,FALSE)","v":61450},{"$f":"VLOOKUP(A513,$Q$2:$Y$59,7,FALSE)","v":66000},{"$f":"VLOOKUP(A513,$Q$2:$Y$59,8,FALSE)","v":70600},{"$f":"VLOOKUP(A513,$Q$2:$Y$59,9,FALSE)","v":75150},{"$f":"TRUNC(B513/12*0.3)","v":996},{"$f":"TRUNC((B513+C513)/2/12*0.3)","v":1066},{"$f":"TRUNC((D513)/12*0.3)","v":1280},{"$f":"TRUNC(((E513+F513)/2)/12*0.3)","v":1479},{"$f":"TRUNC(G513/12*0.3)","v":1650},{"$f":"TRUNC(((H513+I513)/2)/12*0.3)","v":1821}]
["Nevada55% AMI",{"$f":"B513*2*0.55","v":43835},{"$f":"C513*2*0.55","v":50050.000000000007},56320.000000000007,62590.000000000007,67595,72600,77660,82665,{"$f":"TRUNC(B514/12*0.3)","v":1095},{"$f":"TRUNC((B514+C514)/2/12*0.3)","v":1173},{"$f":"TRUNC((D514)/12*0.3)","v":1408},{"$f":"TRUNC(((E514+F514)/2)/12*0.3)","v":1627},{"$f":"TRUNC(G514/12*0.3)","v":1815},{"$f":"TRUNC(((H514+I514)/2)/12*0.3)","v":2004}]
["Nevada60% AMI",{"$f":"B513*2*0.6","v":47820},{"$f":"C513*2*0.6","v":54600},61440,68280,73740,79200,84720,90180,1195,1280,1536,1775,1980,2186]
["Nevada65% AMI",{"$f":"B513*2*0.65","v":51805},{"$f":"C513*2*0.65","v":59150},66560,73970,79885,85800,91780,97695,1295,1386,1664,1923,2145,2368]
["Nevada70% AMI",{"$f":"B513*2*0.7","v":55790},{"$f":"C513*2*0.7","v":63699.999999999993},71680,79660,86030,92400,98840,105210,1394,1493,1792,2071,2310,2550]
["Nevada75% AMI",{"$f":"B513*2*0.75","v":59775},{"$f":"C513*2*0.75","v":68250},76800,85350,92175,99000,105900,112725,1494,1600,1920,2219,2475,2732]
["Nevada80% AMI",{"$f":"B513*2*0.8","v":63760},{"$f":"C513*2*0.8","v":72800},81920,91040,98320,105600,112960,120240,1594,1707,2048,2367,2640,2915]
["Nevada90% AMI",{"$f":"B513*2*0.9","v":71730},{"$f":"C513*2*0.9","v":81900},92160,102420,110610,118800,127080,135270,1793,1920,2304,2662,2970,3279]
["Nevada100% AMI",{"$f":"B513*2","v":79700},{"$f":"C513*2","v":91000},102400,113800,122900,132000,141200,150300,{"$f":"J513*2","v":1992},{"$f":"K513*2","v":2132},2560,2958,3300,3642]
["Nevada110% AMI",{"$f":"B513*2*1.1","v":87670},{"$f":"C513*2*1.1","v":100100.00000000001},112640.00000000001,125180.00000000001,135190,145200,155320,165330,{"$f":"TRUNC(B522/12*0.3)","v":2191},{"$f":"TRUNC((B522+C522)/2/12*0.3)","v":2347},{"$f":"TRUNC((D522)/12*0.3)","v":2816},{"$f":"TRUNC(((E522+F522)/2)/12*0.3)","v":3254},{"$f":"TRUNC(G522/12*0.3)","v":3630},{"$f":"TRUNC(((H522+I522)/2)/12*0.3)","v":4008}]
["Nevada120% AMI",{"$f":"B513*2*1.2","v":95640},{"$f":"C513*2*1.2","v":109200},122880,136560,147480,158400,169440,180360,2391,2560,3072,3550,3960,4372]
["Orange15% AMI",{"$f":"B531*2*0.15","v":17775},{"$f":"C531*2*0.15","v":20310},{"$f":"D531*2*0.15","v":22845},{"$f":"E531*2*0.15","v":25380},{"$f":"F531*2*0.15","v":27420},{"$f":"G531*2*0.15","v":29445},31485,33510,444,476,571,660,736,812]
["Orange20% AMI",{"$f":"B531*2*0.2","v":23700},{"$f":"C531*2*0.2","v":27080},30460,33840,36560,39260,41980,44680,592,634,761,880,981,1083]
["Orange25% AMI",{"$f":"B531*2*0.25","v":29625},{"$f":"C531*2*0.25","v":33850},38075,42300,45700,49075,52475,55850,740,793,951,1100,1226,1354]
["Orange30% AMI",{"$f":"B531*2*0.3","v":35550},{"$f":"C531*2*0.3","v":40620},45690,50760,54840,58890,62970,67020,888,952,1142,1320,1472,1624]
["Orange35% AMI",{"$f":"B531*2*0.35","v":41475},{"$f":"C531*2*0.35","v":47390},53305,59219.999999999993,63979.999999999993,68705,73465,78190,1036,1110,1332,1540,1717,1895]
["Orange40% AMI",{"$f":"B531*2*0.4","v":47400},{"$f":"C531*2*0.4","v":54160},60920,67680,73120,78520,83960,89360,1185,1269,1523,1760,1963,2166]
["Orange45% AMI",{"$f":"B531*2*0.45","v":53325},{"$f":"C531*2*0.45","v":60930},68535,76140,82260,88335,94455,100530,1333,1428,1713,1980,2208,2437]
["Orange50% AMI",{"$f":"VLOOKUP(A531,$Q$2:$Y$59,2,FALSE)","v":59250},{"$f":"VLOOKUP(A531,$Q$2:$Y$59,3,FALSE)","v":67700},{"$f":"VLOOKUP(A531,$Q$2:$Y$59,4,FALSE)","v":76150},{"$f":"VLOOKUP(A531,$Q$2:$Y$59,5,FALSE)","v":84600},{"$f":"VLOOKUP(A531,$Q$2:$Y$59,6,FALSE)","v":91400},{"$f":"VLOOKUP(A531,$Q$2:$Y$59,7,FALSE)","v":98150},{"$f":"VLOOKUP(A531,$Q$2:$Y$59,8,FALSE)","v":104950},{"$f":"VLOOKUP(A531,$Q$2:$Y$59,9,FALSE)","v":111700},{"$f":"TRUNC(B531/12*0.3)","v":1481},{"$f":"TRUNC((B531+C531)/2/12*0.3)","v":1586},{"$f":"TRUNC((D531)/12*0.3)","v":1903},{"$f":"TRUNC(((E531+F531)/2)/12*0.3)","v":2200},{"$f":"TRUNC(G531/12*0.3)","v":2453},{"$f":"TRUNC(((H531+I531)/2)/12*0.3)","v":2708}]
["Orange55% AMI",{"$f":"B531*2*0.55","v":65175.000000000007},{"$f":"C531*2*0.55","v":74470},83765,93060.000000000015,100540.00000000001,107965.00000000001,115445.00000000001,122870.00000000001,{"$f":"TRUNC(B532/12*0.3)","v":1629},{"$f":"TRUNC((B532+C532)/2/12*0.3)","v":1745},{"$f":"TRUNC((D532)/12*0.3)","v":2094},{"$f":"TRUNC(((E532+F532)/2)/12*0.3)","v":2420},{"$f":"TRUNC(G532/12*0.3)","v":2699},{"$f":"TRUNC(((H532+I532)/2)/12*0.3)","v":2978}]
["Orange60% AMI",{"$f":"B531*2*0.6","v":71100},{"$f":"C531*2*0.6","v":81240},91380,101520,109680,117780,125940,134040,1777,1904,2284,2640,2944,3249]
["Orange65% AMI",{"$f":"B531*2*0.65","v":77025},{"$f":"C531*2*0.65","v":88010},98995,109980,118820,127595,136435,145210,1925,2062,2474,2860,3189,3520]
["Orange70% AMI",{"$f":"B531*2*0.7","v":82950},{"$f":"C531*2*0.7","v":94780},106610,118439.99999999999,127959.99999999999,137410,146930,156380,2073,2221,2665,3080,3435,3791]
["Orange75% AMI",{"$f":"B531*2*0.75","v":88875},{"$f":"C531*2*0.75","v":101550},114225,126900,137100,147225,157425,167550,2221,2380,2855,3300,3680,4062]
["Orange80% AMI",{"$f":"B531*2*0.8","v":94800},{"$f":"C531*2*0.8","v":108320},121840,135360,146240,157040,167920,178720,2370,2539,3046,3520,3926,4333]
["Orange90% AMI",{"$f":"B531*2*0.9","v":106650},{"$f":"C531*2*0.9","v":121860},137070,152280,164520,176670,188910,201060,2666,2856,3426,3960,4416,4874]
["Orange100% AMI",{"$f":"B531*2","v":118500},{"$f":"C531*2","v":135400},152300,169200,182800,196300,209900,223400,{"$f":"J531*2","v":2962},{"$f":"K531*2","v":3172},3806,4400,4906,5416]
["Orange110% AMI",{"$f":"B531*2*1.1","v":130350.00000000001},{"$f":"C531*2*1.1","v":148940},167530,186120.00000000003,201080.00000000003,215930.00000000003,230890.00000000003,245740.00000000003,{"$f":"TRUNC(B540/12*0.3)","v":3258},{"$f":"TRUNC((B540+C540)/2/12*0.3)","v":3491},{"$f":"TRUNC((D540)/12*0.3)","v":4188},{"$f":"TRUNC(((E540+F540)/2)/12*0.3)","v":4840},{"$f":"TRUNC(G540/12*0.3)","v":5398},{"$f":"TRUNC(((H540+I540)/2)/12*0.3)","v":5957}]
["Orange120% AMI",{"$f":"B531*2*1.2","v":142200},{"$f":"C531*2*1.2","v":162480},182760,203040,219360,235560,251880,268080,3555,3808,4569,5280,5889,6499]
["Placer15% AMI",{"$f":"B549*2*0.15","v":13515},{"$f":"C549*2*0.15","v":15435},{"$f":"D549*2*0.15","v":17370},{"$f":"E549*2*0.15","v":19290},{"$f":"F549*2*0.15","v":20835},{"$f":"G549*2*0.15","v":22380},23925,25470,337,361,434,501,559,617]
["Placer20% AMI",{"$f":"B549*2*0.2","v":18020},{"$f":"C549*2*0.2","v":20580},23160,25720,27780,29840,31900,33960,450,482,579,668,746,823]
["Placer25% AMI",{"$f":"B549*2*0.25","v":22525},{"$f":"C549*2*0.25","v":25725},28950,32150,34725,37300,39875,42450,563,603,723,835,932,1029]
["Placer30% AMI",{"$f":"B549*2*0.3","v":27030},{"$f":"C549*2*0.3","v":30870},34740,38580,41670,44760,47850,50940,675,723,868,1003,1119,1234]
["Placer35% AMI",{"$f":"B549*2*0.35","v":31534.999999999996},{"$f":"C549*2*0.35","v":36015},40530,45010,48615,52220,55825,59429.999999999993,788,844,1013,1170,1305,1440]
["Placer40% AMI",{"$f":"B549*2*0.4","v":36040},{"$f":"C549*2*0.4","v":41160},46320,51440,55560,59680,63800,67920,901,965,1158,1337,1492,1646]
["Placer45% AMI",{"$f":"B549*2*0.45","v":40545},{"$f":"C549*2*0.45","v":46305},52110,57870,62505,67140,71775,76410,1013,1085,1302,1504,1678,1852]
["Placer50% AMI",{"$f":"VLOOKUP(A549,$Q$2:$Y$59,2,FALSE)","v":45050},{"$f":"VLOOKUP(A549,$Q$2:$Y$59,3,FALSE)","v":51450},{"$f":"VLOOKUP(A549,$Q$2:$Y$59,4,FALSE)","v":57900},{"$f":"VLOOKUP(A549,$Q$2:$Y$59,5,FALSE)","v":64300},{"$f":"VLOOKUP(A549,$Q$2:$Y$59,6,FALSE)","v":69450},{"$f":"VLOOKUP(A549,$Q$2:$Y$59,7,FALSE)","v":74600},{"$f":"VLOOKUP(A549,$Q$2:$Y$59,8,FALSE)","v":79750},{"$f":"VLOOKUP(A549,$Q$2:$Y$59,9,FALSE)","v":84900},{"$f":"TRUNC(B549/12*0.3)","v":1126},{"$f":"TRUNC((B549+C549)/2/12*0.3)","v":1206},{"$f":"TRUNC((D549)/12*0.3)","v":1447},{"$f":"TRUNC(((E549+F549)/2)/12*0.3)","v":1671},{"$f":"TRUNC(G549/12*0.3)","v":1865},{"$f":"TRUNC(((H549+I549)/2)/12*0.3)","v":2058}]
["Placer55% AMI",{"$f":"B549*2*0.55","v":49555.000000000007},{"$f":"C549*2*0.55","v":56595.000000000007},63690.000000000007,70730,76395,82060,87725,93390.000000000015,{"$f":"TRUNC(B550/12*0.3)","v":1238},{"$f":"TRUNC((B550+C550)/2/12*0.3)","v":1326},{"$f":"TRUNC((D550)/12*0.3)","v":1592},{"$f":"TRUNC(((E550+F550)/2)/12*0.3)","v":1839},{"$f":"TRUNC(G550/12*0.3)","v":2051},{"$f":"TRUNC(((H550+I550)/2)/12*0.3)","v":2263}]
["Placer60% AMI",{"$f":"B549*2*0.6","v":54060},{"$f":"C549*2*0.6","v":61740},69480,77160,83340,89520,95700,101880,1351,1447,1737,2006,2238,2469]
["Placer65% AMI",{"$f":"B549*2*0.65","v":58565},{"$f":"C549*2*0.65","v":66885},75270,83590,90285,96980,103675,110370,1464,1568,1881,2173,2424,2675]
["Placer70% AMI",{"$f":"B549*2*0.7","v":63069.999999999993},{"$f":"C549*2*0.7","v":72030},81060,90020,97230,104440,111650,118859.99999999999,1576,1688,2026,2340,2611,2881]
["Placer75% AMI",{"$f":"B549*2*0.75","v":67575},{"$f":"C549*2*0.75","v":77175},86850,96450,104175,111900,119625,127350,1689,1809,2171,2507,2797,3087]
["Placer80% AMI",{"$f":"B549*2*0.8","v":72080},{"$f":"C549*2*0.8","v":82320},92640,102880,111120,119360,127600,135840,1802,1930,2316,2675,2984,3293]
["Placer90% AMI",{"$f":"B549*2*0.9","v":81090},{"$f":"C549*2*0.9","v":92610},104220,115740,125010,134280,143550,152820,2027,2171,2605,3009,3357,3704]
["Placer100% AMI",{"$f":"B549*2","v":90100},{"$f":"C549*2","v":102900},115800,128600,138900,149200,159500,169800,{"$f":"J549*2","v":2252},{"$f":"K549*2","v":2412},2894,3342,3730,4116]
["Placer110% AMI",{"$f":"B549*2*1.1","v":99110.000000000015},{"$f":"C549*2*1.1","v":113190.00000000001},127380.00000000001,141460,152790,164120,175450,186780.00000000003,{"$f":"TRUNC(B558/12*0.3)","v":2477},{"$f":"TRUNC((B558+C558)/2/12*0.3)","v":2653},{"$f":"TRUNC((D558)/12*0.3)","v":3184},{"$f":"TRUNC(((E558+F558)/2)/12*0.3)","v":3678},{"$f":"TRUNC(G558/12*0.3)","v":4103},{"$f":"TRUNC(((H558+I558)/2)/12*0.3)","v":4527}]
["Placer120% AMI",{"$f":"B549*2*1.2","v":108120},{"$f":"C549*2*1.2","v":123480},138960,154320,166680,179040,191400,203760,2703,2895,3474,4012,4476,4939]
["Plumas15% AMI",{"$f":"B567*2*0.15","v":10020},{"$f":"C567*2*0.15","v":11445},{"$f":"D567*2*0.15","v":12870},{"$f":"E567*2*0.15","v":14295},{"$f":"F567*2*0.15","v":15450},{"$f":"G567*2*0.15","v":16590},17730,18870,250,268,321,371,414,457]
["Plumas20% AMI",{"$f":"B567*2*0.2","v":13360},{"$f":"C567*2*0.2","v":15260},17160,19060,20600,22120,23640,25160,334,357,429,495,553,610]
["Plumas25% AMI",{"$f":"B567*2*0.25","v":16700},{"$f":"C567*2*0.25","v":19075},21450,23825,25750,27650,29550,31450,417,447,536,619,691,762]
["Plumas30% AMI",{"$f":"B567*2*0.3","v":20040},{"$f":"C567*2*0.3","v":22890},25740,28590,30900,33180,35460,37740,501,536,643,743,829,915]
["Plumas35% AMI",{"$f":"B567*2*0.35","v":23380},{"$f":"C567*2*0.35","v":26705},30029.999999999996,33355,36050,38710,41370,44030,584,626,750,867,967,1067]
["Plumas40% AMI",{"$f":"B567*2*0.4","v":26720},{"$f":"C567*2*0.4","v":30520},34320,38120,41200,44240,47280,50320,668,715,858,991,1106,1220]
["Plumas45% AMI",{"$f":"B567*2*0.45","v":30060},{"$f":"C567*2*0.45","v":34335},38610,42885,46350,49770,53190,56610,751,804,965,1115,1244,1372]
["Plumas50% AMI",{"$f":"VLOOKUP(A567,$Q$2:$Y$59,2,FALSE)","v":33400},{"$f":"VLOOKUP(A567,$Q$2:$Y$59,3,FALSE)","v":38150},{"$f":"VLOOKUP(A567,$Q$2:$Y$59,4,FALSE)","v":42900},{"$f":"VLOOKUP(A567,$Q$2:$Y$59,5,FALSE)","v":47650},{"$f":"VLOOKUP(A567,$Q$2:$Y$59,6,FALSE)","v":51500},{"$f":"VLOOKUP(A567,$Q$2:$Y$59,7,FALSE)","v":55300},{"$f":"VLOOKUP(A567,$Q$2:$Y$59,8,FALSE)","v":59100},{"$f":"VLOOKUP(A567,$Q$2:$Y$59,9,FALSE)","v":62900},{"$f":"TRUNC(B567/12*0.3)","v":835},{"$f":"TRUNC((B567+C567)/2/12*0.3)","v":894},{"$f":"TRUNC((D567)/12*0.3)","v":1072},{"$f":"TRUNC(((E567+F567)/2)/12*0.3)","v":1239},{"$f":"TRUNC(G567/12*0.3)","v":1382},{"$f":"TRUNC(((H567+I567)/2)/12*0.3)","v":1525}]
["Plumas55% AMI",{"$f":"B567*2*0.55","v":36740},{"$f":"C567*2*0.55","v":41965},47190.000000000007,52415.000000000007,56650.000000000007,60830.000000000007,65010.000000000007,69190,{"$f":"TRUNC(B568/12*0.3)","v":918},{"$f":"TRUNC((B568+C568)/2/12*0.3)","v":983},{"$f":"TRUNC((D568)/12*0.3)","v":1179},{"$f":"TRUNC(((E568+F568)/2)/12*0.3)","v":1363},{"$f":"TRUNC(G568/12*0.3)","v":1520},{"$f":"TRUNC(((H568+I568)/2)/12*0.3)","v":1677}]
["Plumas60% AMI",{"$f":"B567*2*0.6","v":40080},{"$f":"C567*2*0.6","v":45780},51480,57180,61800,66360,70920,75480,1002,1073,1287,1487,1659,1830]
["Plumas65% AMI",{"$f":"B567*2*0.65","v":43420},{"$f":"C567*2*0.65","v":49595},55770,61945,66950,71890,76830,81770,1085,1162,1394,1611,1797,1982]
["Plumas70% AMI",{"$f":"B567*2*0.7","v":46760},{"$f":"C567*2*0.7","v":53410},60059.999999999993,66710,72100,77420,82740,88060,1169,1252,1501,1735,1935,2135]
["Plumas75% AMI",{"$f":"B567*2*0.75","v":50100},{"$f":"C567*2*0.75","v":57225},64350,71475,77250,82950,88650,94350,1252,1341,1608,1859,2073,2287]
["Plumas80% AMI",{"$f":"B567*2*0.8","v":53440},{"$f":"C567*2*0.8","v":61040},68640,76240,82400,88480,94560,100640,1336,1431,1716,1983,2212,2440]
["Plumas90% AMI",{"$f":"B567*2*0.9","v":60120},{"$f":"C567*2*0.9","v":68670},77220,85770,92700,99540,106380,113220,1503,1609,1930,2230,2488,2745]
["Plumas100% AMI",{"$f":"B567*2","v":66800},{"$f":"C567*2","v":76300},85800,95300,103000,110600,118200,125800,{"$f":"J567*2","v":1670},{"$f":"K567*2","v":1788},2144,2478,2764,3050]
["Plumas110% AMI",{"$f":"B567*2*1.1","v":73480},{"$f":"C567*2*1.1","v":83930},94380.000000000015,104830.00000000001,113300.00000000001,121660.00000000001,130020.00000000001,138380,{"$f":"TRUNC(B576/12*0.3)","v":1837},{"$f":"TRUNC((B576+C576)/2/12*0.3)","v":1967},{"$f":"TRUNC((D576)/12*0.3)","v":2359},{"$f":"TRUNC(((E576+F576)/2)/12*0.3)","v":2726},{"$f":"TRUNC(G576/12*0.3)","v":3041},{"$f":"TRUNC(((H576+I576)/2)/12*0.3)","v":3355}]
["Plumas120% AMI",{"$f":"B567*2*1.2","v":80160},{"$f":"C567*2*1.2","v":91560},102960,114360,123600,132720,141840,150960,2004,2146,2574,2974,3318,3660]
["Riverside15% AMI",{"$f":"B585*2*0.15","v":11760},{"$f":"C585*2*0.15","v":13425},{"$f":"D585*2*0.15","v":15105},{"$f":"E585*2*0.15","v":16785},{"$f":"F585*2*0.15","v":18135},{"$f":"G585*2*0.15","v":19470},20820,22155,294,314,377,436,486,537]
