{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Dropdowns","Lists","Visibility","Cover Page","Instructions","Project Overview","Contact List","Sponsor History","Unit Mix","Max Loan and Grant Amounts","Dev Sources","Operating Budget","Dev Budget SU","At High Risk Req","MHP - Supportive Services Plan","SH & SNP Exp","Supportive Services Verif","Threshold Requirements","Supportive Services Costs","Cash Flow","HCD Reserves Calculator","High-Cost Verification","Developer Fee","Local Enviro Verification","Sponsor Certification","Entity Org Docs","Document Checklist-Full List","Application Support"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":3,"defined_names":1552,"comments":17,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Dropdowns","index":0,"n_rows":88,"n_cols":24,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
["Cooperative","For-profit","Alameda",null,1,null,"Alameda","Northern",null,"no",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions permitting missing middle housing uses (e.g., duplexes, triplexes, and fourplexes) by right in existing low-density, single-family residential zones."]
["Corporation","non-profit","Alpine",null,2,null,"Alpine","Rural",null,"(A) A general plan, or general plan amendment, adopted per Gov. Code §65300.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions with density bonus programs which exceed statutory requirements by 10 percent or more."]
["Individual",null,"Amador",null,3,null,"Amador","Rural",null,"(B) A project area redevelopment plan adopted pursuant to the Health and Safety Code §33330.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions that are increasing allowable density in low-density, single-family residential areas beyond the requirements of state Accessory Dwelling Unit law (e.g., permitting more than one ADU or JADU per single-family lot). These policies shall be separate from any qualifying policies under category (ii) above."]
["Limited Liability Corporation",null,"Butte",null,4,null,"Butte","Northern",null,"(C) A regional blueprint plan as defined in the California Regional Blueprint Planning Program administered by the Business, Transportation and Housing Agency, or a regional plan as defined in the Government Code section §65060.7.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions that are reducing or eliminating parking requirements for residential development as authorized by Government Code sections 65852.2; adopting vehicular parking ratios that are less than the relevant ratio thresholds at subparagraphs (A), (B), and (C) of Government Code section 65915, subdivision (p)(1); or adopting maximum parking requirements at or less than ratios pursuant to Government Code section 65915, subdivision (p)."]
["Limited Partnership",null,"Calaveras",null,5,null,"Calaveras","Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects located in jurisdictions that are zoning to allow for residential or mixed uses in one or more non-residential zones (e.g., commercial, light industrial). Qualifying non-residential zones do not include open space or substantially similar zones."]
["Local Public Entity","Federally Recognized Tribe","Colusa",null,6,null,"Colusa","Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerator",null,"Projects located in jurisdictions that are modifying development standards and other applicable zoning provisions to promote greater development intensity. Potential areas of focus include floor area ratio; height limits; minimum lot or unit sizes; setbacks; and allowable dwelling units per acre. These policies must be separate from any qualifying policies under Category (ii) above."]
["Other Legal Entity","For-profit Corporation ","Contra Costa",null,7,null,"Contra Costa","Northern",null,null,null,null,null,null,null,0.15,null,0.15,null,0.3,null,"AHSC-Loan",null,"Projects located in jurisdictions that have adopted a Nondiscretionary Local Approval Process for residential and mixed-use development in all zones permitting multifamily housing, established a Workforce Housing Opportunity Zone, as defined in Government Code section 65620, or a housing sustainability district, as defined in Government Code section 66200."]
["Partnership","Joint Powers Authority","Del Norte",null,8,null,"Del Norte","Rural",null,null,null,null,null,null,null,0.2,null,0.2,null,0.3,null,"CalHome",null,"Projects located in jurisdictions that zone more sites for residential development or zoning sites at higher densities than is required to accommodate 150 percent of the minimum regional housing need allocation for the Lower-Income allocation in the current housing element cycle."]
["Joint Venture","Limited Profit Corporation","El Dorado",null,9,null,"El Dorado","Northern",null,"Fresno",10,3,3,null,null,0.25,null,0.25,null,0.3,null,"CDBG-DR",null,"Projects in jurisdictions that have priority permit processing or reduced plan check times for Accessory Dwelling Units (ADUs)/Junior Accessory Dwelling Units (JADUs), multifamily housing, or homes affordable to Lower- or Moderate-Income households."]