["Riverside20% AMI",{"$f":"B585*2*0.2","v":15680},{"$f":"C585*2*0.2","v":17900},20140,22380,24180,25960,27760,29540,392,419,503,582,649,716]
["Riverside25% AMI",{"$f":"B585*2*0.25","v":19600},{"$f":"C585*2*0.25","v":22375},25175,27975,30225,32450,34700,36925,490,524,629,727,811,895]
["Riverside30% AMI",{"$f":"B585*2*0.3","v":23520},{"$f":"C585*2*0.3","v":26850},30210,33570,36270,38940,41640,44310,588,629,755,873,973,1074]
["Riverside35% AMI",{"$f":"B585*2*0.35","v":27440},{"$f":"C585*2*0.35","v":31324.999999999996},35245,39165,42315,45430,48580,51695,686,734,881,1018,1135,1253]
["Riverside40% AMI",{"$f":"B585*2*0.4","v":31360},{"$f":"C585*2*0.4","v":35800},40280,44760,48360,51920,55520,59080,784,839,1007,1164,1298,1432]
["Riverside45% AMI",{"$f":"B585*2*0.45","v":35280},{"$f":"C585*2*0.45","v":40275},45315,50355,54405,58410,62460,66465,882,944,1132,1309,1460,1611]
["Riverside50% AMI",{"$f":"VLOOKUP(A585,$Q$2:$Y$59,2,FALSE)","v":39200},{"$f":"VLOOKUP(A585,$Q$2:$Y$59,3,FALSE)","v":44750},{"$f":"VLOOKUP(A585,$Q$2:$Y$59,4,FALSE)","v":50350},{"$f":"VLOOKUP(A585,$Q$2:$Y$59,5,FALSE)","v":55950},{"$f":"VLOOKUP(A585,$Q$2:$Y$59,6,FALSE)","v":60450},{"$f":"VLOOKUP(A585,$Q$2:$Y$59,7,FALSE)","v":64900},{"$f":"VLOOKUP(A585,$Q$2:$Y$59,8,FALSE)","v":69400},{"$f":"VLOOKUP(A585,$Q$2:$Y$59,9,FALSE)","v":73850},{"$f":"TRUNC(B585/12*0.3)","v":980},{"$f":"TRUNC((B585+C585)/2/12*0.3)","v":1049},{"$f":"TRUNC((D585)/12*0.3)","v":1258},{"$f":"TRUNC(((E585+F585)/2)/12*0.3)","v":1455},{"$f":"TRUNC(G585/12*0.3)","v":1622},{"$f":"TRUNC(((H585+I585)/2)/12*0.3)","v":1790}]
["Riverside55% AMI",{"$f":"B585*2*0.55","v":43120},{"$f":"C585*2*0.55","v":49225.000000000007},55385.000000000007,61545.000000000007,66495,71390,76340,81235,{"$f":"TRUNC(B586/12*0.3)","v":1078},{"$f":"TRUNC((B586+C586)/2/12*0.3)","v":1154},{"$f":"TRUNC((D586)/12*0.3)","v":1384},{"$f":"TRUNC(((E586+F586)/2)/12*0.3)","v":1600},{"$f":"TRUNC(G586/12*0.3)","v":1784},{"$f":"TRUNC(((H586+I586)/2)/12*0.3)","v":1969}]
["Riverside60% AMI",{"$f":"B585*2*0.6","v":47040},{"$f":"C585*2*0.6","v":53700},60420,67140,72540,77880,83280,88620,1176,1259,1510,1746,1947,2148]
["Riverside65% AMI",{"$f":"B585*2*0.65","v":50960},{"$f":"C585*2*0.65","v":58175},65455,72735,78585,84370,90220,96005,1274,1364,1636,1891,2109,2327]
["Riverside70% AMI",{"$f":"B585*2*0.7","v":54880},{"$f":"C585*2*0.7","v":62649.999999999993},70490,78330,84630,90860,97160,103390,1372,1469,1762,2037,2271,2506]
["Riverside75% AMI",{"$f":"B585*2*0.75","v":58800},{"$f":"C585*2*0.75","v":67125},75525,83925,90675,97350,104100,110775,1470,1574,1888,2182,2433,2685]
["Riverside80% AMI",{"$f":"B585*2*0.8","v":62720},{"$f":"C585*2*0.8","v":71600},80560,89520,96720,103840,111040,118160,1568,1679,2014,2328,2596,2865]
["Riverside90% AMI",{"$f":"B585*2*0.9","v":70560},{"$f":"C585*2*0.9","v":80550},90630,100710,108810,116820,124920,132930,1764,1888,2265,2619,2920,3223]
["Riverside100% AMI",{"$f":"B585*2","v":78400},{"$f":"C585*2","v":89500},100700,111900,120900,129800,138800,147700,{"$f":"J585*2","v":1960},{"$f":"K585*2","v":2098},2516,2910,3244,3580]
["Riverside110% AMI",{"$f":"B585*2*1.1","v":86240},{"$f":"C585*2*1.1","v":98450.000000000015},110770.00000000001,123090.00000000001,132990,142780,152680,162470,{"$f":"TRUNC(B594/12*0.3)","v":2156},{"$f":"TRUNC((B594+C594)/2/12*0.3)","v":2308},{"$f":"TRUNC((D594)/12*0.3)","v":2769},{"$f":"TRUNC(((E594+F594)/2)/12*0.3)","v":3201},{"$f":"TRUNC(G594/12*0.3)","v":3569},{"$f":"TRUNC(((H594+I594)/2)/12*0.3)","v":3939}]
["Riverside120% AMI",{"$f":"B585*2*1.2","v":94080},{"$f":"C585*2*1.2","v":107400},120840,134280,145080,155760,166560,177240,2352,2518,3021,3492,3894,4297]
["Sacramento15% AMI",{"$f":"B603*2*0.15","v":13515},{"$f":"C603*2*0.15","v":15435},{"$f":"D603*2*0.15","v":17370},{"$f":"E603*2*0.15","v":19290},{"$f":"F603*2*0.15","v":20835},{"$f":"G603*2*0.15","v":22380},23925,25470,337,361,434,501,559,617]
["Sacramento20% AMI",{"$f":"B603*2*0.2","v":18020},{"$f":"C603*2*0.2","v":20580},23160,25720,27780,29840,31900,33960,450,482,579,668,746,823]
["Sacramento25% AMI",{"$f":"B603*2*0.25","v":22525},{"$f":"C603*2*0.25","v":25725},28950,32150,34725,37300,39875,42450,563,603,723,835,932,1029]
["Sacramento30% AMI",{"$f":"B603*2*0.3","v":27030},{"$f":"C603*2*0.3","v":30870},34740,38580,41670,44760,47850,50940,675,723,868,1003,1119,1234]
["Sacramento35% AMI",{"$f":"B603*2*0.35","v":31534.999999999996},{"$f":"C603*2*0.35","v":36015},40530,45010,48615,52220,55825,59429.999999999993,788,844,1013,1170,1305,1440]
["Sacramento40% AMI",{"$f":"B603*2*0.4","v":36040},{"$f":"C603*2*0.4","v":41160},46320,51440,55560,59680,63800,67920,901,965,1158,1337,1492,1646]
["Sacramento45% AMI",{"$f":"B603*2*0.45","v":40545},{"$f":"C603*2*0.45","v":46305},52110,57870,62505,67140,71775,76410,1013,1085,1302,1504,1678,1852]
["Sacramento50% AMI",{"$f":"VLOOKUP(A603,$Q$2:$Y$59,2,FALSE)","v":45050},{"$f":"VLOOKUP(A603,$Q$2:$Y$59,3,FALSE)","v":51450},{"$f":"VLOOKUP(A603,$Q$2:$Y$59,4,FALSE)","v":57900},{"$f":"VLOOKUP(A603,$Q$2:$Y$59,5,FALSE)","v":64300},{"$f":"VLOOKUP(A603,$Q$2:$Y$59,6,FALSE)","v":69450},{"$f":"VLOOKUP(A603,$Q$2:$Y$59,7,FALSE)","v":74600},{"$f":"VLOOKUP(A603,$Q$2:$Y$59,8,FALSE)","v":79750},{"$f":"VLOOKUP(A603,$Q$2:$Y$59,9,FALSE)","v":84900},{"$f":"TRUNC(B603/12*0.3)","v":1126},{"$f":"TRUNC((B603+C603)/2/12*0.3)","v":1206},{"$f":"TRUNC((D603)/12*0.3)","v":1447},{"$f":"TRUNC(((E603+F603)/2)/12*0.3)","v":1671},{"$f":"TRUNC(G603/12*0.3)","v":1865},{"$f":"TRUNC(((H603+I603)/2)/12*0.3)","v":2058}]
["Sacramento55% AMI",{"$f":"B603*2*0.55","v":49555.000000000007},{"$f":"C603*2*0.55","v":56595.000000000007},63690.000000000007,70730,76395,82060,87725,93390.000000000015,{"$f":"TRUNC(B604/12*0.3)","v":1238},{"$f":"TRUNC((B604+C604)/2/12*0.3)","v":1326},{"$f":"TRUNC((D604)/12*0.3)","v":1592},{"$f":"TRUNC(((E604+F604)/2)/12*0.3)","v":1839},{"$f":"TRUNC(G604/12*0.3)","v":2051},{"$f":"TRUNC(((H604+I604)/2)/12*0.3)","v":2263}]
["Sacramento60% AMI",{"$f":"B603*2*0.6","v":54060},{"$f":"C603*2*0.6","v":61740},69480,77160,83340,89520,95700,101880,1351,1447,1737,2006,2238,2469]
["Sacramento65% AMI",{"$f":"B603*2*0.65","v":58565},{"$f":"C603*2*0.65","v":66885},75270,83590,90285,96980,103675,110370,1464,1568,1881,2173,2424,2675]
["Sacramento70% AMI",{"$f":"B603*2*0.7","v":63069.999999999993},{"$f":"C603*2*0.7","v":72030},81060,90020,97230,104440,111650,118859.99999999999,1576,1688,2026,2340,2611,2881]
["Sacramento75% AMI",{"$f":"B603*2*0.75","v":67575},{"$f":"C603*2*0.75","v":77175},86850,96450,104175,111900,119625,127350,1689,1809,2171,2507,2797,3087]
["Sacramento80% AMI",{"$f":"B603*2*0.8","v":72080},{"$f":"C603*2*0.8","v":82320},92640,102880,111120,119360,127600,135840,1802,1930,2316,2675,2984,3293]
["Sacramento90% AMI",{"$f":"B603*2*0.9","v":81090},{"$f":"C603*2*0.9","v":92610},104220,115740,125010,134280,143550,152820,2027,2171,2605,3009,3357,3704]
["Sacramento100% AMI",{"$f":"B603*2","v":90100},{"$f":"C603*2","v":102900},115800,128600,138900,149200,159500,169800,{"$f":"J603*2","v":2252},{"$f":"K603*2","v":2412},2894,3342,3730,4116]
["Sacramento110% AMI",{"$f":"B603*2*1.1","v":99110.000000000015},{"$f":"C603*2*1.1","v":113190.00000000001},127380.00000000001,141460,152790,164120,175450,186780.00000000003,{"$f":"TRUNC(B612/12*0.3)","v":2477},{"$f":"TRUNC((B612+C612)/2/12*0.3)","v":2653},{"$f":"TRUNC((D612)/12*0.3)","v":3184},{"$f":"TRUNC(((E612+F612)/2)/12*0.3)","v":3678},{"$f":"TRUNC(G612/12*0.3)","v":4103},{"$f":"TRUNC(((H612+I612)/2)/12*0.3)","v":4527}]
["Sacramento120% AMI",{"$f":"B603*2*1.2","v":108120},{"$f":"C603*2*1.2","v":123480},138960,154320,166680,179040,191400,203760,2703,2895,3474,4012,4476,4939]
["San Benito15% AMI",{"$f":"B621*2*0.15","v":14040},{"$f":"C621*2*0.15","v":16035},{"$f":"D621*2*0.15","v":18045},{"$f":"E621*2*0.15","v":20040},{"$f":"F621*2*0.15","v":21645},{"$f":"G621*2*0.15","v":23250},24855,26460,351,375,451,521,581,641]
["San Benito20% AMI",{"$f":"B621*2*0.2","v":18720},{"$f":"C621*2*0.2","v":21380},24060,26720,28860,31000,33140,35280,468,501,601,694,775,855]
["San Benito25% AMI",{"$f":"B621*2*0.25","v":23400},{"$f":"C621*2*0.25","v":26725},30075,33400,36075,38750,41425,44100,585,626,751,868,968,1069]
["San Benito30% AMI",{"$f":"B621*2*0.3","v":28080},{"$f":"C621*2*0.3","v":32070},36090,40080,43290,46500,49710,52920,702,751,902,1042,1162,1282]
["San Benito35% AMI",{"$f":"B621*2*0.35","v":32759.999999999996},{"$f":"C621*2*0.35","v":37415},42105,46760,50505,54250,57994.999999999993,61739.999999999993,819,877,1052,1215,1356,1496]
["San Benito40% AMI",{"$f":"B621*2*0.4","v":37440},{"$f":"C621*2*0.4","v":42760},48120,53440,57720,62000,66280,70560,936,1002,1203,1389,1550,1710]
["San Benito45% AMI",{"$f":"B621*2*0.45","v":42120},{"$f":"C621*2*0.45","v":48105},54135,60120,64935,69750,74565,79380,1053,1127,1353,1563,1743,1924]
["San Benito50% AMI",{"$f":"VLOOKUP(A621,$Q$2:$Y$59,2,FALSE)","v":46800},{"$f":"VLOOKUP(A621,$Q$2:$Y$59,3,FALSE)","v":53450},{"$f":"VLOOKUP(A621,$Q$2:$Y$59,4,FALSE)","v":60150},{"$f":"VLOOKUP(A621,$Q$2:$Y$59,5,FALSE)","v":66800},{"$f":"VLOOKUP(A621,$Q$2:$Y$59,6,FALSE)","v":72150},{"$f":"VLOOKUP(A621,$Q$2:$Y$59,7,FALSE)","v":77500},{"$f":"VLOOKUP(A621,$Q$2:$Y$59,8,FALSE)","v":82850},{"$f":"VLOOKUP(A621,$Q$2:$Y$59,9,FALSE)","v":88200},{"$f":"TRUNC(B621/12*0.3)","v":1170},{"$f":"TRUNC((B621+C621)/2/12*0.3)","v":1253},{"$f":"TRUNC((D621)/12*0.3)","v":1503},{"$f":"TRUNC(((E621+F621)/2)/12*0.3)","v":1736},{"$f":"TRUNC(G621/12*0.3)","v":1937},{"$f":"TRUNC(((H621+I621)/2)/12*0.3)","v":2138}]
["San Benito55% AMI",{"$f":"B621*2*0.55","v":51480.000000000007},{"$f":"C621*2*0.55","v":58795.000000000007},66165,73480,79365,85250,91135.000000000015,97020.000000000015,{"$f":"TRUNC(B622/12*0.3)","v":1287},{"$f":"TRUNC((B622+C622)/2/12*0.3)","v":1378},{"$f":"TRUNC((D622)/12*0.3)","v":1654},{"$f":"TRUNC(((E622+F622)/2)/12*0.3)","v":1910},{"$f":"TRUNC(G622/12*0.3)","v":2131},{"$f":"TRUNC(((H622+I622)/2)/12*0.3)","v":2351}]
["San Benito60% AMI",{"$f":"B621*2*0.6","v":56160},{"$f":"C621*2*0.6","v":64140},72180,80160,86580,93000,99420,105840,1404,1503,1804,2084,2325,2565]
["San Benito65% AMI",{"$f":"B621*2*0.65","v":60840},{"$f":"C621*2*0.65","v":69485},78195,86840,93795,100750,107705,114660,1521,1629,1954,2257,2518,2779]
["San Benito70% AMI",{"$f":"B621*2*0.7","v":65519.999999999993},{"$f":"C621*2*0.7","v":74830},84210,93520,101010,108500,115989.99999999999,123479.99999999999,1638,1754,2105,2431,2712,2993]
["San Benito75% AMI",{"$f":"B621*2*0.75","v":70200},{"$f":"C621*2*0.75","v":80175},90225,100200,108225,116250,124275,132300,1755,1879,2255,2605,2906,3207]
["San Benito80% AMI",{"$f":"B621*2*0.8","v":74880},{"$f":"C621*2*0.8","v":85520},96240,106880,115440,124000,132560,141120,1872,2005,2406,2779,3100,3421]
["San Benito90% AMI",{"$f":"B621*2*0.9","v":84240},{"$f":"C621*2*0.9","v":96210},108270,120240,129870,139500,149130,158760,2106,2255,2706,3126,3487,3848]
["San Benito100% AMI",{"$f":"B621*2","v":93600},{"$f":"C621*2","v":106900},120300,133600,144300,155000,165700,176400,{"$f":"J621*2","v":2340},{"$f":"K621*2","v":2506},3006,3472,3874,4276]
["San Benito110% AMI",{"$f":"B621*2*1.1","v":102960.00000000001},{"$f":"C621*2*1.1","v":117590.00000000001},132330,146960,158730,170500,182270.00000000003,194040.00000000003,{"$f":"TRUNC(B630/12*0.3)","v":2574},{"$f":"TRUNC((B630+C630)/2/12*0.3)","v":2756},{"$f":"TRUNC((D630)/12*0.3)","v":3308},{"$f":"TRUNC(((E630+F630)/2)/12*0.3)","v":3821},{"$f":"TRUNC(G630/12*0.3)","v":4262},{"$f":"TRUNC(((H630+I630)/2)/12*0.3)","v":4703}]
["San Benito120% AMI",{"$f":"B621*2*1.2","v":112320},{"$f":"C621*2*1.2","v":128280},144360,160320,173160,186000,198840,211680,2808,3007,3609,4168,4650,5131]
["San Bernardino15% AMI",{"$f":"B639*2*0.15","v":11760},{"$f":"C639*2*0.15","v":13425},{"$f":"D639*2*0.15","v":15105},{"$f":"E639*2*0.15","v":16785},{"$f":"F639*2*0.15","v":18135},{"$f":"G639*2*0.15","v":19470},20820,22155,294,314,377,436,486,537]
["San Bernardino20% AMI",{"$f":"B639*2*0.2","v":15680},{"$f":"C639*2*0.2","v":17900},20140,22380,24180,25960,27760,29540,392,419,503,582,649,716]
["San Bernardino25% AMI",{"$f":"B639*2*0.25","v":19600},{"$f":"C639*2*0.25","v":22375},25175,27975,30225,32450,34700,36925,490,524,629,727,811,895]
["San Bernardino30% AMI",{"$f":"B639*2*0.3","v":23520},{"$f":"C639*2*0.3","v":26850},30210,33570,36270,38940,41640,44310,588,629,755,873,973,1074]
["San Bernardino35% AMI",{"$f":"B639*2*0.35","v":27440},{"$f":"C639*2*0.35","v":31324.999999999996},35245,39165,42315,45430,48580,51695,686,734,881,1018,1135,1253]
["San Bernardino40% AMI",{"$f":"B639*2*0.4","v":31360},{"$f":"C639*2*0.4","v":35800},40280,44760,48360,51920,55520,59080,784,839,1007,1164,1298,1432]
["San Bernardino45% AMI",{"$f":"B639*2*0.45","v":35280},{"$f":"C639*2*0.45","v":40275},45315,50355,54405,58410,62460,66465,882,944,1132,1309,1460,1611]
["San Bernardino50% AMI",{"$f":"VLOOKUP(A639,$Q$2:$Y$59,2,FALSE)","v":39200},{"$f":"VLOOKUP(A639,$Q$2:$Y$59,3,FALSE)","v":44750},{"$f":"VLOOKUP(A639,$Q$2:$Y$59,4,FALSE)","v":50350},{"$f":"VLOOKUP(A639,$Q$2:$Y$59,5,FALSE)","v":55950},{"$f":"VLOOKUP(A639,$Q$2:$Y$59,6,FALSE)","v":60450},{"$f":"VLOOKUP(A639,$Q$2:$Y$59,7,FALSE)","v":64900},{"$f":"VLOOKUP(A639,$Q$2:$Y$59,8,FALSE)","v":69400},{"$f":"VLOOKUP(A639,$Q$2:$Y$59,9,FALSE)","v":73850},{"$f":"TRUNC(B639/12*0.3)","v":980},{"$f":"TRUNC((B639+C639)/2/12*0.3)","v":1049},{"$f":"TRUNC((D639)/12*0.3)","v":1258},{"$f":"TRUNC(((E639+F639)/2)/12*0.3)","v":1455},{"$f":"TRUNC(G639/12*0.3)","v":1622},{"$f":"TRUNC(((H639+I639)/2)/12*0.3)","v":1790}]
["San Bernardino55% AMI",{"$f":"B639*2*0.55","v":43120},{"$f":"C639*2*0.55","v":49225.000000000007},55385.000000000007,61545.000000000007,66495,71390,76340,81235,{"$f":"TRUNC(B640/12*0.3)","v":1078},{"$f":"TRUNC((B640+C640)/2/12*0.3)","v":1154},{"$f":"TRUNC((D640)/12*0.3)","v":1384},{"$f":"TRUNC(((E640+F640)/2)/12*0.3)","v":1600},{"$f":"TRUNC(G640/12*0.3)","v":1784},{"$f":"TRUNC(((H640+I640)/2)/12*0.3)","v":1969}]
["San Bernardino60% AMI",{"$f":"B639*2*0.6","v":47040},{"$f":"C639*2*0.6","v":53700},60420,67140,72540,77880,83280,88620,1176,1259,1510,1746,1947,2148]
["San Bernardino65% AMI",{"$f":"B639*2*0.65","v":50960},{"$f":"C639*2*0.65","v":58175},65455,72735,78585,84370,90220,96005,1274,1364,1636,1891,2109,2327]
["San Bernardino70% AMI",{"$f":"B639*2*0.7","v":54880},{"$f":"C639*2*0.7","v":62649.999999999993},70490,78330,84630,90860,97160,103390,1372,1469,1762,2037,2271,2506]
["San Bernardino75% AMI",{"$f":"B639*2*0.75","v":58800},{"$f":"C639*2*0.75","v":67125},75525,83925,90675,97350,104100,110775,1470,1574,1888,2182,2433,2685]
["San Bernardino80% AMI",{"$f":"B639*2*0.8","v":62720},{"$f":"C639*2*0.8","v":71600},80560,89520,96720,103840,111040,118160,1568,1679,2014,2328,2596,2865]
["San Bernardino90% AMI",{"$f":"B639*2*0.9","v":70560},{"$f":"C639*2*0.9","v":80550},90630,100710,108810,116820,124920,132930,1764,1888,2265,2619,2920,3223]
["San Bernardino100% AMI",{"$f":"B639*2","v":78400},{"$f":"C639*2","v":89500},100700,111900,120900,129800,138800,147700,{"$f":"J639*2","v":1960},{"$f":"K639*2","v":2098},2516,2910,3244,3580]
["San Bernardino110% AMI",{"$f":"B639*2*1.1","v":86240},{"$f":"C639*2*1.1","v":98450.000000000015},110770.00000000001,123090.00000000001,132990,142780,152680,162470,{"$f":"TRUNC(B648/12*0.3)","v":2156},{"$f":"TRUNC((B648+C648)/2/12*0.3)","v":2308},{"$f":"TRUNC((D648)/12*0.3)","v":2769},{"$f":"TRUNC(((E648+F648)/2)/12*0.3)","v":3201},{"$f":"TRUNC(G648/12*0.3)","v":3569},{"$f":"TRUNC(((H648+I648)/2)/12*0.3)","v":3939}]
["San Bernardino120% AMI",{"$f":"B639*2*1.2","v":94080},{"$f":"C639*2*1.2","v":107400},120840,134280,145080,155760,166560,177240,2352,2518,3021,3492,3894,4297]
["San Diego15% AMI",{"$f":"B657*2*0.15","v":17370},{"$f":"C657*2*0.15","v":19845},{"$f":"D657*2*0.15","v":22335},{"$f":"E657*2*0.15","v":24810},{"$f":"F657*2*0.15","v":26805},{"$f":"G657*2*0.15","v":28785},30765,32760,434,465,558,645,719,794]
["San Diego20% AMI",{"$f":"B657*2*0.2","v":23160},{"$f":"C657*2*0.2","v":26460},29780,33080,35740,38380,41020,43680,579,620,744,860,959,1058]
["San Diego25% AMI",{"$f":"B657*2*0.25","v":28950},{"$f":"C657*2*0.25","v":33075},37225,41350,44675,47975,51275,54600,723,775,930,1075,1199,1323]
["San Diego30% AMI",{"$f":"B657*2*0.3","v":34740},{"$f":"C657*2*0.3","v":39690},44670,49620,53610,57570,61530,65520,868,930,1116,1290,1439,1588]
["San Diego35% AMI",{"$f":"B657*2*0.35","v":40530},{"$f":"C657*2*0.35","v":46305},52115,57889.999999999993,62544.999999999993,67165,71785,76440,1013,1085,1302,1505,1679,1852]
["San Diego40% AMI",{"$f":"B657*2*0.4","v":46320},{"$f":"C657*2*0.4","v":52920},59560,66160,71480,76760,82040,87360,1158,1240,1489,1720,1919,2117]
["San Diego45% AMI",{"$f":"B657*2*0.45","v":52110},{"$f":"C657*2*0.45","v":59535},67005,74430,80415,86355,92295,98280,1302,1395,1675,1935,2158,2382]
["San Diego50% AMI",{"$f":"VLOOKUP(A657,$Q$2:$Y$59,2,FALSE)","v":57900},{"$f":"VLOOKUP(A657,$Q$2:$Y$59,3,FALSE)","v":66150},{"$f":"VLOOKUP(A657,$Q$2:$Y$59,4,FALSE)","v":74450},{"$f":"VLOOKUP(A657,$Q$2:$Y$59,5,FALSE)","v":82700},{"$f":"VLOOKUP(A657,$Q$2:$Y$59,6,FALSE)","v":89350},{"$f":"VLOOKUP(A657,$Q$2:$Y$59,7,FALSE)","v":95950},{"$f":"VLOOKUP(A657,$Q$2:$Y$59,8,FALSE)","v":102550},{"$f":"VLOOKUP(A657,$Q$2:$Y$59,9,FALSE)","v":109200},{"$f":"TRUNC(B657/12*0.3)","v":1447},{"$f":"TRUNC((B657+C657)/2/12*0.3)","v":1550},{"$f":"TRUNC((D657)/12*0.3)","v":1861},{"$f":"TRUNC(((E657+F657)/2)/12*0.3)","v":2150},{"$f":"TRUNC(G657/12*0.3)","v":2398},{"$f":"TRUNC(((H657+I657)/2)/12*0.3)","v":2646}]
["San Diego55% AMI",{"$f":"B657*2*0.55","v":63690.000000000007},{"$f":"C657*2*0.55","v":72765},81895,90970.000000000015,98285.000000000015,105545.00000000001,112805.00000000001,120120.00000000001,{"$f":"TRUNC(B658/12*0.3)","v":1592},{"$f":"TRUNC((B658+C658)/2/12*0.3)","v":1705},{"$f":"TRUNC((D658)/12*0.3)","v":2047},{"$f":"TRUNC(((E658+F658)/2)/12*0.3)","v":2365},{"$f":"TRUNC(G658/12*0.3)","v":2638},{"$f":"TRUNC(((H658+I658)/2)/12*0.3)","v":2911}]
["San Diego60% AMI",{"$f":"B657*2*0.6","v":69480},{"$f":"C657*2*0.6","v":79380},89340,99240,107220,115140,123060,131040,1737,1860,2233,2580,2878,3176]
["San Diego65% AMI",{"$f":"B657*2*0.65","v":75270},{"$f":"C657*2*0.65","v":85995},96785,107510,116155,124735,133315,141960,1881,2015,2419,2795,3118,3440]
["San Diego70% AMI",{"$f":"B657*2*0.7","v":81060},{"$f":"C657*2*0.7","v":92610},104230,115779.99999999999,125089.99999999999,134330,143570,152880,2026,2170,2605,3010,3358,3705]
["San Diego75% AMI",{"$f":"B657*2*0.75","v":86850},{"$f":"C657*2*0.75","v":99225},111675,124050,134025,143925,153825,163800,2171,2325,2791,3225,3598,3970]
["San Diego80% AMI",{"$f":"B657*2*0.8","v":92640},{"$f":"C657*2*0.8","v":105840},119120,132320,142960,153520,164080,174720,2316,2481,2978,3441,3838,4235]
["San Diego90% AMI",{"$f":"B657*2*0.9","v":104220},{"$f":"C657*2*0.9","v":119070},134010,148860,160830,172710,184590,196560,2605,2791,3350,3871,4317,4764]
["San Diego100% AMI",{"$f":"B657*2","v":115800},{"$f":"C657*2","v":132300},148900,165400,178700,191900,205100,218400,{"$f":"J657*2","v":2894},{"$f":"K657*2","v":3100},3722,4300,4796,5292]
["San Diego110% AMI",{"$f":"B657*2*1.1","v":127380.00000000001},{"$f":"C657*2*1.1","v":145530},163790,181940.00000000003,196570.00000000003,211090.00000000003,225610.00000000003,240240.00000000003,{"$f":"TRUNC(B666/12*0.3)","v":3184},{"$f":"TRUNC((B666+C666)/2/12*0.3)","v":3411},{"$f":"TRUNC((D666)/12*0.3)","v":4094},{"$f":"TRUNC(((E666+F666)/2)/12*0.3)","v":4731},{"$f":"TRUNC(G666/12*0.3)","v":5277},{"$f":"TRUNC(((H666+I666)/2)/12*0.3)","v":5823}]
["San Diego120% AMI",{"$f":"B657*2*1.2","v":138960},{"$f":"C657*2*1.2","v":158760},178680,198480,214440,230280,246120,262080,3474,3721,4467,5161,5757,6352]
["San Francisco15% AMI",{"$f":"B675*2*0.15","v":20310},{"$f":"C675*2*0.15","v":23220},{"$f":"D675*2*0.15","v":26115},{"$f":"E675*2*0.15","v":29010},{"$f":"F675*2*0.15","v":31335},{"$f":"G675*2*0.15","v":33660},35985,38295,507,544,652,754,841,928]
["San Francisco20% AMI",{"$f":"B675*2*0.2","v":27080},{"$f":"C675*2*0.2","v":30960},34820,38680,41780,44880,47980,51060,677,725,870,1005,1122,1238]
["San Francisco25% AMI",{"$f":"B675*2*0.25","v":33850},{"$f":"C675*2*0.25","v":38700},43525,48350,52225,56100,59975,63825,846,906,1088,1257,1402,1547]
["San Francisco30% AMI",{"$f":"B675*2*0.3","v":40620},{"$f":"C675*2*0.3","v":46440},52230,58020,62670,67320,71970,76590,1015,1088,1305,1508,1683,1857]
["San Francisco35% AMI",{"$f":"B675*2*0.35","v":47390},{"$f":"C675*2*0.35","v":54180},60934.999999999993,67690,73115,78540,83965,89355,1184,1269,1523,1760,1963,2166]
["San Francisco40% AMI",{"$f":"B675*2*0.4","v":54160},{"$f":"C675*2*0.4","v":61920},69640,77360,83560,89760,95960,102120,1354,1451,1741,2011,2244,2476]
["San Francisco45% AMI",{"$f":"B675*2*0.45","v":60930},{"$f":"C675*2*0.45","v":69660},78345,87030,94005,100980,107955,114885,1523,1632,1958,2262,2524,2785]
["San Francisco50% AMI",{"$f":"VLOOKUP(A675,$Q$2:$Y$59,2,FALSE)","v":67700},{"$f":"VLOOKUP(A675,$Q$2:$Y$59,3,FALSE)","v":77400},{"$f":"VLOOKUP(A675,$Q$2:$Y$59,4,FALSE)","v":87050},{"$f":"VLOOKUP(A675,$Q$2:$Y$59,5,FALSE)","v":96700},{"$f":"VLOOKUP(A675,$Q$2:$Y$59,6,FALSE)","v":104450},{"$f":"VLOOKUP(A675,$Q$2:$Y$59,7,FALSE)","v":112200},{"$f":"VLOOKUP(A675,$Q$2:$Y$59,8,FALSE)","v":119950},{"$f":"VLOOKUP(A675,$Q$2:$Y$59,9,FALSE)","v":127650},{"$f":"TRUNC(B675/12*0.3)","v":1692},{"$f":"TRUNC((B675+C675)/2/12*0.3)","v":1813},{"$f":"TRUNC((D675)/12*0.3)","v":2176},{"$f":"TRUNC(((E675+F675)/2)/12*0.3)","v":2514},{"$f":"TRUNC(G675/12*0.3)","v":2805},{"$f":"TRUNC(((H675+I675)/2)/12*0.3)","v":3095}]
["San Francisco55% AMI",{"$f":"B675*2*0.55","v":74470},{"$f":"C675*2*0.55","v":85140},95755.000000000015,106370.00000000001,114895.00000000001,123420.00000000001,131945,140415,{"$f":"TRUNC(B676/12*0.3)","v":1861},{"$f":"TRUNC((B676+C676)/2/12*0.3)","v":1995},{"$f":"TRUNC((D676)/12*0.3)","v":2393},{"$f":"TRUNC(((E676+F676)/2)/12*0.3)","v":2765},{"$f":"TRUNC(G676/12*0.3)","v":3085},{"$f":"TRUNC(((H676+I676)/2)/12*0.3)","v":3404}]
["San Francisco60% AMI",{"$f":"B675*2*0.6","v":81240},{"$f":"C675*2*0.6","v":92880},104460,116040,125340,134640,143940,153180,2031,2176,2611,3017,3366,3714]
["San Francisco65% AMI",{"$f":"B675*2*0.65","v":88010},{"$f":"C675*2*0.65","v":100620},113165,125710,135785,145860,155935,165945,2200,2357,2829,3268,3646,4023]
["San Francisco70% AMI",{"$f":"B675*2*0.7","v":94780},{"$f":"C675*2*0.7","v":108360},121869.99999999999,135380,146230,157080,167930,178710,2369,2539,3046,3520,3927,4333]
["San Francisco75% AMI",{"$f":"B675*2*0.75","v":101550},{"$f":"C675*2*0.75","v":116100},130575,145050,156675,168300,179925,191475,2538,2720,3264,3771,4207,4642]
["San Francisco80% AMI",{"$f":"B675*2*0.8","v":108320},{"$f":"C675*2*0.8","v":123840},139280,154720,167120,179520,191920,204240,2708,2902,3482,4023,4488,4952]
["San Francisco90% AMI",{"$f":"B675*2*0.9","v":121860},{"$f":"C675*2*0.9","v":139320},156690,174060,188010,201960,215910,229770,3046,3264,3917,4525,5049,5571]
["San Francisco100% AMI",{"$f":"B675*2","v":135400},{"$f":"C675*2","v":154800},174100,193400,208900,224400,239900,255300,{"$f":"J675*2","v":3384},{"$f":"K675*2","v":3626},4352,5028,5610,6190]
["San Francisco110% AMI",{"$f":"B675*2*1.1","v":148940},{"$f":"C675*2*1.1","v":170280},191510.00000000003,212740.00000000003,229790.00000000003,246840.00000000003,263890,280830,{"$f":"TRUNC(B684/12*0.3)","v":3723},{"$f":"TRUNC((B684+C684)/2/12*0.3)","v":3990},{"$f":"TRUNC((D684)/12*0.3)","v":4787},{"$f":"TRUNC(((E684+F684)/2)/12*0.3)","v":5531},{"$f":"TRUNC(G684/12*0.3)","v":6171},{"$f":"TRUNC(((H684+I684)/2)/12*0.3)","v":6809}]
["San Francisco120% AMI",{"$f":"B675*2*1.2","v":162480},{"$f":"C675*2*1.2","v":185760},208920,232080,250680,269280,287880,306360,4062,4353,5223,6034,6732,7428]
["San Joaquin15% AMI",{"$f":"B693*2*0.15","v":10995},{"$f":"C693*2*0.15","v":12555},{"$f":"D693*2*0.15","v":14130},{"$f":"E693*2*0.15","v":15690},{"$f":"F693*2*0.15","v":16950},{"$f":"G693*2*0.15","v":18210},19470,20715,274,294,353,408,455,502]
["San Joaquin20% AMI",{"$f":"B693*2*0.2","v":14660},{"$f":"C693*2*0.2","v":16740},18840,20920,22600,24280,25960,27620,366,392,471,544,607,669]
["San Joaquin25% AMI",{"$f":"B693*2*0.25","v":18325},{"$f":"C693*2*0.25","v":20925},23550,26150,28250,30350,32450,34525,458,490,588,680,758,837]
["San Joaquin30% AMI",{"$f":"B693*2*0.3","v":21990},{"$f":"C693*2*0.3","v":25110},28260,31380,33900,36420,38940,41430,549,588,706,816,910,1004]
["San Joaquin35% AMI",{"$f":"B693*2*0.35","v":25655},{"$f":"C693*2*0.35","v":29294.999999999996},32970,36610,39550,42490,45430,48335,641,686,824,952,1062,1172]
["San Joaquin40% AMI",{"$f":"B693*2*0.4","v":29320},{"$f":"C693*2*0.4","v":33480},37680,41840,45200,48560,51920,55240,733,785,942,1088,1214,1339]
["San Joaquin45% AMI",{"$f":"B693*2*0.45","v":32985},{"$f":"C693*2*0.45","v":37665},42390,47070,50850,54630,58410,62145,824,883,1059,1224,1365,1506]
["San Joaquin50% AMI",{"$f":"VLOOKUP(A693,$Q$2:$Y$59,2,FALSE)","v":36650},{"$f":"VLOOKUP(A693,$Q$2:$Y$59,3,FALSE)","v":41850},{"$f":"VLOOKUP(A693,$Q$2:$Y$59,4,FALSE)","v":47100},{"$f":"VLOOKUP(A693,$Q$2:$Y$59,5,FALSE)","v":52300},{"$f":"VLOOKUP(A693,$Q$2:$Y$59,6,FALSE)","v":56500},{"$f":"VLOOKUP(A693,$Q$2:$Y$59,7,FALSE)","v":60700},{"$f":"VLOOKUP(A693,$Q$2:$Y$59,8,FALSE)","v":64900},{"$f":"VLOOKUP(A693,$Q$2:$Y$59,9,FALSE)","v":69050},{"$f":"TRUNC(B693/12*0.3)","v":916},{"$f":"TRUNC((B693+C693)/2/12*0.3)","v":981},{"$f":"TRUNC((D693)/12*0.3)","v":1177},{"$f":"TRUNC(((E693+F693)/2)/12*0.3)","v":1360},{"$f":"TRUNC(G693/12*0.3)","v":1517},{"$f":"TRUNC(((H693+I693)/2)/12*0.3)","v":1674}]
["San Joaquin55% AMI",{"$f":"B693*2*0.55","v":40315},{"$f":"C693*2*0.55","v":46035.000000000007},51810.000000000007,57530.000000000007,62150.000000000007,66770,71390,75955,{"$f":"TRUNC(B694/12*0.3)","v":1007},{"$f":"TRUNC((B694+C694)/2/12*0.3)","v":1079},{"$f":"TRUNC((D694)/12*0.3)","v":1295},{"$f":"TRUNC(((E694+F694)/2)/12*0.3)","v":1496},{"$f":"TRUNC(G694/12*0.3)","v":1669},{"$f":"TRUNC(((H694+I694)/2)/12*0.3)","v":1841}]
["San Joaquin60% AMI",{"$f":"B693*2*0.6","v":43980},{"$f":"C693*2*0.6","v":50220},56520,62760,67800,72840,77880,82860,1099,1177,1413,1632,1821,2009]
["San Joaquin65% AMI",{"$f":"B693*2*0.65","v":47645},{"$f":"C693*2*0.65","v":54405},61230,67990,73450,78910,84370,89765,1191,1275,1530,1768,1972,2176]
["San Joaquin70% AMI",{"$f":"B693*2*0.7","v":51310},{"$f":"C693*2*0.7","v":58589.999999999993},65940,73220,79100,84980,90860,96670,1282,1373,1648,1904,2124,2344]
["San Joaquin75% AMI",{"$f":"B693*2*0.75","v":54975},{"$f":"C693*2*0.75","v":62775},70650,78450,84750,91050,97350,103575,1374,1471,1766,2040,2276,2511]
["San Joaquin80% AMI",{"$f":"B693*2*0.8","v":58640},{"$f":"C693*2*0.8","v":66960},75360,83680,90400,97120,103840,110480,1466,1570,1884,2176,2428,2679]
["San Joaquin90% AMI",{"$f":"B693*2*0.9","v":65970},{"$f":"C693*2*0.9","v":75330},84780,94140,101700,109260,116820,124290,1649,1766,2119,2448,2731,3013]
["San Joaquin100% AMI",{"$f":"B693*2","v":73300},{"$f":"C693*2","v":83700},94200,104600,113000,121400,129800,138100,{"$f":"J693*2","v":1832},{"$f":"K693*2","v":1962},2354,2720,3034,3348]
["San Joaquin110% AMI",{"$f":"B693*2*1.1","v":80630},{"$f":"C693*2*1.1","v":92070.000000000015},103620.00000000001,115060.00000000001,124300.00000000001,133540,142780,151910,{"$f":"TRUNC(B702/12*0.3)","v":2015},{"$f":"TRUNC((B702+C702)/2/12*0.3)","v":2158},{"$f":"TRUNC((D702)/12*0.3)","v":2590},{"$f":"TRUNC(((E702+F702)/2)/12*0.3)","v":2992},{"$f":"TRUNC(G702/12*0.3)","v":3338},{"$f":"TRUNC(((H702+I702)/2)/12*0.3)","v":3683}]
["San Joaquin120% AMI",{"$f":"B693*2*1.2","v":87960},{"$f":"C693*2*1.2","v":100440},113040,125520,135600,145680,155760,165720,2199,2355,2826,3264,3642,4018]
["San Luis Obispo15% AMI",{"$f":"B711*2*0.15","v":14595},{"$f":"C711*2*0.15","v":16680},{"$f":"D711*2*0.15","v":18765},{"$f":"E711*2*0.15","v":20850},{"$f":"F711*2*0.15","v":22515},{"$f":"G711*2*0.15","v":24195},25860,27525,364,390,469,542,604,667]
["San Luis Obispo20% AMI",{"$f":"B711*2*0.2","v":19460},{"$f":"C711*2*0.2","v":22240},25020,27800,30020,32260,34480,36700,486,521,625,722,806,889]
["San Luis Obispo25% AMI",{"$f":"B711*2*0.25","v":24325},{"$f":"C711*2*0.25","v":27800},31275,34750,37525,40325,43100,45875,608,651,781,903,1008,1112]
["San Luis Obispo30% AMI",{"$f":"B711*2*0.3","v":29190},{"$f":"C711*2*0.3","v":33360},37530,41700,45030,48390,51720,55050,729,781,938,1084,1209,1334]
["San Luis Obispo35% AMI",{"$f":"B711*2*0.35","v":34055},{"$f":"C711*2*0.35","v":38920},43785,48650,52535,56455,60339.999999999993,64224.999999999993,851,912,1094,1264,1411,1557]
["San Luis Obispo40% AMI",{"$f":"B711*2*0.4","v":38920},{"$f":"C711*2*0.4","v":44480},50040,55600,60040,64520,68960,73400,973,1042,1251,1445,1613,1779]