["Tribal Entity","Non-Federally Recognized Tribe","Fresno",null,10,null,"Fresno","Northern",null,"Kern",10,3,3,null,null,0.3,null,0.3,null,0.3,null,"FWHG",null,"Projects located in jurisdictions that have adopted ordinances or implemented other mechanisms that result in less restrictive requirements than Government Code sections 65852.2 and 65852.22 to reduce barriers for property owners to create ADUs/JADUs. Examples of qualifying policies include, but are not limited to, development standards improvements, permit processing improvements, dedicated ADU/JADU staff, technical assistance programs, and pre-approved ADU/JADU design packages."]
["Trust","Non-profit Corporation","Glenn",null,11,null,"Glenn","Rural",null,"Monterey",10,3,3,null,null,0.35,null,0.35,null,0.3,null,"HHC",null,"Projects located in jurisdictions with measures that reduce costs for transportation-related infrastructure or programs that encourage active modes of transportation or other alternatives to automobiles. Qualifying policies include, but are not limited to, publicly funded programs to expand sidewalks or protect bike/micro-mobility lanes; creation of on-street parking for bikes; transit-related improvements; or establishment of carshare programs."]
["N/A","Non-profit Public Benefit Corporation","Humboldt",null,12,null,"Humboldt","Rural",null,"San Joaquin",10,3,3,null,null,0.4,null,0.4,null,0.3,null,"HOME",null,"Projects located in jurisdictions that have established pre-approved or prototype plans for missing middle housing types (e.g., duplexes, triplexes, and fourplexes) in low-density, single-family residential areas."]
["U.S. Green Building Council \nLEED Certification - Gold","Private/Public Partnership","Imperial",null,13,null,"Imperial","Southern",null,"Santa Barbara",10,3,3,null,null,0.45,null,0.45,null,0.3,null,"Homekey",null,"Projects located in jurisdictions that have documented practice of streamlining housing development at the project level, such as by enabling a by-right approval process or by utilizing statutory and categorical exemptions as authorized by applicable law (Pub. Resources Code, sections 21155.1, 21155.4, 21159.24, 21159.25; Gov. Code, section 65457; Cal Code Regs., tit. 14, sections 15303, 15332; Pub. Resources Code, sections 21094.5, 21099, 21155.2, 21159.28)."]
["GreenPointRated  - New Construction: Gold - Rehabilitation: Whole Building","Public Agency","Inyo",null,14,null,"Inyo","Rural",null,"Tulare",10,3,3,null,null,0.5,null,0.5,null,0.3,null,"LHTH",null,"Projects located in jurisdictions that have policy that represents one element of a unified, multi-faceted strategy to promote multiple planning objectives, such as efficient land use, access to public transportation, affordable housing, climate change solutions, and/or hazard mitigation."]
["ENERGY STAR - Certified Home","Sole Proprietorship","Kern",null,15,null,"Kern","Southern",null,"Ventura",10,3,3,null,null,0.55000000000000004,null,0.55000000000000004,null,0.3,null,"MHP",null,"Projects located in jurisdictions that have policies that promote development consistent with the state planning priorities pursuant to Government Code section 65041.1."]
["Living Future Challenge - Living Building","Tribally Designated Housing Entity","Kings",null,16,null,"Kings","Northern",null,"Madera",5,5,3,null,null,0.6,null,0.6,null,0.3,null,"NHTF",null,"Projects located in jurisdictions that have rezoning and other policies that support high-density development in Location Efficient Communities."]