["San Luis Obispo45% AMI",{"$f":"B711*2*0.45","v":43785},{"$f":"C711*2*0.45","v":50040},56295,62550,67545,72585,77580,82575,1094,1172,1407,1626,1814,2001]
["San Luis Obispo50% AMI",{"$f":"VLOOKUP(A711,$Q$2:$Y$59,2,FALSE)","v":48650},{"$f":"VLOOKUP(A711,$Q$2:$Y$59,3,FALSE)","v":55600},{"$f":"VLOOKUP(A711,$Q$2:$Y$59,4,FALSE)","v":62550},{"$f":"VLOOKUP(A711,$Q$2:$Y$59,5,FALSE)","v":69500},{"$f":"VLOOKUP(A711,$Q$2:$Y$59,6,FALSE)","v":75050},{"$f":"VLOOKUP(A711,$Q$2:$Y$59,7,FALSE)","v":80650},{"$f":"VLOOKUP(A711,$Q$2:$Y$59,8,FALSE)","v":86200},{"$f":"VLOOKUP(A711,$Q$2:$Y$59,9,FALSE)","v":91750},{"$f":"TRUNC(B711/12*0.3)","v":1216},{"$f":"TRUNC((B711+C711)/2/12*0.3)","v":1303},{"$f":"TRUNC((D711)/12*0.3)","v":1563},{"$f":"TRUNC(((E711+F711)/2)/12*0.3)","v":1806},{"$f":"TRUNC(G711/12*0.3)","v":2016},{"$f":"TRUNC(((H711+I711)/2)/12*0.3)","v":2224}]
["San Luis Obispo55% AMI",{"$f":"B711*2*0.55","v":53515.000000000007},{"$f":"C711*2*0.55","v":61160.000000000007},68805,76450,82555,88715,94820.000000000015,100925.00000000001,{"$f":"TRUNC(B712/12*0.3)","v":1337},{"$f":"TRUNC((B712+C712)/2/12*0.3)","v":1433},{"$f":"TRUNC((D712)/12*0.3)","v":1720},{"$f":"TRUNC(((E712+F712)/2)/12*0.3)","v":1987},{"$f":"TRUNC(G712/12*0.3)","v":2217},{"$f":"TRUNC(((H712+I712)/2)/12*0.3)","v":2446}]
["San Luis Obispo60% AMI",{"$f":"B711*2*0.6","v":58380},{"$f":"C711*2*0.6","v":66720},75060,83400,90060,96780,103440,110100,1459,1563,1876,2168,2419,2669]
["San Luis Obispo65% AMI",{"$f":"B711*2*0.65","v":63245},{"$f":"C711*2*0.65","v":72280},81315,90350,97565,104845,112060,119275,1581,1694,2032,2348,2621,2891]
["San Luis Obispo70% AMI",{"$f":"B711*2*0.7","v":68110},{"$f":"C711*2*0.7","v":77840},87570,97300,105070,112910,120679.99999999999,128449.99999999999,1702,1824,2189,2529,2822,3114]
["San Luis Obispo75% AMI",{"$f":"B711*2*0.75","v":72975},{"$f":"C711*2*0.75","v":83400},93825,104250,112575,120975,129300,137625,1824,1954,2345,2710,3024,3336]
["San Luis Obispo80% AMI",{"$f":"B711*2*0.8","v":77840},{"$f":"C711*2*0.8","v":88960},100080,111200,120080,129040,137920,146800,1946,2085,2502,2891,3226,3559]
["San Luis Obispo90% AMI",{"$f":"B711*2*0.9","v":87570},{"$f":"C711*2*0.9","v":100080},112590,125100,135090,145170,155160,165150,2189,2345,2814,3252,3629,4003]
["San Luis Obispo100% AMI",{"$f":"B711*2","v":97300},{"$f":"C711*2","v":111200},125100,139000,150100,161300,172400,183500,{"$f":"J711*2","v":2432},{"$f":"K711*2","v":2606},3126,3612,4032,4448]
["San Luis Obispo110% AMI",{"$f":"B711*2*1.1","v":107030.00000000001},{"$f":"C711*2*1.1","v":122320.00000000001},137610,152900,165110,177430,189640.00000000003,201850.00000000003,{"$f":"TRUNC(B720/12*0.3)","v":2675},{"$f":"TRUNC((B720+C720)/2/12*0.3)","v":2866},{"$f":"TRUNC((D720)/12*0.3)","v":3440},{"$f":"TRUNC(((E720+F720)/2)/12*0.3)","v":3975},{"$f":"TRUNC(G720/12*0.3)","v":4435},{"$f":"TRUNC(((H720+I720)/2)/12*0.3)","v":4893}]
["San Luis Obispo120% AMI",{"$f":"B711*2*1.2","v":116760},{"$f":"C711*2*1.2","v":133440},150120,166800,180120,193560,206880,220200,2919,3127,3753,4336,4839,5338]
["San Mateo15% AMI",{"$f":"B729*2*0.15","v":20310},{"$f":"C729*2*0.15","v":23220},{"$f":"D729*2*0.15","v":26115},{"$f":"E729*2*0.15","v":29010},{"$f":"F729*2*0.15","v":31335},{"$f":"G729*2*0.15","v":33660},35985,38295,507,544,652,754,841,928]
["San Mateo20% AMI",{"$f":"B729*2*0.2","v":27080},{"$f":"C729*2*0.2","v":30960},34820,38680,41780,44880,47980,51060,677,725,870,1005,1122,1238]
["San Mateo25% AMI",{"$f":"B729*2*0.25","v":33850},{"$f":"C729*2*0.25","v":38700},43525,48350,52225,56100,59975,63825,846,906,1088,1257,1402,1547]
["San Mateo30% AMI",{"$f":"B729*2*0.3","v":40620},{"$f":"C729*2*0.3","v":46440},52230,58020,62670,67320,71970,76590,1015,1088,1305,1508,1683,1857]
["San Mateo35% AMI",{"$f":"B729*2*0.35","v":47390},{"$f":"C729*2*0.35","v":54180},60934.999999999993,67690,73115,78540,83965,89355,1184,1269,1523,1760,1963,2166]
["San Mateo40% AMI",{"$f":"B729*2*0.4","v":54160},{"$f":"C729*2*0.4","v":61920},69640,77360,83560,89760,95960,102120,1354,1451,1741,2011,2244,2476]
["San Mateo45% AMI",{"$f":"B729*2*0.45","v":60930},{"$f":"C729*2*0.45","v":69660},78345,87030,94005,100980,107955,114885,1523,1632,1958,2262,2524,2785]
["San Mateo50% AMI",{"$f":"VLOOKUP(A729,$Q$2:$Y$59,2,FALSE)","v":67700},{"$f":"VLOOKUP(A729,$Q$2:$Y$59,3,FALSE)","v":77400},{"$f":"VLOOKUP(A729,$Q$2:$Y$59,4,FALSE)","v":87050},{"$f":"VLOOKUP(A729,$Q$2:$Y$59,5,FALSE)","v":96700},{"$f":"VLOOKUP(A729,$Q$2:$Y$59,6,FALSE)","v":104450},{"$f":"VLOOKUP(A729,$Q$2:$Y$59,7,FALSE)","v":112200},{"$f":"VLOOKUP(A729,$Q$2:$Y$59,8,FALSE)","v":119950},{"$f":"VLOOKUP(A729,$Q$2:$Y$59,9,FALSE)","v":127650},{"$f":"TRUNC(B729/12*0.3)","v":1692},{"$f":"TRUNC((B729+C729)/2/12*0.3)","v":1813},{"$f":"TRUNC((D729)/12*0.3)","v":2176},{"$f":"TRUNC(((E729+F729)/2)/12*0.3)","v":2514},{"$f":"TRUNC(G729/12*0.3)","v":2805},{"$f":"TRUNC(((H729+I729)/2)/12*0.3)","v":3095}]
["San Mateo55% AMI",{"$f":"B729*2*0.55","v":74470},{"$f":"C729*2*0.55","v":85140},95755.000000000015,106370.00000000001,114895.00000000001,123420.00000000001,131945,140415,{"$f":"TRUNC(B730/12*0.3)","v":1861},{"$f":"TRUNC((B730+C730)/2/12*0.3)","v":1995},{"$f":"TRUNC((D730)/12*0.3)","v":2393},{"$f":"TRUNC(((E730+F730)/2)/12*0.3)","v":2765},{"$f":"TRUNC(G730/12*0.3)","v":3085},{"$f":"TRUNC(((H730+I730)/2)/12*0.3)","v":3404}]
["San Mateo60% AMI",{"$f":"B729*2*0.6","v":81240},{"$f":"C729*2*0.6","v":92880},104460,116040,125340,134640,143940,153180,2031,2176,2611,3017,3366,3714]
["San Mateo65% AMI",{"$f":"B729*2*0.65","v":88010},{"$f":"C729*2*0.65","v":100620},113165,125710,135785,145860,155935,165945,2200,2357,2829,3268,3646,4023]
["San Mateo70% AMI",{"$f":"B729*2*0.7","v":94780},{"$f":"C729*2*0.7","v":108360},121869.99999999999,135380,146230,157080,167930,178710,2369,2539,3046,3520,3927,4333]
["San Mateo75% AMI",{"$f":"B729*2*0.75","v":101550},{"$f":"C729*2*0.75","v":116100},130575,145050,156675,168300,179925,191475,2538,2720,3264,3771,4207,4642]
["San Mateo80% AMI",{"$f":"B729*2*0.8","v":108320},{"$f":"C729*2*0.8","v":123840},139280,154720,167120,179520,191920,204240,2708,2902,3482,4023,4488,4952]
["San Mateo90% AMI",{"$f":"B729*2*0.9","v":121860},{"$f":"C729*2*0.9","v":139320},156690,174060,188010,201960,215910,229770,3046,3264,3917,4525,5049,5571]
["San Mateo100% AMI",{"$f":"B729*2","v":135400},{"$f":"C729*2","v":154800},174100,193400,208900,224400,239900,255300,{"$f":"J729*2","v":3384},{"$f":"K729*2","v":3626},4352,5028,5610,6190]
["San Mateo110% AMI",{"$f":"B729*2*1.1","v":148940},{"$f":"C729*2*1.1","v":170280},191510.00000000003,212740.00000000003,229790.00000000003,246840.00000000003,263890,280830,{"$f":"TRUNC(B738/12*0.3)","v":3723},{"$f":"TRUNC((B738+C738)/2/12*0.3)","v":3990},{"$f":"TRUNC((D738)/12*0.3)","v":4787},{"$f":"TRUNC(((E738+F738)/2)/12*0.3)","v":5531},{"$f":"TRUNC(G738/12*0.3)","v":6171},{"$f":"TRUNC(((H738+I738)/2)/12*0.3)","v":6809}]
["San Mateo120% AMI",{"$f":"B729*2*1.2","v":162480},{"$f":"C729*2*1.2","v":185760},208920,232080,250680,269280,287880,306360,4062,4353,5223,6034,6732,7428]
["Santa Barbara15% AMI",{"$f":"B747*2*0.15","v":18540},{"$f":"C747*2*0.15","v":21180},{"$f":"D747*2*0.15","v":23835},{"$f":"E747*2*0.15","v":26475},{"$f":"F747*2*0.15","v":28605},{"$f":"G747*2*0.15","v":30720},32835,34950,463,496,595,688,768,847]
["Santa Barbara20% AMI",{"$f":"B747*2*0.2","v":24720},{"$f":"C747*2*0.2","v":28240},31780,35300,38140,40960,43780,46600,618,662,794,918,1024,1129]
["Santa Barbara25% AMI",{"$f":"B747*2*0.25","v":30900},{"$f":"C747*2*0.25","v":35300},39725,44125,47675,51200,54725,58250,772,827,993,1147,1280,1412]
["Santa Barbara30% AMI",{"$f":"B747*2*0.3","v":37080},{"$f":"C747*2*0.3","v":42360},47670,52950,57210,61440,65670,69900,927,993,1191,1377,1536,1694]
["Santa Barbara35% AMI",{"$f":"B747*2*0.35","v":43260},{"$f":"C747*2*0.35","v":49420},55615,61774.999999999993,66745,71680,76615,81550,1081,1158,1390,1606,1792,1977]
["Santa Barbara40% AMI",{"$f":"B747*2*0.4","v":49440},{"$f":"C747*2*0.4","v":56480},63560,70600,76280,81920,87560,93200,1236,1324,1589,1836,2048,2259]
["Santa Barbara45% AMI",{"$f":"B747*2*0.45","v":55620},{"$f":"C747*2*0.45","v":63540},71505,79425,85815,92160,98505,104850,1390,1489,1787,2065,2304,2541]
["Santa Barbara50% AMI",{"$f":"VLOOKUP(A747,$Q$2:$Y$59,2,FALSE)","v":61800},{"$f":"VLOOKUP(A747,$Q$2:$Y$59,3,FALSE)","v":70600},{"$f":"VLOOKUP(A747,$Q$2:$Y$59,4,FALSE)","v":79450},{"$f":"VLOOKUP(A747,$Q$2:$Y$59,5,FALSE)","v":88250},{"$f":"VLOOKUP(A747,$Q$2:$Y$59,6,FALSE)","v":95350},{"$f":"VLOOKUP(A747,$Q$2:$Y$59,7,FALSE)","v":102400},{"$f":"VLOOKUP(A747,$Q$2:$Y$59,8,FALSE)","v":109450},{"$f":"VLOOKUP(A747,$Q$2:$Y$59,9,FALSE)","v":116500},{"$f":"TRUNC(B747/12*0.3)","v":1545},{"$f":"TRUNC((B747+C747)/2/12*0.3)","v":1655},{"$f":"TRUNC((D747)/12*0.3)","v":1986},{"$f":"TRUNC(((E747+F747)/2)/12*0.3)","v":2295},{"$f":"TRUNC(G747/12*0.3)","v":2560},{"$f":"TRUNC(((H747+I747)/2)/12*0.3)","v":2824}]
["Santa Barbara55% AMI",{"$f":"B747*2*0.55","v":67980},{"$f":"C747*2*0.55","v":77660},87395,97075.000000000015,104885.00000000001,112640.00000000001,120395.00000000001,128150.00000000001,{"$f":"TRUNC(B748/12*0.3)","v":1699},{"$f":"TRUNC((B748+C748)/2/12*0.3)","v":1820},{"$f":"TRUNC((D748)/12*0.3)","v":2184},{"$f":"TRUNC(((E748+F748)/2)/12*0.3)","v":2524},{"$f":"TRUNC(G748/12*0.3)","v":2816},{"$f":"TRUNC(((H748+I748)/2)/12*0.3)","v":3106}]
["Santa Barbara60% AMI",{"$f":"B747*2*0.6","v":74160},{"$f":"C747*2*0.6","v":84720},95340,105900,114420,122880,131340,139800,1854,1986,2383,2754,3072,3389]
["Santa Barbara65% AMI",{"$f":"B747*2*0.65","v":80340},{"$f":"C747*2*0.65","v":91780},103285,114725,123955,133120,142285,151450,2008,2151,2582,2983,3328,3671]
["Santa Barbara70% AMI",{"$f":"B747*2*0.7","v":86520},{"$f":"C747*2*0.7","v":98840},111230,123549.99999999999,133490,143360,153230,163100,2163,2317,2780,3213,3584,3954]
["Santa Barbara75% AMI",{"$f":"B747*2*0.75","v":92700},{"$f":"C747*2*0.75","v":105900},119175,132375,143025,153600,164175,174750,2317,2482,2979,3442,3840,4236]
["Santa Barbara80% AMI",{"$f":"B747*2*0.8","v":98880},{"$f":"C747*2*0.8","v":112960},127120,141200,152560,163840,175120,186400,2472,2648,3178,3672,4096,4519]
["Santa Barbara90% AMI",{"$f":"B747*2*0.9","v":111240},{"$f":"C747*2*0.9","v":127080},143010,158850,171630,184320,197010,209700,2781,2979,3575,4131,4608,5083]
["Santa Barbara100% AMI",{"$f":"B747*2","v":123600},{"$f":"C747*2","v":141200},158900,176500,190700,204800,218900,233000,{"$f":"J747*2","v":3090},{"$f":"K747*2","v":3310},3972,4590,5120,5648]
["Santa Barbara110% AMI",{"$f":"B747*2*1.1","v":135960},{"$f":"C747*2*1.1","v":155320},174790,194150.00000000003,209770.00000000003,225280.00000000003,240790.00000000003,256300.00000000003,{"$f":"TRUNC(B756/12*0.3)","v":3399},{"$f":"TRUNC((B756+C756)/2/12*0.3)","v":3641},{"$f":"TRUNC((D756)/12*0.3)","v":4369},{"$f":"TRUNC(((E756+F756)/2)/12*0.3)","v":5049},{"$f":"TRUNC(G756/12*0.3)","v":5632},{"$f":"TRUNC(((H756+I756)/2)/12*0.3)","v":6213}]
["Santa Barbara120% AMI",{"$f":"B747*2*1.2","v":148320},{"$f":"C747*2*1.2","v":169440},190680,211800,228840,245760,262680,279600,3708,3972,4767,5508,6144,6778]
["Santa Clara15% AMI",{"$f":"B765*2*0.15","v":21105},{"$f":"C765*2*0.15","v":24120},{"$f":"D765*2*0.15","v":27135},{"$f":"E765*2*0.15","v":30135},{"$f":"F765*2*0.15","v":32550},{"$f":"G765*2*0.15","v":34965},37380,39780,527,565,678,783,874,964]
["Santa Clara20% AMI",{"$f":"B765*2*0.2","v":28140},{"$f":"C765*2*0.2","v":32160},36180,40180,43400,46620,49840,53040,703,753,904,1044,1165,1286]
["Santa Clara25% AMI",{"$f":"B765*2*0.25","v":35175},{"$f":"C765*2*0.25","v":40200},45225,50225,54250,58275,62300,66300,879,942,1130,1305,1456,1607]
["Santa Clara30% AMI",{"$f":"B765*2*0.3","v":42210},{"$f":"C765*2*0.3","v":48240},54270,60270,65100,69930,74760,79560,1055,1130,1356,1567,1748,1929]
["Santa Clara35% AMI",{"$f":"B765*2*0.35","v":49245},{"$f":"C765*2*0.35","v":56280},63314.999999999993,70315,75950,81585,87220,92820,1231,1319,1582,1828,2039,2250]
["Santa Clara40% AMI",{"$f":"B765*2*0.4","v":56280},{"$f":"C765*2*0.4","v":64320},72360,80360,86800,93240,99680,106080,1407,1507,1809,2089,2331,2572]
["Santa Clara45% AMI",{"$f":"B765*2*0.45","v":63315},{"$f":"C765*2*0.45","v":72360},81405,90405,97650,104895,112140,119340,1582,1695,2035,2350,2622,2893]
["Santa Clara50% AMI",{"$f":"VLOOKUP(A765,$Q$2:$Y$59,2,FALSE)","v":70350},{"$f":"VLOOKUP(A765,$Q$2:$Y$59,3,FALSE)","v":80400},{"$f":"VLOOKUP(A765,$Q$2:$Y$59,4,FALSE)","v":90450},{"$f":"VLOOKUP(A765,$Q$2:$Y$59,5,FALSE)","v":100450},{"$f":"VLOOKUP(A765,$Q$2:$Y$59,6,FALSE)","v":108500},{"$f":"VLOOKUP(A765,$Q$2:$Y$59,7,FALSE)","v":116550},{"$f":"VLOOKUP(A765,$Q$2:$Y$59,8,FALSE)","v":124600},{"$f":"VLOOKUP(A765,$Q$2:$Y$59,9,FALSE)","v":132600},{"$f":"TRUNC(B765/12*0.3)","v":1758},{"$f":"TRUNC((B765+C765)/2/12*0.3)","v":1884},{"$f":"TRUNC((D765)/12*0.3)","v":2261},{"$f":"TRUNC(((E765+F765)/2)/12*0.3)","v":2611},{"$f":"TRUNC(G765/12*0.3)","v":2913},{"$f":"TRUNC(((H765+I765)/2)/12*0.3)","v":3215}]
["Santa Clara55% AMI",{"$f":"B765*2*0.55","v":77385},{"$f":"C765*2*0.55","v":88440},99495.000000000015,110495.00000000001,119350.00000000001,128205.00000000001,137060,145860,{"$f":"TRUNC(B766/12*0.3)","v":1934},{"$f":"TRUNC((B766+C766)/2/12*0.3)","v":2072},{"$f":"TRUNC((D766)/12*0.3)","v":2487},{"$f":"TRUNC(((E766+F766)/2)/12*0.3)","v":2873},{"$f":"TRUNC(G766/12*0.3)","v":3205},{"$f":"TRUNC(((H766+I766)/2)/12*0.3)","v":3536}]
["Santa Clara60% AMI",{"$f":"B765*2*0.6","v":84420},{"$f":"C765*2*0.6","v":96480},108540,120540,130200,139860,149520,159120,2110,2261,2713,3134,3496,3858]
["Santa Clara65% AMI",{"$f":"B765*2*0.65","v":91455},{"$f":"C765*2*0.65","v":104520},117585,130585,141050,151515,161980,172380,2286,2449,2939,3395,3787,4179]
["Santa Clara70% AMI",{"$f":"B765*2*0.7","v":98490},{"$f":"C765*2*0.7","v":112560},126629.99999999999,140630,151900,163170,174440,185640,2462,2638,3165,3656,4079,4501]
["Santa Clara75% AMI",{"$f":"B765*2*0.75","v":105525},{"$f":"C765*2*0.75","v":120600},135675,150675,162750,174825,186900,198900,2638,2826,3391,3917,4370,4822]
["Santa Clara80% AMI",{"$f":"B765*2*0.8","v":112560},{"$f":"C765*2*0.8","v":128640},144720,160720,173600,186480,199360,212160,2814,3015,3618,4179,4662,5144]
["Santa Clara90% AMI",{"$f":"B765*2*0.9","v":126630},{"$f":"C765*2*0.9","v":144720},162810,180810,195300,209790,224280,238680,3165,3391,4070,4701,5244,5787]
["Santa Clara100% AMI",{"$f":"B765*2","v":140700},{"$f":"C765*2","v":160800},180900,200900,217000,233100,249200,265200,{"$f":"J765*2","v":3516},{"$f":"K765*2","v":3768},4522,5222,5826,6430]
["Santa Clara110% AMI",{"$f":"B765*2*1.1","v":154770},{"$f":"C765*2*1.1","v":176880},198990.00000000003,220990.00000000003,238700.00000000003,256410.00000000003,274120,291720,{"$f":"TRUNC(B774/12*0.3)","v":3869},{"$f":"TRUNC((B774+C774)/2/12*0.3)","v":4145},{"$f":"TRUNC((D774)/12*0.3)","v":4974},{"$f":"TRUNC(((E774+F774)/2)/12*0.3)","v":5746},{"$f":"TRUNC(G774/12*0.3)","v":6410},{"$f":"TRUNC(((H774+I774)/2)/12*0.3)","v":7073}]
["Santa Clara120% AMI",{"$f":"B765*2*1.2","v":168840},{"$f":"C765*2*1.2","v":192960},217080,241080,260400,279720,299040,318240,4221,4522,5427,6268,6993,7716]
["Santa Cruz15% AMI",{"$f":"B783*2*0.15","v":20775},{"$f":"C783*2*0.15","v":23730},{"$f":"D783*2*0.15","v":26700},{"$f":"E783*2*0.15","v":29670},{"$f":"F783*2*0.15","v":32040},{"$f":"G783*2*0.15","v":34410},36795,39165,519,556,667,771,860,949]
["Santa Cruz20% AMI",{"$f":"B783*2*0.2","v":27700},{"$f":"C783*2*0.2","v":31640},35600,39560,42720,45880,49060,52220,692,741,890,1028,1147,1266]
["Santa Cruz25% AMI",{"$f":"B783*2*0.25","v":34625},{"$f":"C783*2*0.25","v":39550},44500,49450,53400,57350,61325,65275,865,927,1112,1285,1433,1582]
["Santa Cruz30% AMI",{"$f":"B783*2*0.3","v":41550},{"$f":"C783*2*0.3","v":47460},53400,59340,64080,68820,73590,78330,1038,1112,1335,1542,1720,1899]
["Santa Cruz35% AMI",{"$f":"B783*2*0.35","v":48475},{"$f":"C783*2*0.35","v":55370},62299.999999999993,69230,74760,80290,85855,91385,1211,1298,1557,1799,2007,2215]
["Santa Cruz40% AMI",{"$f":"B783*2*0.4","v":55400},{"$f":"C783*2*0.4","v":63280},71200,79120,85440,91760,98120,104440,1385,1483,1780,2057,2294,2532]
["Santa Cruz45% AMI",{"$f":"B783*2*0.45","v":62325},{"$f":"C783*2*0.45","v":71190},80100,89010,96120,103230,110385,117495,1558,1668,2002,2314,2580,2848]
["Santa Cruz50% AMI",{"$f":"VLOOKUP(A783,$Q$2:$Y$59,2,FALSE)","v":69250},{"$f":"VLOOKUP(A783,$Q$2:$Y$59,3,FALSE)","v":79100},{"$f":"VLOOKUP(A783,$Q$2:$Y$59,4,FALSE)","v":89000},{"$f":"VLOOKUP(A783,$Q$2:$Y$59,5,FALSE)","v":98900},{"$f":"VLOOKUP(A783,$Q$2:$Y$59,6,FALSE)","v":106800},{"$f":"VLOOKUP(A783,$Q$2:$Y$59,7,FALSE)","v":114700},{"$f":"VLOOKUP(A783,$Q$2:$Y$59,8,FALSE)","v":122650},{"$f":"VLOOKUP(A783,$Q$2:$Y$59,9,FALSE)","v":130550},{"$f":"TRUNC(B783/12*0.3)","v":1731},{"$f":"TRUNC((B783+C783)/2/12*0.3)","v":1854},{"$f":"TRUNC((D783)/12*0.3)","v":2225},{"$f":"TRUNC(((E783+F783)/2)/12*0.3)","v":2571},{"$f":"TRUNC(G783/12*0.3)","v":2867},{"$f":"TRUNC(((H783+I783)/2)/12*0.3)","v":3165}]
["Santa Cruz55% AMI",{"$f":"B783*2*0.55","v":76175},{"$f":"C783*2*0.55","v":87010},97900.000000000015,108790.00000000001,117480.00000000001,126170.00000000001,134915,143605,{"$f":"TRUNC(B784/12*0.3)","v":1904},{"$f":"TRUNC((B784+C784)/2/12*0.3)","v":2039},{"$f":"TRUNC((D784)/12*0.3)","v":2447},{"$f":"TRUNC(((E784+F784)/2)/12*0.3)","v":2828},{"$f":"TRUNC(G784/12*0.3)","v":3154},{"$f":"TRUNC(((H784+I784)/2)/12*0.3)","v":3481}]
["Santa Cruz60% AMI",{"$f":"B783*2*0.6","v":83100},{"$f":"C783*2*0.6","v":94920},106800,118680,128160,137640,147180,156660,2077,2225,2670,3085,3441,3798]
["Santa Cruz65% AMI",{"$f":"B783*2*0.65","v":90025},{"$f":"C783*2*0.65","v":102830},115700,128570,138840,149110,159445,169715,2250,2410,2892,3342,3727,4114]
["Santa Cruz70% AMI",{"$f":"B783*2*0.7","v":96950},{"$f":"C783*2*0.7","v":110740},124599.99999999999,138460,149520,160580,171710,182770,2423,2596,3115,3599,4014,4431]
["Santa Cruz75% AMI",{"$f":"B783*2*0.75","v":103875},{"$f":"C783*2*0.75","v":118650},133500,148350,160200,172050,183975,195825,2596,2781,3337,3856,4301,4747]
["Santa Cruz80% AMI",{"$f":"B783*2*0.8","v":110800},{"$f":"C783*2*0.8","v":126560},142400,158240,170880,183520,196240,208880,2770,2967,3560,4114,4588,5064]
["Santa Cruz90% AMI",{"$f":"B783*2*0.9","v":124650},{"$f":"C783*2*0.9","v":142380},160200,178020,192240,206460,220770,234990,3116,3337,4005,4628,5161,5697]
["Santa Cruz100% AMI",{"$f":"B783*2","v":138500},{"$f":"C783*2","v":158200},178000,197800,213600,229400,245300,261100,{"$f":"J783*2","v":3462},{"$f":"K783*2","v":3708},4450,5142,5734,6330]
["Santa Cruz110% AMI",{"$f":"B783*2*1.1","v":152350},{"$f":"C783*2*1.1","v":174020},195800.00000000003,217580.00000000003,234960.00000000003,252340.00000000003,269830,287210,{"$f":"TRUNC(B792/12*0.3)","v":3808},{"$f":"TRUNC((B792+C792)/2/12*0.3)","v":4079},{"$f":"TRUNC((D792)/12*0.3)","v":4895},{"$f":"TRUNC(((E792+F792)/2)/12*0.3)","v":5656},{"$f":"TRUNC(G792/12*0.3)","v":6308},{"$f":"TRUNC(((H792+I792)/2)/12*0.3)","v":6963}]
["Santa Cruz120% AMI",{"$f":"B783*2*1.2","v":166200},{"$f":"C783*2*1.2","v":189840},213600,237360,256320,275280,294360,313320,4155,4450,5340,6171,6882,7596]
["Shasta15% AMI",{"$f":"B801*2*0.15","v":10215},{"$f":"C801*2*0.15","v":11670},{"$f":"D801*2*0.15","v":13140},{"$f":"E801*2*0.15","v":14595},{"$f":"F801*2*0.15","v":15765},{"$f":"G801*2*0.15","v":16935},18105,19275,255,273,328,379,423,467]
["Shasta20% AMI",{"$f":"B801*2*0.2","v":13620},{"$f":"C801*2*0.2","v":15560},17520,19460,21020,22580,24140,25700,340,364,438,506,564,623]
["Shasta25% AMI",{"$f":"B801*2*0.25","v":17025},{"$f":"C801*2*0.25","v":19450},21900,24325,26275,28225,30175,32125,425,455,547,632,705,778]
["Shasta30% AMI",{"$f":"B801*2*0.3","v":20430},{"$f":"C801*2*0.3","v":23340},26280,29190,31530,33870,36210,38550,510,547,657,759,846,934]
["Shasta35% AMI",{"$f":"B801*2*0.35","v":23835},{"$f":"C801*2*0.35","v":27230},30659.999999999996,34055,36785,39515,42245,44975,595,638,766,885,987,1090]
["Shasta40% AMI",{"$f":"B801*2*0.4","v":27240},{"$f":"C801*2*0.4","v":31120},35040,38920,42040,45160,48280,51400,681,729,876,1012,1129,1246]
["Shasta45% AMI",{"$f":"B801*2*0.45","v":30645},{"$f":"C801*2*0.45","v":35010},39420,43785,47295,50805,54315,57825,766,820,985,1138,1270,1401]
["Shasta50% AMI",{"$f":"VLOOKUP(A801,$Q$2:$Y$59,2,FALSE)","v":34050},{"$f":"VLOOKUP(A801,$Q$2:$Y$59,3,FALSE)","v":38900},{"$f":"VLOOKUP(A801,$Q$2:$Y$59,4,FALSE)","v":43800},{"$f":"VLOOKUP(A801,$Q$2:$Y$59,5,FALSE)","v":48650},{"$f":"VLOOKUP(A801,$Q$2:$Y$59,6,FALSE)","v":52550},{"$f":"VLOOKUP(A801,$Q$2:$Y$59,7,FALSE)","v":56450},{"$f":"VLOOKUP(A801,$Q$2:$Y$59,8,FALSE)","v":60350},{"$f":"VLOOKUP(A801,$Q$2:$Y$59,9,FALSE)","v":64250},{"$f":"TRUNC(B801/12*0.3)","v":851},{"$f":"TRUNC((B801+C801)/2/12*0.3)","v":911},{"$f":"TRUNC((D801)/12*0.3)","v":1095},{"$f":"TRUNC(((E801+F801)/2)/12*0.3)","v":1265},{"$f":"TRUNC(G801/12*0.3)","v":1411},{"$f":"TRUNC(((H801+I801)/2)/12*0.3)","v":1557}]
["Shasta55% AMI",{"$f":"B801*2*0.55","v":37455},{"$f":"C801*2*0.55","v":42790},48180.000000000007,53515.000000000007,57805.000000000007,62095.000000000007,66385,70675,{"$f":"TRUNC(B802/12*0.3)","v":936},{"$f":"TRUNC((B802+C802)/2/12*0.3)","v":1003},{"$f":"TRUNC((D802)/12*0.3)","v":1204},{"$f":"TRUNC(((E802+F802)/2)/12*0.3)","v":1391},{"$f":"TRUNC(G802/12*0.3)","v":1552},{"$f":"TRUNC(((H802+I802)/2)/12*0.3)","v":1713}]
["Shasta60% AMI",{"$f":"B801*2*0.6","v":40860},{"$f":"C801*2*0.6","v":46680},52560,58380,63060,67740,72420,77100,1021,1094,1314,1518,1693,1869]
["Shasta65% AMI",{"$f":"B801*2*0.65","v":44265},{"$f":"C801*2*0.65","v":50570},56940,63245,68315,73385,78455,83525,1106,1185,1423,1644,1834,2024]
["Shasta70% AMI",{"$f":"B801*2*0.7","v":47670},{"$f":"C801*2*0.7","v":54460},61319.999999999993,68110,73570,79030,84490,89950,1191,1276,1533,1771,1975,2180]
["Shasta75% AMI",{"$f":"B801*2*0.75","v":51075},{"$f":"C801*2*0.75","v":58350},65700,72975,78825,84675,90525,96375,1276,1367,1642,1897,2116,2336]
["Shasta80% AMI",{"$f":"B801*2*0.8","v":54480},{"$f":"C801*2*0.8","v":62240},70080,77840,84080,90320,96560,102800,1362,1459,1752,2024,2258,2492]
["Shasta90% AMI",{"$f":"B801*2*0.9","v":61290},{"$f":"C801*2*0.9","v":70020},78840,87570,94590,101610,108630,115650,1532,1641,1971,2277,2540,2803]
["Shasta100% AMI",{"$f":"B801*2","v":68100},{"$f":"C801*2","v":77800},87600,97300,105100,112900,120700,128500,{"$f":"J801*2","v":1702},{"$f":"K801*2","v":1822},2190,2530,2822,3114]
["Shasta110% AMI",{"$f":"B801*2*1.1","v":74910},{"$f":"C801*2*1.1","v":85580},96360.000000000015,107030.00000000001,115610.00000000001,124190.00000000001,132770,141350,{"$f":"TRUNC(B810/12*0.3)","v":1872},{"$f":"TRUNC((B810+C810)/2/12*0.3)","v":2006},{"$f":"TRUNC((D810)/12*0.3)","v":2409},{"$f":"TRUNC(((E810+F810)/2)/12*0.3)","v":2783},{"$f":"TRUNC(G810/12*0.3)","v":3104},{"$f":"TRUNC(((H810+I810)/2)/12*0.3)","v":3426}]
["Shasta120% AMI",{"$f":"B801*2*1.2","v":81720},{"$f":"C801*2*1.2","v":93360},105120,116760,126120,135480,144840,154200,2043,2188,2628,3036,3387,3738]
["Sierra15% AMI",{"$f":"B819*2*0.15","v":9870},{"$f":"C819*2*0.15","v":11280},{"$f":"D819*2*0.15","v":12690},{"$f":"E819*2*0.15","v":14085},{"$f":"F819*2*0.15","v":15225},{"$f":"G819*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Sierra20% AMI",{"$f":"B819*2*0.2","v":13160},{"$f":"C819*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Sierra25% AMI",{"$f":"B819*2*0.25","v":16450},{"$f":"C819*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Sierra30% AMI",{"$f":"B819*2*0.3","v":19740},{"$f":"C819*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Sierra35% AMI",{"$f":"B819*2*0.35","v":23030},{"$f":"C819*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Sierra40% AMI",{"$f":"B819*2*0.4","v":26320},{"$f":"C819*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Sierra45% AMI",{"$f":"B819*2*0.45","v":29610},{"$f":"C819*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Sierra50% AMI",{"$f":"VLOOKUP(A819,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A819,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A819,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A819,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A819,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A819,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A819,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A819,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B819/12*0.3)","v":822},{"$f":"TRUNC((B819+C819)/2/12*0.3)","v":881},{"$f":"TRUNC((D819)/12*0.3)","v":1057},{"$f":"TRUNC(((E819+F819)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G819/12*0.3)","v":1362},{"$f":"TRUNC(((H819+I819)/2)/12*0.3)","v":1503}]
["Sierra55% AMI",{"$f":"B819*2*0.55","v":36190},{"$f":"C819*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B820/12*0.3)","v":904},{"$f":"TRUNC((B820+C820)/2/12*0.3)","v":969},{"$f":"TRUNC((D820)/12*0.3)","v":1163},{"$f":"TRUNC(((E820+F820)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G820/12*0.3)","v":1498},{"$f":"TRUNC(((H820+I820)/2)/12*0.3)","v":1653}]
["Sierra60% AMI",{"$f":"B819*2*0.6","v":39480},{"$f":"C819*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Sierra65% AMI",{"$f":"B819*2*0.65","v":42770},{"$f":"C819*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Sierra70% AMI",{"$f":"B819*2*0.7","v":46060},{"$f":"C819*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Sierra75% AMI",{"$f":"B819*2*0.75","v":49350},{"$f":"C819*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Sierra80% AMI",{"$f":"B819*2*0.8","v":52640},{"$f":"C819*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Sierra90% AMI",{"$f":"B819*2*0.9","v":59220},{"$f":"C819*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Sierra100% AMI",{"$f":"B819*2","v":65800},{"$f":"C819*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J819*2","v":1644},{"$f":"K819*2","v":1762},2114,2442,2724,3006]
["Sierra110% AMI",{"$f":"B819*2*1.1","v":72380},{"$f":"C819*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B828/12*0.3)","v":1809},{"$f":"TRUNC((B828+C828)/2/12*0.3)","v":1938},{"$f":"TRUNC((D828)/12*0.3)","v":2326},{"$f":"TRUNC(((E828+F828)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G828/12*0.3)","v":2997},{"$f":"TRUNC(((H828+I828)/2)/12*0.3)","v":3306}]
["Sierra120% AMI",{"$f":"B819*2*1.2","v":78960},{"$f":"C819*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Siskiyou15% AMI",{"$f":"B837*2*0.15","v":9870},{"$f":"C837*2*0.15","v":11280},{"$f":"D837*2*0.15","v":12690},{"$f":"E837*2*0.15","v":14085},{"$f":"F837*2*0.15","v":15225},{"$f":"G837*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Siskiyou20% AMI",{"$f":"B837*2*0.2","v":13160},{"$f":"C837*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Siskiyou25% AMI",{"$f":"B837*2*0.25","v":16450},{"$f":"C837*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Siskiyou30% AMI",{"$f":"B837*2*0.3","v":19740},{"$f":"C837*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Siskiyou35% AMI",{"$f":"B837*2*0.35","v":23030},{"$f":"C837*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Siskiyou40% AMI",{"$f":"B837*2*0.4","v":26320},{"$f":"C837*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Siskiyou45% AMI",{"$f":"B837*2*0.45","v":29610},{"$f":"C837*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Siskiyou50% AMI",{"$f":"VLOOKUP(A837,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A837,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A837,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A837,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A837,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A837,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A837,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A837,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B837/12*0.3)","v":822},{"$f":"TRUNC((B837+C837)/2/12*0.3)","v":881},{"$f":"TRUNC((D837)/12*0.3)","v":1057},{"$f":"TRUNC(((E837+F837)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G837/12*0.3)","v":1362},{"$f":"TRUNC(((H837+I837)/2)/12*0.3)","v":1503}]
["Siskiyou55% AMI",{"$f":"B837*2*0.55","v":36190},{"$f":"C837*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B838/12*0.3)","v":904},{"$f":"TRUNC((B838+C838)/2/12*0.3)","v":969},{"$f":"TRUNC((D838)/12*0.3)","v":1163},{"$f":"TRUNC(((E838+F838)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G838/12*0.3)","v":1498},{"$f":"TRUNC(((H838+I838)/2)/12*0.3)","v":1653}]