[null,null,"Lake",null,17,null,"Lake","Rural",null,"Merced",5,5,3,null,null,0.65,null,0.7,null,0.3,null,"NPLH-AHD Loan"]
[null,null,"Lassen",null,18,null,"Lassen","Rural",null,"Riverside",5,5,3,null,null,0.7,null,0.7,null,0.3,null,"PLHA"]
[null,null,"Los Angeles",null,19,null,"Los Angeles","Southern",null,"San Diego",5,5,3,null,null,0.75,null,0.8,null,0.3,null,"SHMHP"]
["Highest Resource","Federal","Madera",null,20,null,"Madera","Northern",null,"San Luis Obispo",5,5,3,null,null,0.8,null,0.8,null,0.3,null,"THP"]
["High Resource","4% tax credits","Marin",null,21,null,"Marin","Northern",null,"Santa Cruz",5,5,3,null,null,0.85,null,1,null,0.3,null,"TOD"]
["Moderate Resource (Rapidly Changing)","9% tax credits","Mariposa",null,22,null,"Mariposa","Rural",null,"Sonoma",5,5,3,null,null,0.9,null,1,null,0.3,null,"VHHP"]
["Moderate Resource","Local","Mendocino",null,23,null,"Mendocino","Rural",null,"Stanislaus",5,5,3,null,null,0.95,null,1,null,0.3]
["Low Resource","Local Fee Waiver","Merced",null,24,null,"Merced","Northern",null,"Alameda",3,3,3,null,null,"Manager",null,0,null,0]
["High Segregation & Poverty","Local Land Donation","Modoc",null,25,null,"Modoc","Rural",null,"Alpine",3,3,3,null,null,"Market",null,1,null,0.3]
["Missing / Insufficient Data","Other","Mono",null,26,null,"Mono","Rural",null,"Amador",3,3,3]
["National & State Park / Forest / Rec Area","Private","Monterey",null,27,null,"Monterey","Northern",null,"Butte",3,3,3]
[null,"State-General","Napa",null,28,null,"Napa","Northern",null,"Calaveras",3,3,3]
[null,"State-GGRF","Nevada",null,29,null,"Nevada","Rural",null,"Colusa",3,3,3]
[null,"State-HCD","Orange",null,30,null,"Orange","Southern",null,"Contra Costa",3,3,3]
[null,null,"Placer",null,31,null,"Placer","Northern",null,"Del Norte",3,3,3]
["Fixed for Term","Disposition and Development Agreement","Plumas",null,32,null,"Plumas","Rural",null,"El Dorado",3,3,3]
["Fixed with Reset","Enforceable Option to Lease or Purchase","Riverside",null,33,null,"Riverside","Southern",null,"Glenn",3,3,3]
["Fixed, then Variable","Exclusive Right to Negotiate","Sacramento",null,34,null,"Sacramento","Northern",null,"Humboldt",3,3,3]
["Variable","Fee Title","San Benito",null,35,null,"San Benito","Northern",null,"Imperial",3,3,3]
["Other","Land Sales Contract","San Bernardino",null,36,null,"San Bernardino","Southern",null,"Inyo",3,3,3]
["None","Leasehold estate","San Diego",null,37,null,"San Diego","Southern",null,"Kings",3,3,3]
[null,"Leasehold Interest","San Francisco",null,38,null,"San Francisco","Northern",null,"Lake",3,3,3]
[null,"Letter of intent","San Joaquin",null,39,null,"San Joaquin","Northern",null,"Lassen",3,3,3]
[null,"Other form of site control","San Luis Obispo",null,40,null,"San Luis Obispo","Southern",null,"Los Angeles",3,3,3]
[null,null,"San Mateo",null,41,null,"San Mateo","Northern",null,"Marin",3,3,3]
["ACC","Acquisition/Rehabilitation","Santa Barbara",null,42,null,"Santa Barbara","Southern",null,"Mariposa",3,3,3]
["AHSC","Rehabilitation","Santa Clara",null,43,null,"Santa Clara","Northern",null,"Mendocino",3,3,3]
["HHC","Conversion of Nonresidential Structures","Santa Cruz",null,44,null,"Santa Cruz","Northern",null,"Modoc",3,3,3]
["HKT","New Construction","Shasta",null,45,null,"Shasta","Northern",null,"Mono",3,3,3]
["HOME","New Construction & Acquisition/Rehabilitation","Sierra",null,46,null,"Sierra","Rural",null,"Napa",3,3,3]
["IIGC",null,"Siskiyou",null,47,null,"Siskiyou","Rural",null,"Nevada",3,3,3]
["MORE",null,"Solano",null,48,null,"Solano","Northern",null,"Orange",3,3,3]
["NPLH","Townhouse/Row House","Sonoma",null,49,null,"Sonoma","Northern",null,"Placer",3,3,3]
["PLHA","One or Two Story Walk-Up","Stanislaus",null,50,null,"Stanislaus","Northern",null,"Plumas",3,3,3]
[null,"Mid-Rise (3-5 stories)","Sutter",null,51,null,"Sutter","Northern",null,"Sacramento",3,3,3]
[null,"High-Rise (6+stories)","Tehama",null,52,null,"Tehama","Rural",null,"San Benito",3,3,3]
[null,"Detached Single Family","Trinity",null,53,null,"Trinity","Rural",null,"San Bernardino",3,3,3]
[null,"Duplex/4-Plex","Tulare",null,54,null,"Tulare","Northern",null,"San Francisco",3,3,3]
[null,"Non-Residential Building(s)","Tuolumne",null,55,null,"Tuolumne","Rural",null,"San Mateo",3,3,3]
["N/A",null,"Ventura",null,56,null,"Ventura","Southern",null,"Santa Clara",3,3,3]
["Uncovered",null,"Yolo",null,57,null,"Yolo","Northern",null,"Shasta",3,3,3]
["Covered",{"$f":"vmSponsor2","v":0},"Yuba",null,58,null,"Yuba","Northern",null,"Sierra",3,3,3]
["Enclosed",{"$f":"vmSponsor3","v":0},null,null,59,null,null,null,null,"Siskiyou",3,3,3]
["Subterranean",null,null,null,60,null,null,null,null,"Solano",3,3,3]
["Covered & Uncovered",null,null,null,61,null,null,null,null,"Sutter",3,3,3]
[null,null,null,null,62,null,null,null,null,"Tehama",3,3,3]
[null,null,null,null,63,null,null,null,null,"Trinity",3,3,3]
["<=1 Point for Full 5% point increments above 100%",null,null,null,64,null,null,null,null,"Tuolumne",3,3,3]
["<=1 Point for Full 5% point increments above 50%",null,null,null,65,null,null,null,null,"Yolo",3,3,3]
["<=2 Points for Full 5% point increments above 100%",null,null,null,66,null,null,null,null,"Yuba",3,3,3]
["<=1 Point for Full 5% point increments above 50% X (% of Restricted SH Units X 2 + % of Restricted Non SH Units)",null,null,null,67]
[null,null,null,null,68]
[null,null,null,null,69]
["Leadership in Energy & Environmental Design (LEED) ",null,null,null,70]
["GreenPoint Program",null,null,null,71]
["Passive House Institute US (PHIUS)",null,null,null,72]
["Passive House",null,null,null,73]
["Living Building Challenge",null,null,null,74]
["National Green Building Standard ICC / ASRAE – 700 silver or higher rating",null,null,null,75]
["2011 Enterprise Green Communities",null,null,null,76]
["WELL (when not combined with the programs listed)",null,null,null,77]
["N/A",null,null,null,78]
[null,null,null,null,79]
[null,null,null,null,80]
[]
[]
[]
[]
["No"]
[]
["Yes"]
["No"]

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

{"sheet":"Visibility","index":2,"n_rows":125,"n_cols":20,"rows_kept":125,"cut":false,"hidden":true,"merged":[[1,8,2,9],[2,2,2,3],[2,4,2,5],[1,11,1,16],[0,1,0,2]]}
[]
[null,null,null,null,null,null,null,null,"Hide Based on Characteristic",null,null,"Hide / Unhide Based program"]
[null,"ComponentVisibility","Hide Row(s)",null,"Hide Colum(s)",null,null,null,null,null,"IsPrograms",{"$f":"--IsIig","v":0},{"$f":"--IsSerna","v":0},{"$f":"--IsMhp","v":0},{"$f":"--IsTod","v":0},{"$f":"--IsVhhp","v":0},{"$f":"--IsShmhp","v":0}]
[null,"SheetName","StartRow","EndRow","StartCol","EndCol","Visible","Description","Force True","Force False","Program True","IIG","Serna","MHP","TOD","VHHP","SHMHP"]
[null,"At High Risk Req",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmAtHighRisk=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Cash Flow",{"$f":"ROW('Cash Flow'!A51)","v":51},{"$f":"ROW('Cash Flow'!A51)","v":51},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0,null,null,"FWHG Threshold Requirements"]
[null,"Contact List",{"$f":"ROW('Contact List'!A6)","v":6},{"$f":"ROW('Contact List'!A6)","v":6},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmSponsor2=\"\",vmSponsor2=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},null,null,null,null,null,null,null,null,"IIG Threshold Requirements"]
[null,"Contact List",{"$f":"ROW('Contact List'!A7)","v":7},{"$f":"ROW('Contact List'!A7)","v":7},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmSponsor3=\"\",vmSponsor3=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},null,null,null,null,null,null,null,null,"MHP - Supportive Services Plan"]
[null,"Contact List",{"$f":"ROW('Contact List'!A9)","v":9},{"$f":"ROW('Contact List'!A9)","v":9},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmMGP=\"\",vmMGP=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},null,null,null,null,null,null,null,null,"MHP Supportive Services Costs"]
[null,"Contact List",{"$f":"ROW('Contact List'!A10)","v":10},{"$f":"ROW('Contact List'!A10)","v":10},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmAGP1=\"\",vmAGP1=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},null,null,null,null,null,null,null,null,"MHP Threshold Requirements"]
[null,"Contact List",{"$f":"ROW('Contact List'!A11)","v":11},{"$f":"ROW('Contact List'!A11)","v":11},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmAGP2=\"\",vmAGP2=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},null,null,null,null,null,null,null,null,"Special Needs Exp"]
[null,"Contact List",{"$f":"ROW('Contact List'!A12)","v":12},{"$f":"ROW('Contact List'!A12)","v":12},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmManagerLLC=\"\",vmManagerLLC=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},null,null,null,null,null,null,null,null,"Supportive Housing Exp"]