["Siskiyou60% AMI",{"$f":"B837*2*0.6","v":39480},{"$f":"C837*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Siskiyou65% AMI",{"$f":"B837*2*0.65","v":42770},{"$f":"C837*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Siskiyou70% AMI",{"$f":"B837*2*0.7","v":46060},{"$f":"C837*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Siskiyou75% AMI",{"$f":"B837*2*0.75","v":49350},{"$f":"C837*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Siskiyou80% AMI",{"$f":"B837*2*0.8","v":52640},{"$f":"C837*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Siskiyou90% AMI",{"$f":"B837*2*0.9","v":59220},{"$f":"C837*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Siskiyou100% AMI",{"$f":"B837*2","v":65800},{"$f":"C837*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J837*2","v":1644},{"$f":"K837*2","v":1762},2114,2442,2724,3006]
["Siskiyou110% AMI",{"$f":"B837*2*1.1","v":72380},{"$f":"C837*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B846/12*0.3)","v":1809},{"$f":"TRUNC((B846+C846)/2/12*0.3)","v":1938},{"$f":"TRUNC((D846)/12*0.3)","v":2326},{"$f":"TRUNC(((E846+F846)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G846/12*0.3)","v":2997},{"$f":"TRUNC(((H846+I846)/2)/12*0.3)","v":3306}]
["Siskiyou120% AMI",{"$f":"B837*2*1.2","v":78960},{"$f":"C837*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Solano15% AMI",{"$f":"B855*2*0.15","v":14430},{"$f":"C855*2*0.15","v":16485},{"$f":"D855*2*0.15","v":18555},{"$f":"E855*2*0.15","v":20610},{"$f":"F855*2*0.15","v":22260},{"$f":"G855*2*0.15","v":23910},25560,27210,360,386,463,535,597,659]
["Solano20% AMI",{"$f":"B855*2*0.2","v":19240},{"$f":"C855*2*0.2","v":21980},24740,27480,29680,31880,34080,36280,481,515,618,714,797,879]
["Solano25% AMI",{"$f":"B855*2*0.25","v":24050},{"$f":"C855*2*0.25","v":27475},30925,34350,37100,39850,42600,45350,601,644,773,893,996,1099]
["Solano30% AMI",{"$f":"B855*2*0.3","v":28860},{"$f":"C855*2*0.3","v":32970},37110,41220,44520,47820,51120,54420,721,772,927,1071,1195,1319]
["Solano35% AMI",{"$f":"B855*2*0.35","v":33670},{"$f":"C855*2*0.35","v":38465},43295,48090,51940,55790,59639.999999999993,63489.999999999993,841,901,1082,1250,1394,1539]
["Solano40% AMI",{"$f":"B855*2*0.4","v":38480},{"$f":"C855*2*0.4","v":43960},49480,54960,59360,63760,68160,72560,962,1030,1237,1429,1594,1759]
["Solano45% AMI",{"$f":"B855*2*0.45","v":43290},{"$f":"C855*2*0.45","v":49455},55665,61830,66780,71730,76680,81630,1082,1159,1391,1607,1793,1978]
["Solano50% AMI",{"$f":"VLOOKUP(A855,$Q$2:$Y$59,2,FALSE)","v":48100},{"$f":"VLOOKUP(A855,$Q$2:$Y$59,3,FALSE)","v":54950},{"$f":"VLOOKUP(A855,$Q$2:$Y$59,4,FALSE)","v":61850},{"$f":"VLOOKUP(A855,$Q$2:$Y$59,5,FALSE)","v":68700},{"$f":"VLOOKUP(A855,$Q$2:$Y$59,6,FALSE)","v":74200},{"$f":"VLOOKUP(A855,$Q$2:$Y$59,7,FALSE)","v":79700},{"$f":"VLOOKUP(A855,$Q$2:$Y$59,8,FALSE)","v":85200},{"$f":"VLOOKUP(A855,$Q$2:$Y$59,9,FALSE)","v":90700},{"$f":"TRUNC(B855/12*0.3)","v":1202},{"$f":"TRUNC((B855+C855)/2/12*0.3)","v":1288},{"$f":"TRUNC((D855)/12*0.3)","v":1546},{"$f":"TRUNC(((E855+F855)/2)/12*0.3)","v":1786},{"$f":"TRUNC(G855/12*0.3)","v":1992},{"$f":"TRUNC(((H855+I855)/2)/12*0.3)","v":2198}]
["Solano55% AMI",{"$f":"B855*2*0.55","v":52910.000000000007},{"$f":"C855*2*0.55","v":60445.000000000007},68035,75570,81620,87670,93720.000000000015,99770.000000000015,{"$f":"TRUNC(B856/12*0.3)","v":1322},{"$f":"TRUNC((B856+C856)/2/12*0.3)","v":1416},{"$f":"TRUNC((D856)/12*0.3)","v":1700},{"$f":"TRUNC(((E856+F856)/2)/12*0.3)","v":1964},{"$f":"TRUNC(G856/12*0.3)","v":2191},{"$f":"TRUNC(((H856+I856)/2)/12*0.3)","v":2418}]
["Solano60% AMI",{"$f":"B855*2*0.6","v":57720},{"$f":"C855*2*0.6","v":65940},74220,82440,89040,95640,102240,108840,1443,1545,1855,2143,2391,2638]
["Solano65% AMI",{"$f":"B855*2*0.65","v":62530},{"$f":"C855*2*0.65","v":71435},80405,89310,96460,103610,110760,117910,1563,1674,2010,2322,2590,2858]
["Solano70% AMI",{"$f":"B855*2*0.7","v":67340},{"$f":"C855*2*0.7","v":76930},86590,96180,103880,111580,119279.99999999999,126979.99999999999,1683,1803,2164,2500,2789,3078]
["Solano75% AMI",{"$f":"B855*2*0.75","v":72150},{"$f":"C855*2*0.75","v":82425},92775,103050,111300,119550,127800,136050,1803,1932,2319,2679,2988,3298]
["Solano80% AMI",{"$f":"B855*2*0.8","v":76960},{"$f":"C855*2*0.8","v":87920},98960,109920,118720,127520,136320,145120,1924,2061,2474,2858,3188,3518]
["Solano90% AMI",{"$f":"B855*2*0.9","v":86580},{"$f":"C855*2*0.9","v":98910},111330,123660,133560,143460,153360,163260,2164,2318,2783,3215,3586,3957]
["Solano100% AMI",{"$f":"B855*2","v":96200},{"$f":"C855*2","v":109900},123700,137400,148400,159400,170400,181400,{"$f":"J855*2","v":2404},{"$f":"K855*2","v":2576},3092,3572,3984,4396]
["Solano110% AMI",{"$f":"B855*2*1.1","v":105820.00000000001},{"$f":"C855*2*1.1","v":120890.00000000001},136070,151140,163240,175340,187440.00000000003,199540.00000000003,{"$f":"TRUNC(B864/12*0.3)","v":2645},{"$f":"TRUNC((B864+C864)/2/12*0.3)","v":2833},{"$f":"TRUNC((D864)/12*0.3)","v":3401},{"$f":"TRUNC(((E864+F864)/2)/12*0.3)","v":3929},{"$f":"TRUNC(G864/12*0.3)","v":4383},{"$f":"TRUNC(((H864+I864)/2)/12*0.3)","v":4837}]
["Solano120% AMI",{"$f":"B855*2*1.2","v":115440},{"$f":"C855*2*1.2","v":131880},148440,164880,178080,191280,204480,217680,2886,3091,3711,4287,4782,5277]
["Sonoma15% AMI",{"$f":"B873*2*0.15","v":15855},{"$f":"C873*2*0.15","v":18120},{"$f":"D873*2*0.15","v":20385},{"$f":"E873*2*0.15","v":22650},{"$f":"F873*2*0.15","v":24465},{"$f":"G873*2*0.15","v":26280},28095,29910,396,424,509,588,657,725]
["Sonoma20% AMI",{"$f":"B873*2*0.2","v":21140},{"$f":"C873*2*0.2","v":24160},27180,30200,32620,35040,37460,39880,528,566,679,785,876,966]
["Sonoma25% AMI",{"$f":"B873*2*0.25","v":26425},{"$f":"C873*2*0.25","v":30200},33975,37750,40775,43800,46825,49850,660,707,849,981,1095,1208]
["Sonoma30% AMI",{"$f":"B873*2*0.3","v":31710},{"$f":"C873*2*0.3","v":36240},40770,45300,48930,52560,56190,59820,792,849,1019,1177,1314,1450]
["Sonoma35% AMI",{"$f":"B873*2*0.35","v":36995},{"$f":"C873*2*0.35","v":42280},47565,52850,57085,61319.999999999993,65555,69790,924,990,1189,1374,1533,1691]
["Sonoma40% AMI",{"$f":"B873*2*0.4","v":42280},{"$f":"C873*2*0.4","v":48320},54360,60400,65240,70080,74920,79760,1057,1132,1359,1570,1752,1933]
["Sonoma45% AMI",{"$f":"B873*2*0.45","v":47565},{"$f":"C873*2*0.45","v":54360},61155,67950,73395,78840,84285,89730,1189,1274,1528,1766,1971,2175]
["Sonoma50% AMI",{"$f":"VLOOKUP(A873,$Q$2:$Y$59,2,FALSE)","v":52850},{"$f":"VLOOKUP(A873,$Q$2:$Y$59,3,FALSE)","v":60400},{"$f":"VLOOKUP(A873,$Q$2:$Y$59,4,FALSE)","v":67950},{"$f":"VLOOKUP(A873,$Q$2:$Y$59,5,FALSE)","v":75500},{"$f":"VLOOKUP(A873,$Q$2:$Y$59,6,FALSE)","v":81550},{"$f":"VLOOKUP(A873,$Q$2:$Y$59,7,FALSE)","v":87600},{"$f":"VLOOKUP(A873,$Q$2:$Y$59,8,FALSE)","v":93650},{"$f":"VLOOKUP(A873,$Q$2:$Y$59,9,FALSE)","v":99700},{"$f":"TRUNC(B873/12*0.3)","v":1321},{"$f":"TRUNC((B873+C873)/2/12*0.3)","v":1415},{"$f":"TRUNC((D873)/12*0.3)","v":1698},{"$f":"TRUNC(((E873+F873)/2)/12*0.3)","v":1963},{"$f":"TRUNC(G873/12*0.3)","v":2190},{"$f":"TRUNC(((H873+I873)/2)/12*0.3)","v":2416}]
["Sonoma55% AMI",{"$f":"B873*2*0.55","v":58135.000000000007},{"$f":"C873*2*0.55","v":66440},74745,83050,89705,96360.000000000015,103015.00000000001,109670.00000000001,{"$f":"TRUNC(B874/12*0.3)","v":1453},{"$f":"TRUNC((B874+C874)/2/12*0.3)","v":1557},{"$f":"TRUNC((D874)/12*0.3)","v":1868},{"$f":"TRUNC(((E874+F874)/2)/12*0.3)","v":2159},{"$f":"TRUNC(G874/12*0.3)","v":2409},{"$f":"TRUNC(((H874+I874)/2)/12*0.3)","v":2658}]
["Sonoma60% AMI",{"$f":"B873*2*0.6","v":63420},{"$f":"C873*2*0.6","v":72480},81540,90600,97860,105120,112380,119640,1585,1698,2038,2355,2628,2900]
["Sonoma65% AMI",{"$f":"B873*2*0.65","v":68705},{"$f":"C873*2*0.65","v":78520},88335,98150,106015,113880,121745,129610,1717,1840,2208,2552,2847,3141]
["Sonoma70% AMI",{"$f":"B873*2*0.7","v":73990},{"$f":"C873*2*0.7","v":84560},95130,105700,114170,122639.99999999999,131110,139580,1849,1981,2378,2748,3066,3383]
["Sonoma75% AMI",{"$f":"B873*2*0.75","v":79275},{"$f":"C873*2*0.75","v":90600},101925,113250,122325,131400,140475,149550,1981,2123,2548,2944,3285,3625]
["Sonoma80% AMI",{"$f":"B873*2*0.8","v":84560},{"$f":"C873*2*0.8","v":96640},108720,120800,130480,140160,149840,159520,2114,2265,2718,3141,3504,3867]
["Sonoma90% AMI",{"$f":"B873*2*0.9","v":95130},{"$f":"C873*2*0.9","v":108720},122310,135900,146790,157680,168570,179460,2378,2548,3057,3533,3942,4350]
["Sonoma100% AMI",{"$f":"B873*2","v":105700},{"$f":"C873*2","v":120800},135900,151000,163100,175200,187300,199400,{"$f":"J873*2","v":2642},{"$f":"K873*2","v":2830},3396,3926,4380,4832]
["Sonoma110% AMI",{"$f":"B873*2*1.1","v":116270.00000000001},{"$f":"C873*2*1.1","v":132880},149490,166100,179410,192720.00000000003,206030.00000000003,219340.00000000003,{"$f":"TRUNC(B882/12*0.3)","v":2906},{"$f":"TRUNC((B882+C882)/2/12*0.3)","v":3114},{"$f":"TRUNC((D882)/12*0.3)","v":3737},{"$f":"TRUNC(((E882+F882)/2)/12*0.3)","v":4318},{"$f":"TRUNC(G882/12*0.3)","v":4818},{"$f":"TRUNC(((H882+I882)/2)/12*0.3)","v":5317}]
["Sonoma120% AMI",{"$f":"B873*2*1.2","v":126840},{"$f":"C873*2*1.2","v":144960},163080,181200,195720,210240,224760,239280,3171,3397,4077,4711,5256,5800]
["Stanislaus15% AMI",{"$f":"B891*2*0.15","v":10350},{"$f":"C891*2*0.15","v":11820},{"$f":"D891*2*0.15","v":13305},{"$f":"E891*2*0.15","v":14775},{"$f":"F891*2*0.15","v":15960},{"$f":"G891*2*0.15","v":17145},18330,19515,258,277,332,384,428,473]
["Stanislaus20% AMI",{"$f":"B891*2*0.2","v":13800},{"$f":"C891*2*0.2","v":15760},17740,19700,21280,22860,24440,26020,345,369,443,512,571,630]
["Stanislaus25% AMI",{"$f":"B891*2*0.25","v":17250},{"$f":"C891*2*0.25","v":19700},22175,24625,26600,28575,30550,32525,431,461,554,640,714,788]
["Stanislaus30% AMI",{"$f":"B891*2*0.3","v":20700},{"$f":"C891*2*0.3","v":23640},26610,29550,31920,34290,36660,39030,517,554,665,768,857,946]
["Stanislaus35% AMI",{"$f":"B891*2*0.35","v":24150},{"$f":"C891*2*0.35","v":27580},31044.999999999996,34475,37240,40005,42770,45535,603,646,776,896,1000,1103]
["Stanislaus40% AMI",{"$f":"B891*2*0.4","v":27600},{"$f":"C891*2*0.4","v":31520},35480,39400,42560,45720,48880,52040,690,739,887,1024,1143,1261]
["Stanislaus45% AMI",{"$f":"B891*2*0.45","v":31050},{"$f":"C891*2*0.45","v":35460},39915,44325,47880,51435,54990,58545,776,831,997,1152,1285,1419]
["Stanislaus50% AMI",{"$f":"VLOOKUP(A891,$Q$2:$Y$59,2,FALSE)","v":34500},{"$f":"VLOOKUP(A891,$Q$2:$Y$59,3,FALSE)","v":39400},{"$f":"VLOOKUP(A891,$Q$2:$Y$59,4,FALSE)","v":44350},{"$f":"VLOOKUP(A891,$Q$2:$Y$59,5,FALSE)","v":49250},{"$f":"VLOOKUP(A891,$Q$2:$Y$59,6,FALSE)","v":53200},{"$f":"VLOOKUP(A891,$Q$2:$Y$59,7,FALSE)","v":57150},{"$f":"VLOOKUP(A891,$Q$2:$Y$59,8,FALSE)","v":61100},{"$f":"VLOOKUP(A891,$Q$2:$Y$59,9,FALSE)","v":65050},{"$f":"TRUNC(B891/12*0.3)","v":862},{"$f":"TRUNC((B891+C891)/2/12*0.3)","v":923},{"$f":"TRUNC((D891)/12*0.3)","v":1108},{"$f":"TRUNC(((E891+F891)/2)/12*0.3)","v":1280},{"$f":"TRUNC(G891/12*0.3)","v":1428},{"$f":"TRUNC(((H891+I891)/2)/12*0.3)","v":1576}]
["Stanislaus55% AMI",{"$f":"B891*2*0.55","v":37950},{"$f":"C891*2*0.55","v":43340},48785.000000000007,54175.000000000007,58520.000000000007,62865.000000000007,67210,71555,{"$f":"TRUNC(B892/12*0.3)","v":948},{"$f":"TRUNC((B892+C892)/2/12*0.3)","v":1016},{"$f":"TRUNC((D892)/12*0.3)","v":1219},{"$f":"TRUNC(((E892+F892)/2)/12*0.3)","v":1408},{"$f":"TRUNC(G892/12*0.3)","v":1571},{"$f":"TRUNC(((H892+I892)/2)/12*0.3)","v":1734}]
["Stanislaus60% AMI",{"$f":"B891*2*0.6","v":41400},{"$f":"C891*2*0.6","v":47280},53220,59100,63840,68580,73320,78060,1035,1108,1330,1536,1714,1892]
["Stanislaus65% AMI",{"$f":"B891*2*0.65","v":44850},{"$f":"C891*2*0.65","v":51220},57655,64025,69160,74295,79430,84565,1121,1200,1441,1664,1857,2049]
["Stanislaus70% AMI",{"$f":"B891*2*0.7","v":48300},{"$f":"C891*2*0.7","v":55160},62089.999999999993,68950,74480,80010,85540,91070,1207,1293,1552,1792,2000,2207]
["Stanislaus75% AMI",{"$f":"B891*2*0.75","v":51750},{"$f":"C891*2*0.75","v":59100},66525,73875,79800,85725,91650,97575,1293,1385,1663,1920,2143,2365]
["Stanislaus80% AMI",{"$f":"B891*2*0.8","v":55200},{"$f":"C891*2*0.8","v":63040},70960,78800,85120,91440,97760,104080,1380,1478,1774,2049,2286,2523]
["Stanislaus90% AMI",{"$f":"B891*2*0.9","v":62100},{"$f":"C891*2*0.9","v":70920},79830,88650,95760,102870,109980,117090,1552,1662,1995,2305,2571,2838]
["Stanislaus100% AMI",{"$f":"B891*2","v":69000},{"$f":"C891*2","v":78800},88700,98500,106400,114300,122200,130100,{"$f":"J891*2","v":1724},{"$f":"K891*2","v":1846},2216,2560,2856,3152]
["Stanislaus110% AMI",{"$f":"B891*2*1.1","v":75900},{"$f":"C891*2*1.1","v":86680},97570.000000000015,108350.00000000001,117040.00000000001,125730.00000000001,134420,143110,{"$f":"TRUNC(B900/12*0.3)","v":1897},{"$f":"TRUNC((B900+C900)/2/12*0.3)","v":2032},{"$f":"TRUNC((D900)/12*0.3)","v":2439},{"$f":"TRUNC(((E900+F900)/2)/12*0.3)","v":2817},{"$f":"TRUNC(G900/12*0.3)","v":3143},{"$f":"TRUNC(((H900+I900)/2)/12*0.3)","v":3469}]
["Stanislaus120% AMI",{"$f":"B891*2*1.2","v":82800},{"$f":"C891*2*1.2","v":94560},106440,118200,127680,137160,146640,156120,2070,2217,2661,3073,3429,3784]
["Sutter15% AMI",{"$f":"B909*2*0.15","v":10080},{"$f":"C909*2*0.15","v":11520},{"$f":"D909*2*0.15","v":12960},{"$f":"E909*2*0.15","v":14400},{"$f":"F909*2*0.15","v":15555},{"$f":"G909*2*0.15","v":16710},17850,19020,252,270,324,374,417,460]
["Sutter20% AMI",{"$f":"B909*2*0.2","v":13440},{"$f":"C909*2*0.2","v":15360},17280,19200,20740,22280,23800,25360,336,360,432,499,557,614]
["Sutter25% AMI",{"$f":"B909*2*0.25","v":16800},{"$f":"C909*2*0.25","v":19200},21600,24000,25925,27850,29750,31700,420,450,540,624,696,768]
["Sutter30% AMI",{"$f":"B909*2*0.3","v":20160},{"$f":"C909*2*0.3","v":23040},25920,28800,31110,33420,35700,38040,504,540,648,748,835,921]
["Sutter35% AMI",{"$f":"B909*2*0.35","v":23520},{"$f":"C909*2*0.35","v":26880},30239.999999999996,33600,36295,38990,41650,44380,588,630,756,873,974,1075]
["Sutter40% AMI",{"$f":"B909*2*0.4","v":26880},{"$f":"C909*2*0.4","v":30720},34560,38400,41480,44560,47600,50720,672,720,864,998,1114,1229]
["Sutter45% AMI",{"$f":"B909*2*0.45","v":30240},{"$f":"C909*2*0.45","v":34560},38880,43200,46665,50130,53550,57060,756,810,972,1123,1253,1382]
["Sutter50% AMI",{"$f":"VLOOKUP(A909,$Q$2:$Y$59,2,FALSE)","v":33600},{"$f":"VLOOKUP(A909,$Q$2:$Y$59,3,FALSE)","v":38400},{"$f":"VLOOKUP(A909,$Q$2:$Y$59,4,FALSE)","v":43200},{"$f":"VLOOKUP(A909,$Q$2:$Y$59,5,FALSE)","v":48000},{"$f":"VLOOKUP(A909,$Q$2:$Y$59,6,FALSE)","v":51850},{"$f":"VLOOKUP(A909,$Q$2:$Y$59,7,FALSE)","v":55700},{"$f":"VLOOKUP(A909,$Q$2:$Y$59,8,FALSE)","v":59500},{"$f":"VLOOKUP(A909,$Q$2:$Y$59,9,FALSE)","v":63400},{"$f":"TRUNC(B909/12*0.3)","v":840},{"$f":"TRUNC((B909+C909)/2/12*0.3)","v":900},{"$f":"TRUNC((D909)/12*0.3)","v":1080},{"$f":"TRUNC(((E909+F909)/2)/12*0.3)","v":1248},{"$f":"TRUNC(G909/12*0.3)","v":1392},{"$f":"TRUNC(((H909+I909)/2)/12*0.3)","v":1536}]