[null,"Contact List",{"$f":"ROW('Contact List'!A19)","v":19},{"$f":"ROW('Contact List'!A19)","v":19},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsIig","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Dev Budget SU",{"$f":"ROW('Dev Budget SU'!A118)","v":118},{"$f":"ROW('Dev Budget SU'!A207)","v":207},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0,null,null,"VHHP Resident Services Coord"]
[null,"Dev Budget SU",null,null,{"$f":"COLUMN('Dev Budget SU'!K1)","v":11},{"$f":"COLUMN('Dev Budget SU'!K1)","v":11},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0,null,null,"VHHP Supportive Services Costs"]
[null,"Dev Budget SU",null,null,{"$f":"COLUMN('Dev Budget SU'!L1)","v":12},{"$f":"COLUMN('Dev Budget SU'!L1)","v":12},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Dev Sources",{"$f":"ROW('Dev Sources'!A8)","v":8},{"$f":"ROW('Dev Sources'!A8)","v":8},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Dev Sources",{"$f":"ROW('Dev Sources'!A27)","v":27},{"$f":"ROW('Dev Sources'!A27)","v":27},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Dev Sources",{"$f":"ROW('Dev Sources'!A28)","v":28},{"$f":"ROW('Dev Sources'!A28)","v":28},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A9)","v":9},{"$f":"ROW('Developer Fee'!A9)","v":9},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmADM2403=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Developer Fee",{"$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},"Vissible if true",{"$f":"vmADM2403=\"No\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A26)","v":26},{"$f":"ROW('Developer Fee'!A28)","v":28},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"OR(LEFT(vmDF,1)=\"9\",LEFT(vmDF,1)=\"4\",AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"))","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Developer Fee",{"$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},"Vissible if true",{"$f":"OR(LEFT(vmDF,1)=\"9\",AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"))","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A38)","v":38},{"$f":"ROW('Developer Fee'!A56)","v":56},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"LEFT(vmDF,1)=\"4\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Developer Fee",{"$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},"Vissible if true",{"$f":"IF(AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"),FALSE,vmDF=\"No Tax Credits\")","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"HCD Reserves Calculator",{"$f":"ROW('HCD Reserves Calculator'!A22)","v":22},{"$f":"ROW('HCD Reserves Calculator'!A22)","v":22},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"HCD Reserves Calculator",{"$f":"ROW('HCD Reserves Calculator'!A35)","v":35},{"$f":"ROW('HCD Reserves Calculator'!A58)","v":58},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(vmTRPF=\"Yes\",TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"High-Cost Verification",{"$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":false},"Vissible if true",{"$f":"vmHighE=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Max Loan and Grant Amounts",{"$f":"ROW('Max Loan and Grant Amounts'!A22)","v":22},{"$f":"ROW('Max Loan and Grant Amounts'!A25)","v":25},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OtherHCDfunds=\"Yes\",TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Max Loan and Grant Amounts",{"$f":"ROW('Max Loan and Grant Amounts'!A27)","v":27},{"$f":"ROW('Max Loan and Grant Amounts'!A28)","v":28},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Max Loan and Grant Amounts",{"$f":"ROW('Max Loan and Grant Amounts'!A31)","v":31},{"$f":"ROW('Max Loan and Grant Amounts'!A31)","v":31},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Max Loan and Grant Amounts",{"$f":"ROW('Max Loan and Grant Amounts'!A34)","v":34},{"$f":"ROW('Max Loan and Grant Amounts'!A35)","v":35},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Max Loan and Grant Amounts",{"$f":"ROW('Max Loan and Grant Amounts'!A36)","v":36},{"$f":"ROW('Max Loan and Grant Amounts'!A36)","v":36},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"MHP - Supportive Services Plan",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmSN=\"Yes\",AND(IsMhp,IsSpecialNeeds)),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Operating Budget",{"$f":"ROW('Operating Budget'!A129)","v":129},{"$f":"ROW('Operating Budget'!A129)","v":129},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A13)","v":13},{"$f":"ROW('Project Overview'!A14)","v":14},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A16)","v":16},{"$f":"ROW('Project Overview'!A16)","v":16},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A17)","v":17},{"$f":"ROW('Project Overview'!A17)","v":17},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A18)","v":18},{"$f":"ROW('Project Overview'!A20)","v":20},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmAtHighRisk=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A21)","v":21},{"$f":"ROW('Project Overview'!A21)","v":21},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A22)","v":22},{"$f":"ROW('Project Overview'!A23)","v":23},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmLargeFamily=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A24)","v":24},{"$f":"ROW('Project Overview'!A24)","v":24},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A25)","v":25},{"$f":"ROW('Project Overview'!A26)","v":26},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsSenior","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A27)","v":27},{"$f":"ROW('Project Overview'!A27)","v":27},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A28)","v":28},{"$f":"ROW('Project Overview'!A31)","v":31},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsSpecialNeeds","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A32)","v":32},{"$f":"ROW('Project Overview'!A32)","v":32},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A33)","v":33},{"$f":"ROW('Project Overview'!A40)","v":40},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsCIP","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A37)","v":37},{"$f":"ROW('Project Overview'!A38)","v":38},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmUrban=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A44)","v":44},{"$f":"ROW('Project Overview'!A46)","v":46},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmTribalEntity=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A47)","v":47},{"$f":"ROW('Project Overview'!A47)","v":47},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmIndianCountry=\"Indian Country\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A48)","v":48},{"$f":"ROW('Project Overview'!A48)","v":48},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmIndianCountry=\"Fee Land\",vmIndianCountry=\"Trust Land\"),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A53)","v":53},{"$f":"ROW('Project Overview'!A54)","v":54},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Vissible if true",{"$f":"IF(AND(vmIsIig=\"Yes\",vmIsMhp=\"No\"),FALSE,TRUE)","v":true},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A60)","v":60},{"$f":"ROW('Project Overview'!A60)","v":60},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmEmergencyR=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A61)","v":61},{"$f":"ROW('Project Overview'!A61)","v":61},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A64)","v":64},{"$f":"ROW('Project Overview'!A68)","v":68},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmConditionApproval=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A72)","v":72},{"$f":"ROW('Project Overview'!A81)","v":81},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A82)","v":82},{"$f":"ROW('Project Overview'!A85)","v":85},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A93)","v":93},{"$f":"ROW('Project Overview'!A98)","v":98},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A102)","v":102},{"$f":"ROW('Project Overview'!A102)","v":102},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A103)","v":103},{"$f":"ROW('Project Overview'!A103)","v":103},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A107)","v":107},{"$f":"ROW('Project Overview'!A110)","v":110},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmProjectDevType=\"Acquisition & Rehabilitation\",vmProjectDevType=\"Rehabilitation\",vmProjectDevType=\"New Construction & Acq/Rehab\"),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A111)","v":111},{"$f":"ROW('Project Overview'!A111)","v":111},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmProjectDevType=\"Conversion\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A117)","v":117},{"$f":"ROW('Project Overview'!A127)","v":127},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"OtherHCDfunds=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A132)","v":132},{"$f":"ROW('Project