["Sutter55% AMI",{"$f":"B909*2*0.55","v":36960},{"$f":"C909*2*0.55","v":42240},47520.000000000007,52800.000000000007,57035.000000000007,61270.000000000007,65450.000000000007,69740,{"$f":"TRUNC(B910/12*0.3)","v":924},{"$f":"TRUNC((B910+C910)/2/12*0.3)","v":990},{"$f":"TRUNC((D910)/12*0.3)","v":1188},{"$f":"TRUNC(((E910+F910)/2)/12*0.3)","v":1372},{"$f":"TRUNC(G910/12*0.3)","v":1531},{"$f":"TRUNC(((H910+I910)/2)/12*0.3)","v":1689}]
["Sutter60% AMI",{"$f":"B909*2*0.6","v":40320},{"$f":"C909*2*0.6","v":46080},51840,57600,62220,66840,71400,76080,1008,1080,1296,1497,1671,1843]
["Sutter65% AMI",{"$f":"B909*2*0.65","v":43680},{"$f":"C909*2*0.65","v":49920},56160,62400,67405,72410,77350,82420,1092,1170,1404,1622,1810,1997]
["Sutter70% AMI",{"$f":"B909*2*0.7","v":47040},{"$f":"C909*2*0.7","v":53760},60479.999999999993,67200,72590,77980,83300,88760,1176,1260,1512,1747,1949,2150]
["Sutter75% AMI",{"$f":"B909*2*0.75","v":50400},{"$f":"C909*2*0.75","v":57600},64800,72000,77775,83550,89250,95100,1260,1350,1620,1872,2088,2304]
["Sutter80% AMI",{"$f":"B909*2*0.8","v":53760},{"$f":"C909*2*0.8","v":61440},69120,76800,82960,89120,95200,101440,1344,1440,1728,1997,2228,2458]
["Sutter90% AMI",{"$f":"B909*2*0.9","v":60480},{"$f":"C909*2*0.9","v":69120},77760,86400,93330,100260,107100,114120,1512,1620,1944,2246,2506,2765]
["Sutter100% AMI",{"$f":"B909*2","v":67200},{"$f":"C909*2","v":76800},86400,96000,103700,111400,119000,126800,{"$f":"J909*2","v":1680},{"$f":"K909*2","v":1800},2160,2496,2784,3072]
["Sutter110% AMI",{"$f":"B909*2*1.1","v":73920},{"$f":"C909*2*1.1","v":84480},95040.000000000015,105600.00000000001,114070.00000000001,122540.00000000001,130900.00000000001,139480,{"$f":"TRUNC(B918/12*0.3)","v":1848},{"$f":"TRUNC((B918+C918)/2/12*0.3)","v":1980},{"$f":"TRUNC((D918)/12*0.3)","v":2376},{"$f":"TRUNC(((E918+F918)/2)/12*0.3)","v":2745},{"$f":"TRUNC(G918/12*0.3)","v":3063},{"$f":"TRUNC(((H918+I918)/2)/12*0.3)","v":3379}]
["Sutter120% AMI",{"$f":"B909*2*1.2","v":80640},{"$f":"C909*2*1.2","v":92160},103680,115200,124440,133680,142800,152160,2016,2160,2592,2995,3342,3687]
["Tehama15% AMI",{"$f":"B927*2*0.15","v":9870},{"$f":"C927*2*0.15","v":11280},{"$f":"D927*2*0.15","v":12690},{"$f":"E927*2*0.15","v":14085},{"$f":"F927*2*0.15","v":15225},{"$f":"G927*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Tehama20% AMI",{"$f":"B927*2*0.2","v":13160},{"$f":"C927*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Tehama25% AMI",{"$f":"B927*2*0.25","v":16450},{"$f":"C927*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Tehama30% AMI",{"$f":"B927*2*0.3","v":19740},{"$f":"C927*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Tehama35% AMI",{"$f":"B927*2*0.35","v":23030},{"$f":"C927*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Tehama40% AMI",{"$f":"B927*2*0.4","v":26320},{"$f":"C927*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Tehama45% AMI",{"$f":"B927*2*0.45","v":29610},{"$f":"C927*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Tehama50% AMI",{"$f":"VLOOKUP(A927,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A927,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A927,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A927,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A927,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A927,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A927,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A927,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B927/12*0.3)","v":822},{"$f":"TRUNC((B927+C927)/2/12*0.3)","v":881},{"$f":"TRUNC((D927)/12*0.3)","v":1057},{"$f":"TRUNC(((E927+F927)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G927/12*0.3)","v":1362},{"$f":"TRUNC(((H927+I927)/2)/12*0.3)","v":1503}]
["Tehama55% AMI",{"$f":"B927*2*0.55","v":36190},{"$f":"C927*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B928/12*0.3)","v":904},{"$f":"TRUNC((B928+C928)/2/12*0.3)","v":969},{"$f":"TRUNC((D928)/12*0.3)","v":1163},{"$f":"TRUNC(((E928+F928)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G928/12*0.3)","v":1498},{"$f":"TRUNC(((H928+I928)/2)/12*0.3)","v":1653}]
["Tehama60% AMI",{"$f":"B927*2*0.6","v":39480},{"$f":"C927*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Tehama65% AMI",{"$f":"B927*2*0.65","v":42770},{"$f":"C927*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Tehama70% AMI",{"$f":"B927*2*0.7","v":46060},{"$f":"C927*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Tehama75% AMI",{"$f":"B927*2*0.75","v":49350},{"$f":"C927*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Tehama80% AMI",{"$f":"B927*2*0.8","v":52640},{"$f":"C927*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Tehama90% AMI",{"$f":"B927*2*0.9","v":59220},{"$f":"C927*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Tehama100% AMI",{"$f":"B927*2","v":65800},{"$f":"C927*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J927*2","v":1644},{"$f":"K927*2","v":1762},2114,2442,2724,3006]
["Tehama110% AMI",{"$f":"B927*2*1.1","v":72380},{"$f":"C927*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B936/12*0.3)","v":1809},{"$f":"TRUNC((B936+C936)/2/12*0.3)","v":1938},{"$f":"TRUNC((D936)/12*0.3)","v":2326},{"$f":"TRUNC(((E936+F936)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G936/12*0.3)","v":2997},{"$f":"TRUNC(((H936+I936)/2)/12*0.3)","v":3306}]
["Tehama120% AMI",{"$f":"B927*2*1.2","v":78960},{"$f":"C927*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Trinity15% AMI",{"$f":"B945*2*0.15","v":9870},{"$f":"C945*2*0.15","v":11280},{"$f":"D945*2*0.15","v":12690},{"$f":"E945*2*0.15","v":14085},{"$f":"F945*2*0.15","v":15225},{"$f":"G945*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Trinity20% AMI",{"$f":"B945*2*0.2","v":13160},{"$f":"C945*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Trinity25% AMI",{"$f":"B945*2*0.25","v":16450},{"$f":"C945*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Trinity30% AMI",{"$f":"B945*2*0.3","v":19740},{"$f":"C945*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Trinity35% AMI",{"$f":"B945*2*0.35","v":23030},{"$f":"C945*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Trinity40% AMI",{"$f":"B945*2*0.4","v":26320},{"$f":"C945*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Trinity45% AMI",{"$f":"B945*2*0.45","v":29610},{"$f":"C945*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Trinity50% AMI",{"$f":"VLOOKUP(A945,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A945,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A945,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A945,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A945,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A945,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A945,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A945,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B945/12*0.3)","v":822},{"$f":"TRUNC((B945+C945)/2/12*0.3)","v":881},{"$f":"TRUNC((D945)/12*0.3)","v":1057},{"$f":"TRUNC(((E945+F945)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G945/12*0.3)","v":1362},{"$f":"TRUNC(((H945+I945)/2)/12*0.3)","v":1503}]
["Trinity55% AMI",{"$f":"B945*2*0.55","v":36190},{"$f":"C945*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B946/12*0.3)","v":904},{"$f":"TRUNC((B946+C946)/2/12*0.3)","v":969},{"$f":"TRUNC((D946)/12*0.3)","v":1163},{"$f":"TRUNC(((E946+F946)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G946/12*0.3)","v":1498},{"$f":"TRUNC(((H946+I946)/2)/12*0.3)","v":1653}]
["Trinity60% AMI",{"$f":"B945*2*0.6","v":39480},{"$f":"C945*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Trinity65% AMI",{"$f":"B945*2*0.65","v":42770},{"$f":"C945*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Trinity70% AMI",{"$f":"B945*2*0.7","v":46060},{"$f":"C945*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Trinity75% AMI",{"$f":"B945*2*0.75","v":49350},{"$f":"C945*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Trinity80% AMI",{"$f":"B945*2*0.8","v":52640},{"$f":"C945*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Trinity90% AMI",{"$f":"B945*2*0.9","v":59220},{"$f":"C945*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Trinity100% AMI",{"$f":"B945*2","v":65800},{"$f":"C945*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J945*2","v":1644},{"$f":"K945*2","v":1762},2114,2442,2724,3006]
["Trinity110% AMI",{"$f":"B945*2*1.1","v":72380},{"$f":"C945*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B954/12*0.3)","v":1809},{"$f":"TRUNC((B954+C954)/2/12*0.3)","v":1938},{"$f":"TRUNC((D954)/12*0.3)","v":2326},{"$f":"TRUNC(((E954+F954)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G954/12*0.3)","v":2997},{"$f":"TRUNC(((H954+I954)/2)/12*0.3)","v":3306}]
["Trinity120% AMI",{"$f":"B945*2*1.2","v":78960},{"$f":"C945*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Tulare15% AMI",{"$f":"B963*2*0.15","v":9870},{"$f":"C963*2*0.15","v":11280},{"$f":"D963*2*0.15","v":12690},{"$f":"E963*2*0.15","v":14085},{"$f":"F963*2*0.15","v":15225},{"$f":"G963*2*0.15","v":16350},17475,18600,246,264,317,366,408,450]
["Tulare20% AMI",{"$f":"B963*2*0.2","v":13160},{"$f":"C963*2*0.2","v":15040},16920,18780,20300,21800,23300,24800,329,352,423,488,545,601]
["Tulare25% AMI",{"$f":"B963*2*0.25","v":16450},{"$f":"C963*2*0.25","v":18800},21150,23475,25375,27250,29125,31000,411,440,528,610,681,751]
["Tulare30% AMI",{"$f":"B963*2*0.3","v":19740},{"$f":"C963*2*0.3","v":22560},25380,28170,30450,32700,34950,37200,493,528,634,732,817,901]
["Tulare35% AMI",{"$f":"B963*2*0.35","v":23030},{"$f":"C963*2*0.35","v":26320},29609.999999999996,32865,35525,38150,40775,43400,575,616,740,854,953,1052]
["Tulare40% AMI",{"$f":"B963*2*0.4","v":26320},{"$f":"C963*2*0.4","v":30080},33840,37560,40600,43600,46600,49600,658,705,846,977,1090,1202]
["Tulare45% AMI",{"$f":"B963*2*0.45","v":29610},{"$f":"C963*2*0.45","v":33840},38070,42255,45675,49050,52425,55800,740,793,951,1099,1226,1352]
["Tulare50% AMI",{"$f":"VLOOKUP(A963,$Q$2:$Y$59,2,FALSE)","v":32900},{"$f":"VLOOKUP(A963,$Q$2:$Y$59,3,FALSE)","v":37600},{"$f":"VLOOKUP(A963,$Q$2:$Y$59,4,FALSE)","v":42300},{"$f":"VLOOKUP(A963,$Q$2:$Y$59,5,FALSE)","v":46950},{"$f":"VLOOKUP(A963,$Q$2:$Y$59,6,FALSE)","v":50750},{"$f":"VLOOKUP(A963,$Q$2:$Y$59,7,FALSE)","v":54500},{"$f":"VLOOKUP(A963,$Q$2:$Y$59,8,FALSE)","v":58250},{"$f":"VLOOKUP(A963,$Q$2:$Y$59,9,FALSE)","v":62000},{"$f":"TRUNC(B963/12*0.3)","v":822},{"$f":"TRUNC((B963+C963)/2/12*0.3)","v":881},{"$f":"TRUNC((D963)/12*0.3)","v":1057},{"$f":"TRUNC(((E963+F963)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G963/12*0.3)","v":1362},{"$f":"TRUNC(((H963+I963)/2)/12*0.3)","v":1503}]
["Tulare55% AMI",{"$f":"B963*2*0.55","v":36190},{"$f":"C963*2*0.55","v":41360},46530.000000000007,51645.000000000007,55825.000000000007,59950.000000000007,64075.000000000007,68200,{"$f":"TRUNC(B964/12*0.3)","v":904},{"$f":"TRUNC((B964+C964)/2/12*0.3)","v":969},{"$f":"TRUNC((D964)/12*0.3)","v":1163},{"$f":"TRUNC(((E964+F964)/2)/12*0.3)","v":1343},{"$f":"TRUNC(G964/12*0.3)","v":1498},{"$f":"TRUNC(((H964+I964)/2)/12*0.3)","v":1653}]
["Tulare60% AMI",{"$f":"B963*2*0.6","v":39480},{"$f":"C963*2*0.6","v":45120},50760,56340,60900,65400,69900,74400,987,1057,1269,1465,1635,1803]
["Tulare65% AMI",{"$f":"B963*2*0.65","v":42770},{"$f":"C963*2*0.65","v":48880},54990,61035,65975,70850,75725,80600,1069,1145,1374,1587,1771,1954]
["Tulare70% AMI",{"$f":"B963*2*0.7","v":46060},{"$f":"C963*2*0.7","v":52640},59219.999999999993,65730,71050,76300,81550,86800,1151,1233,1480,1709,1907,2104]
["Tulare75% AMI",{"$f":"B963*2*0.75","v":49350},{"$f":"C963*2*0.75","v":56400},63450,70425,76125,81750,87375,93000,1233,1321,1586,1831,2043,2254]
["Tulare80% AMI",{"$f":"B963*2*0.8","v":52640},{"$f":"C963*2*0.8","v":60160},67680,75120,81200,87200,93200,99200,1316,1410,1692,1954,2180,2405]
["Tulare90% AMI",{"$f":"B963*2*0.9","v":59220},{"$f":"C963*2*0.9","v":67680},76140,84510,91350,98100,104850,111600,1480,1586,1903,2198,2452,2705]
["Tulare100% AMI",{"$f":"B963*2","v":65800},{"$f":"C963*2","v":75200},84600,93900,101500,109000,116500,124000,{"$f":"J963*2","v":1644},{"$f":"K963*2","v":1762},2114,2442,2724,3006]
["Tulare110% AMI",{"$f":"B963*2*1.1","v":72380},{"$f":"C963*2*1.1","v":82720},93060.000000000015,103290.00000000001,111650.00000000001,119900.00000000001,128150.00000000001,136400,{"$f":"TRUNC(B972/12*0.3)","v":1809},{"$f":"TRUNC((B972+C972)/2/12*0.3)","v":1938},{"$f":"TRUNC((D972)/12*0.3)","v":2326},{"$f":"TRUNC(((E972+F972)/2)/12*0.3)","v":2686},{"$f":"TRUNC(G972/12*0.3)","v":2997},{"$f":"TRUNC(((H972+I972)/2)/12*0.3)","v":3306}]
["Tulare120% AMI",{"$f":"B963*2*1.2","v":78960},{"$f":"C963*2*1.2","v":90240},101520,112680,121800,130800,139800,148800,1974,2115,2538,2931,3270,3607]
["Tuolumne15% AMI",{"$f":"B981*2*0.15","v":10680},{"$f":"C981*2*0.15","v":12195},{"$f":"D981*2*0.15","v":13725},{"$f":"E981*2*0.15","v":15240},{"$f":"F981*2*0.15","v":16470},{"$f":"G981*2*0.15","v":17685},18900,20130,267,285,343,396,442,487]
["Tuolumne20% AMI",{"$f":"B981*2*0.2","v":14240},{"$f":"C981*2*0.2","v":16260},18300,20320,21960,23580,25200,26840,356,381,457,528,589,650]
["Tuolumne25% AMI",{"$f":"B981*2*0.25","v":17800},{"$f":"C981*2*0.25","v":20325},22875,25400,27450,29475,31500,33550,445,476,571,660,736,813]
["Tuolumne30% AMI",{"$f":"B981*2*0.3","v":21360},{"$f":"C981*2*0.3","v":24390},27450,30480,32940,35370,37800,40260,534,571,686,792,884,975]
["Tuolumne35% AMI",{"$f":"B981*2*0.35","v":24920},{"$f":"C981*2*0.35","v":28455},32024.999999999996,35560,38430,41265,44100,46970,623,667,800,924,1031,1138]
["Tuolumne40% AMI",{"$f":"B981*2*0.4","v":28480},{"$f":"C981*2*0.4","v":32520},36600,40640,43920,47160,50400,53680,712,762,915,1057,1179,1301]
["Tuolumne45% AMI",{"$f":"B981*2*0.45","v":32040},{"$f":"C981*2*0.45","v":36585},41175,45720,49410,53055,56700,60390,801,857,1029,1189,1326,1463]
["Tuolumne50% AMI",{"$f":"VLOOKUP(A981,$Q$2:$Y$59,2,FALSE)","v":35600},{"$f":"VLOOKUP(A981,$Q$2:$Y$59,3,FALSE)","v":40650},{"$f":"VLOOKUP(A981,$Q$2:$Y$59,4,FALSE)","v":45750},{"$f":"VLOOKUP(A981,$Q$2:$Y$59,5,FALSE)","v":50800},{"$f":"VLOOKUP(A981,$Q$2:$Y$59,6,FALSE)","v":54900},{"$f":"VLOOKUP(A981,$Q$2:$Y$59,7,FALSE)","v":58950},{"$f":"VLOOKUP(A981,$Q$2:$Y$59,8,FALSE)","v":63000},{"$f":"VLOOKUP(A981,$Q$2:$Y$59,9,FALSE)","v":67100},{"$f":"TRUNC(B981/12*0.3)","v":890},{"$f":"TRUNC((B981+C981)/2/12*0.3)","v":953},{"$f":"TRUNC((D981)/12*0.3)","v":1143},{"$f":"TRUNC(((E981+F981)/2)/12*0.3)","v":1321},{"$f":"TRUNC(G981/12*0.3)","v":1473},{"$f":"TRUNC(((H981+I981)/2)/12*0.3)","v":1626}]
["Tuolumne55% AMI",{"$f":"B981*2*0.55","v":39160},{"$f":"C981*2*0.55","v":44715},50325.000000000007,55880.000000000007,60390.000000000007,64845.000000000007,69300,73810,{"$f":"TRUNC(B982/12*0.3)","v":979},{"$f":"TRUNC((B982+C982)/2/12*0.3)","v":1048},{"$f":"TRUNC((D982)/12*0.3)","v":1258},{"$f":"TRUNC(((E982+F982)/2)/12*0.3)","v":1453},{"$f":"TRUNC(G982/12*0.3)","v":1621},{"$f":"TRUNC(((H982+I982)/2)/12*0.3)","v":1788}]
["Tuolumne60% AMI",{"$f":"B981*2*0.6","v":42720},{"$f":"C981*2*0.6","v":48780},54900,60960,65880,70740,75600,80520,1068,1143,1372,1585,1768,1951]
["Tuolumne65% AMI",{"$f":"B981*2*0.65","v":46280},{"$f":"C981*2*0.65","v":52845},59475,66040,71370,76635,81900,87230,1157,1239,1486,1717,1915,2114]
["Tuolumne70% AMI",{"$f":"B981*2*0.7","v":49840},{"$f":"C981*2*0.7","v":56910},64049.999999999993,71120,76860,82530,88200,93940,1246,1334,1601,1849,2063,2276]
["Tuolumne75% AMI",{"$f":"B981*2*0.75","v":53400},{"$f":"C981*2*0.75","v":60975},68625,76200,82350,88425,94500,100650,1335,1429,1715,1981,2210,2439]
["Tuolumne80% AMI",{"$f":"B981*2*0.8","v":56960},{"$f":"C981*2*0.8","v":65040},73200,81280,87840,94320,100800,107360,1424,1525,1830,2114,2358,2602]
["Tuolumne90% AMI",{"$f":"B981*2*0.9","v":64080},{"$f":"C981*2*0.9","v":73170},82350,91440,98820,106110,113400,120780,1602,1715,2058,2378,2652,2927]
["Tuolumne100% AMI",{"$f":"B981*2","v":71200},{"$f":"C981*2","v":81300},91500,101600,109800,117900,126000,134200,{"$f":"J981*2","v":1780},{"$f":"K981*2","v":1906},2286,2642,2946,3252]
["Tuolumne110% AMI",{"$f":"B981*2*1.1","v":78320},{"$f":"C981*2*1.1","v":89430},100650.00000000001,111760.00000000001,120780.00000000001,129690.00000000001,138600,147620,{"$f":"TRUNC(B990/12*0.3)","v":1958},{"$f":"TRUNC((B990+C990)/2/12*0.3)","v":2096},{"$f":"TRUNC((D990)/12*0.3)","v":2516},{"$f":"TRUNC(((E990+F990)/2)/12*0.3)","v":2906},{"$f":"TRUNC(G990/12*0.3)","v":3242},{"$f":"TRUNC(((H990+I990)/2)/12*0.3)","v":3577}]
["Tuolumne120% AMI",{"$f":"B981*2*1.2","v":85440},{"$f":"C981*2*1.2","v":97560},109800,121920,131760,141480,151200,161040,2136,2287,2745,3171,3537,3903]
["Ventura15% AMI",{"$f":"B999*2*0.15","v":15720},{"$f":"C999*2*0.15","v":17970},{"$f":"D999*2*0.15","v":20220},{"$f":"E999*2*0.15","v":22455},{"$f":"F999*2*0.15","v":24255},{"$f":"G999*2*0.15","v":26055},27855,29655,393,421,505,583,651,718]
["Ventura20% AMI",{"$f":"B999*2*0.2","v":20960},{"$f":"C999*2*0.2","v":23960},26960,29940,32340,34740,37140,39540,524,561,674,778,868,958]
["Ventura25% AMI",{"$f":"B999*2*0.25","v":26200},{"$f":"C999*2*0.25","v":29950},33700,37425,40425,43425,46425,49425,655,701,842,973,1085,1198]
["Ventura30% AMI",{"$f":"B999*2*0.3","v":31440},{"$f":"C999*2*0.3","v":35940},40440,44910,48510,52110,55710,59310,786,842,1011,1167,1302,1437]
["Ventura35% AMI",{"$f":"B999*2*0.35","v":36680},{"$f":"C999*2*0.35","v":41930},47180,52395,56595,60794.999999999993,64994.999999999993,69195,917,982,1179,1362,1519,1677]
["Ventura40% AMI",{"$f":"B999*2*0.4","v":41920},{"$f":"C999*2*0.4","v":47920},53920,59880,64680,69480,74280,79080,1048,1123,1348,1557,1737,1917]
["Ventura45% AMI",{"$f":"B999*2*0.45","v":47160},{"$f":"C999*2*0.45","v":53910},60660,67365,72765,78165,83565,88965,1179,1263,1516,1751,1954,2156]
["Ventura50% AMI",{"$f":"VLOOKUP(A999,$Q$2:$Y$59,2,FALSE)","v":52400},{"$f":"VLOOKUP(A999,$Q$2:$Y$59,3,FALSE)","v":59900},{"$f":"VLOOKUP(A999,$Q$2:$Y$59,4,FALSE)","v":67400},{"$f":"VLOOKUP(A999,$Q$2:$Y$59,5,FALSE)","v":74850},{"$f":"VLOOKUP(A999,$Q$2:$Y$59,6,FALSE)","v":80850},{"$f":"VLOOKUP(A999,$Q$2:$Y$59,7,FALSE)","v":86850},{"$f":"VLOOKUP(A999,$Q$2:$Y$59,8,FALSE)","v":92850},{"$f":"VLOOKUP(A999,$Q$2:$Y$59,9,FALSE)","v":98850},{"$f":"TRUNC(B999/12*0.3)","v":1310},{"$f":"TRUNC((B999+C999)/2/12*0.3)","v":1403},{"$f":"TRUNC((D999)/12*0.3)","v":1685},{"$f":"TRUNC(((E999+F999)/2)/12*0.3)","v":1946},{"$f":"TRUNC(G999/12*0.3)","v":2171},{"$f":"TRUNC(((H999+I999)/2)/12*0.3)","v":2396}]
["Ventura55% AMI",{"$f":"B999*2*0.55","v":57640.000000000007},{"$f":"C999*2*0.55","v":65890},74140,82335,88935,95535.000000000015,102135.00000000001,108735.00000000001,{"$f":"TRUNC(B1000/12*0.3)","v":1441},{"$f":"TRUNC((B1000+C1000)/2/12*0.3)","v":1544},{"$f":"TRUNC((D1000)/12*0.3)","v":1853},{"$f":"TRUNC(((E1000+F1000)/2)/12*0.3)","v":2140},{"$f":"TRUNC(G1000/12*0.3)","v":2388},{"$f":"TRUNC(((H1000+I1000)/2)/12*0.3)","v":2635}]
["Ventura60% AMI",{"$f":"B999*2*0.6","v":62880},{"$f":"C999*2*0.6","v":71880},80880,89820,97020,104220,111420,118620,1572,1684,2022,2335,2605,2875]
["Ventura65% AMI",{"$f":"B999*2*0.65","v":68120},{"$f":"C999*2*0.65","v":77870},87620,97305,105105,112905,120705,128505,1703,1824,2190,2530,2822,3115]
["Ventura70% AMI",{"$f":"B999*2*0.7","v":73360},{"$f":"C999*2*0.7","v":83860},94360,104790,113190,121589.99999999999,129989.99999999999,138390,1834,1965,2359,2724,3039,3354]
["Ventura75% AMI",{"$f":"B999*2*0.75","v":78600},{"$f":"C999*2*0.75","v":89850},101100,112275,121275,130275,139275,148275,1965,2105,2527,2919,3256,3594]
["Ventura80% AMI",{"$f":"B999*2*0.8","v":83840},{"$f":"C999*2*0.8","v":95840},107840,119760,129360,138960,148560,158160,2096,2246,2696,3114,3474,3834]
["Ventura90% AMI",{"$f":"B999*2*0.9","v":94320},{"$f":"C999*2*0.9","v":107820},121320,134730,145530,156330,167130,177930,2358,2526,3033,3503,3908,4313]
["Ventura100% AMI",{"$f":"B999*2","v":104800},{"$f":"C999*2","v":119800},134800,149700,161700,173700,185700,197700,{"$f":"J999*2","v":2620},{"$f":"K999*2","v":2806},3370,3892,4342,4792]
["Ventura110% AMI",{"$f":"B999*2*1.1","v":115280.00000000001},{"$f":"C999*2*1.1","v":131780},148280,164670,177870,191070.00000000003,204270.00000000003,217470.00000000003,{"$f":"TRUNC(B1008/12*0.3)","v":2882},{"$f":"TRUNC((B1008+C1008)/2/12*0.3)","v":3088},{"$f":"TRUNC((D1008)/12*0.3)","v":3707},{"$f":"TRUNC(((E1008+F1008)/2)/12*0.3)","v":4281},{"$f":"TRUNC(G1008/12*0.3)","v":4776},{"$f":"TRUNC(((H1008+I1008)/2)/12*0.3)","v":5271}]
["Ventura120% AMI",{"$f":"B999*2*1.2","v":125760},{"$f":"C999*2*1.2","v":143760},161760,179640,194040,208440,222840,237240,3144,3369,4044,4671,5211,5751]
["Yolo15% AMI",{"$f":"B1017*2*0.15","v":13230},{"$f":"C1017*2*0.15","v":15120},{"$f":"D1017*2*0.15","v":16995},{"$f":"E1017*2*0.15","v":18885},{"$f":"F1017*2*0.15","v":20400},{"$f":"G1017*2*0.15","v":21915},23430,24930,330,354,424,491,547,604]
["Yolo20% AMI",{"$f":"B1017*2*0.2","v":17640},{"$f":"C1017*2*0.2","v":20160},22660,25180,27200,29220,31240,33240,441,472,566,654,730,806]
["Yolo25% AMI",{"$f":"B1017*2*0.25","v":22050},{"$f":"C1017*2*0.25","v":25200},28325,31475,34000,36525,39050,41550,551,590,708,818,913,1007]
["Yolo30% AMI",{"$f":"B1017*2*0.3","v":26460},{"$f":"C1017*2*0.3","v":30240},33990,37770,40800,43830,46860,49860,661,708,849,982,1095,1209]
["Yolo35% AMI",{"$f":"B1017*2*0.35","v":30869.999999999996},{"$f":"C1017*2*0.35","v":35280},39655,44065,47600,51135,54670,58169.999999999993,771,826,991,1145,1278,1410]
["Yolo40% AMI",{"$f":"B1017*2*0.4","v":35280},{"$f":"C1017*2*0.4","v":40320},45320,50360,54400,58440,62480,66480,882,945,1133,1309,1461,1612]
["Yolo45% AMI",{"$f":"B1017*2*0.45","v":39690},{"$f":"C1017*2*0.45","v":45360},50985,56655,61200,65745,70290,74790,992,1063,1274,1473,1643,1813]
["Yolo50% AMI",{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,2,FALSE)","v":44100},{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,3,FALSE)","v":50400},{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,4,FALSE)","v":56650},{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,5,FALSE)","v":62950},{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,6,FALSE)","v":68000},{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,7,FALSE)","v":73050},{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,8,FALSE)","v":78100},{"$f":"VLOOKUP(A1017,$Q$2:$Y$59,9,FALSE)","v":83100},{"$f":"TRUNC(B1017/12*0.3)","v":1102},{"$f":"TRUNC((B1017+C1017)/2/12*0.3)","v":1181},{"$f":"TRUNC((D1017)/12*0.3)","v":1416},{"$f":"TRUNC(((E1017+F1017)/2)/12*0.3)","v":1636},{"$f":"TRUNC(G1017/12*0.3)","v":1826},{"$f":"TRUNC(((H1017+I1017)/2)/12*0.3)","v":2015}]
["Yolo55% AMI",{"$f":"B1017*2*0.55","v":48510.000000000007},{"$f":"C1017*2*0.55","v":55440.000000000007},62315.000000000007,69245,74800,80355,85910,91410.000000000015,{"$f":"TRUNC(B1018/12*0.3)","v":1212},{"$f":"TRUNC((B1018+C1018)/2/12*0.3)","v":1299},{"$f":"TRUNC((D1018)/12*0.3)","v":1557},{"$f":"TRUNC(((E1018+F1018)/2)/12*0.3)","v":1800},{"$f":"TRUNC(G1018/12*0.3)","v":2008},{"$f":"TRUNC(((H1018+I1018)/2)/12*0.3)","v":2216}]
["Yolo60% AMI",{"$f":"B1017*2*0.6","v":52920},{"$f":"C1017*2*0.6","v":60480},67980,75540,81600,87660,93720,99720,1323,1417,1699,1964,2191,2418]
["Yolo65% AMI",{"$f":"B1017*2*0.65","v":57330},{"$f":"C1017*2*0.65","v":65520},73645,81835,88400,94965,101530,108030,1433,1535,1841,2127,2374,2619]
["Yolo70% AMI",{"$f":"B1017*2*0.7","v":61739.999999999993},{"$f":"C1017*2*0.7","v":70560},79310,88130,95200,102270,109340,116339.99999999999,1543,1653,1982,2291,2556,2821]
["Yolo75% AMI",{"$f":"B1017*2*0.75","v":66150},{"$f":"C1017*2*0.75","v":75600},84975,94425,102000,109575,117150,124650,1653,1771,2124,2455,2739,3022]
["Yolo80% AMI",{"$f":"B1017*2*0.8","v":70560},{"$f":"C1017*2*0.8","v":80640},90640,100720,108800,116880,124960,132960,1764,1890,2266,2619,2922,3224]
["Yolo90% AMI",{"$f":"B1017*2*0.9","v":79380},{"$f":"C1017*2*0.9","v":90720},101970,113310,122400,131490,140580,149580,1984,2126,2549,2946,3287,3627]
["Yolo100% AMI",{"$f":"B1017*2","v":88200},{"$f":"C1017*2","v":100800},113300,125900,136000,146100,156200,166200,{"$f":"J1017*2","v":2204},{"$f":"K1017*2","v":2362},2832,3272,3652,4030]
["Yolo110% AMI",{"$f":"B1017*2*1.1","v":97020.000000000015},{"$f":"C1017*2*1.1","v":110880.00000000001},124630.00000000001,138490,149600,160710,171820,182820.00000000003,{"$f":"TRUNC(B1026/12*0.3)","v":2425},{"$f":"TRUNC((B1026+C1026)/2/12*0.3)","v":2598},{"$f":"TRUNC((D1026)/12*0.3)","v":3115},{"$f":"TRUNC(((E1026+F1026)/2)/12*0.3)","v":3601},{"$f":"TRUNC(G1026/12*0.3)","v":4017},{"$f":"TRUNC(((H1026+I1026)/2)/12*0.3)","v":4433}]
["Yolo120% AMI",{"$f":"B1017*2*1.2","v":105840},{"$f":"C1017*2*1.2","v":120960},135960,151080,163200,175320,187440,199440,2646,2835,3399,3928,4383,4836]
["Yuba15% AMI",{"$f":"B1035*2*0.15","v":10080},{"$f":"C1035*2*0.15","v":11520},{"$f":"D1035*2*0.15","v":12960},{"$f":"E1035*2*0.15","v":14400},{"$f":"F1035*2*0.15","v":15555},{"$f":"G1035*2*0.15","v":16710},17850,19020,252,270,324,374,417,460]
["Yuba20% AMI",{"$f":"B1035*2*0.2","v":13440},{"$f":"C1035*2*0.2","v":15360},17280,19200,20740,22280,23800,25360,336,360,432,499,557,614]
["Yuba25% AMI",{"$f":"B1035*2*0.25","v":16800},{"$f":"C1035*2*0.25","v":19200},21600,24000,25925,27850,29750,31700,420,450,540,624,696,768]
["Yuba30% AMI",{"$f":"B1035*2*0.3","v":20160},{"$f":"C1035*2*0.3","v":23040},25920,28800,31110,33420,35700,38040,504,540,648,748,835,921]
["Yuba35% AMI",{"$f":"B1035*2*0.35","v":23520},{"$f":"C1035*2*0.35","v":26880},30239.999999999996,33600,36295,38990,41650,44380,588,630,756,873,974,1075]
["Yuba40% AMI",{"$f":"B1035*2*0.4","v":26880},{"$f":"C1035*2*0.4","v":30720},34560,38400,41480,44560,47600,50720,672,720,864,998,1114,1229]
["Yuba45% AMI",{"$f":"B1035*2*0.45","v":30240},{"$f":"C1035*2*0.45","v":34560},38880,43200,46665,50130,53550,57060,756,810,972,1123,1253,1382]
["Yuba50% AMI",{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,2,FALSE)","v":33600},{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,3,FALSE)","v":38400},{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,4,FALSE)","v":43200},{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,5,FALSE)","v":48000},{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,6,FALSE)","v":51850},{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,7,FALSE)","v":55700},{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,8,FALSE)","v":59500},{"$f":"VLOOKUP(A1035,$Q$2:$Y$59,9,FALSE)","v":63400},{"$f":"TRUNC(B1035/12*0.3)","v":840},{"$f":"TRUNC((B1035+C1035)/2/12*0.3)","v":900},{"$f":"TRUNC((D1035)/12*0.3)","v":1080},{"$f":"TRUNC(((E1035+F1035)/2)/12*0.3)","v":1248},{"$f":"TRUNC(G1035/12*0.3)","v":1392},{"$f":"TRUNC(((H1035+I1035)/2)/12*0.3)","v":1536}]
["Yuba55% AMI",{"$f":"B1035*2*0.55","v":36960},{"$f":"C1035*2*0.55","v":42240},47520.000000000007,52800.000000000007,57035.000000000007,61270.000000000007,65450.000000000007,69740,{"$f":"TRUNC(B1036/12*0.3)","v":924},{"$f":"TRUNC((B1036+C1036)/2/12*0.3)","v":990},{"$f":"TRUNC((D1036)/12*0.3)","v":1188},{"$f":"TRUNC(((E1036+F1036)/2)/12*0.3)","v":1372},{"$f":"TRUNC(G1036/12*0.3)","v":1531},{"$f":"TRUNC(((H1036+I1036)/2)/12*0.3)","v":1689}]
["Yuba60% AMI",{"$f":"B1035*2*0.6","v":40320},{"$f":"C1035*2*0.6","v":46080},51840,57600,62220,66840,71400,76080,1008,1080,1296,1497,1671,1843]
["Yuba65% AMI",{"$f":"B1035*2*0.65","v":43680},{"$f":"C1035*2*0.65","v":49920},56160,62400,67405,72410,77350,82420,1092,1170,1404,1622,1810,1997]
["Yuba70% AMI",{"$f":"B1035*2*0.7","v":47040},{"$f":"C1035*2*0.7","v":53760},60479.999999999993,67200,72590,77980,83300,88760,1176,1260,1512,1747,1949,2150]
["Yuba75% AMI",{"$f":"B1035*2*0.75","v":50400},{"$f":"C1035*2*0.75","v":57600},64800,72000,77775,83550,89250,95100,1260,1350,1620,1872,2088,2304]
["Yuba80% AMI",{"$f":"B1035*2*0.8","v":53760},{"$f":"C1035*2*0.8","v":61440},69120,76800,82960,89120,95200,101440,1344,1440,1728,1997,2228,2458]
["Yuba90% AMI",{"$f":"B1035*2*0.9","v":60480},{"$f":"C1035*2*0.9","v":69120},77760,86400,93330,100260,107100,114120,1512,1620,1944,2246,2506,2765]
["Yuba100% AMI",{"$f":"B1035*2","v":67200},{"$f":"C1035*2","v":76800},86400,96000,103700,111400,119000,126800,{"$f":"J1035*2","v":1680},{"$f":"K1035*2","v":1800},2160,2496,2784,3072]
["Yuba110% AMI",{"$f":"B1035*2*1.1","v":73920},{"$f":"C1035*2*1.1","v":84480},95040.000000000015,105600.00000000001,114070.00000000001,122540.00000000001,130900.00000000001,139480,{"$f":"TRUNC(B1044/12*0.3)","v":1848},{"$f":"TRUNC((B1044+C1044)/2/12*0.3)","v":1980},{"$f":"TRUNC((D1044)/12*0.3)","v":2376},{"$f":"TRUNC(((E1044+F1044)/2)/12*0.3)","v":2745},{"$f":"TRUNC(G1044/12*0.3)","v":3063},{"$f":"TRUNC(((H1044+I1044)/2)/12*0.3)","v":3379}]
["Yuba120% AMI",{"$f":"B1035*2*1.2","v":80640},{"$f":"C1035*2*1.2","v":92160},103680,115200,124440,133680,142800,152160,2016,2160,2592,2995,3342,3687]