Overview'!A135)","v":135},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(Taxcredit=4%,Taxcredit=9%,),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A134)","v":134},{"$f":"ROW('Project Overview'!A134)","v":134},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(Taxcredit=4%,Taxcredit=9%),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A135)","v":135},{"$f":"ROW('Project Overview'!A135)","v":135},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmTaxResev=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A137)","v":137},{"$f":"ROW('Project Overview'!A137)","v":137},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmUMR8302Demolition=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A139)","v":139},{"$f":"ROW('Project Overview'!A142)","v":142},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmScatteredSite=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A145)","v":145},{"$f":"ROW('Project Overview'!A146)","v":146},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmRural=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A150)","v":150},{"$f":"ROW('Project Overview'!A150)","v":150},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsIig","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A151)","v":151},{"$f":"ROW('Project Overview'!A166)","v":166},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Vissible if true",{"$f":"IF(AND(vmIsIig=\"Yes\",vmIsMhp=\"No\"),FALSE,TRUE)","v":true},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A173)","v":173},{"$f":"ROW('Project Overview'!A173)","v":173},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmExperienceRely=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A175)","v":175},{"$f":"ROW('Project Overview'!A177)","v":177},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmPExperienceRely=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A193)","v":193},{"$f":"ROW('Project Overview'!A199)","v":199},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmSponsor2=\"\",vmSponsor2=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A202)","v":202},{"$f":"ROW('Project Overview'!A208)","v":208},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmSponsor3=\"\",vmSponsor3=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A223)","v":223},{"$f":"ROW('Project Overview'!A228)","v":228},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmMGP=\"\",vmMGP=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A231)","v":231},{"$f":"ROW('Project Overview'!A236)","v":236},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmAGP1=\"\",vmAGP1=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A239)","v":239},{"$f":"ROW('Project Overview'!A244)","v":244},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmAGP2=\"\",vmAGP2=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A247)","v":247},{"$f":"ROW('Project Overview'!A252)","v":252},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR(vmManagerLLC=\"\",vmManagerLLC=\"N/A\"),FALSE,TRUE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A255)","v":255},{"$f":"ROW('Project Overview'!A256)","v":256},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmIndianCountry=\"Indian Country\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A269)","v":269},{"$f":"ROW('Project Overview'!A271)","v":271},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmGroundLease=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A406)","v":406},{"$f":"ROW('Project Overview'!A406)","v":406},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(AND(vmTribalEntity=\"Yes\",vmIndianCountry=\"Indian Country\"),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A409)","v":409},{"$f":"ROW('Project Overview'!A409)","v":409},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(AND(vmTribalEntity=\"Yes\",vmIndianCountry=\"Indian Country\"),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A413)","v":413},{"$f":"ROW('Project Overview'!A415)","v":415},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Vissible if true",{"$f":"vmProjectDevType<>\"New Construction\"","v":true},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A422)","v":422},{"$f":"ROW('Project Overview'!A423)","v":423},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"OR(vmOrgType1=\"Federally Recognized Tribe\",vmOrgType2=\"Federally Recognized Tribe\",vmOrgType3=\"Federally Recognized Tribe\")","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A428)","v":428},{"$f":"ROW('Project Overview'!A428)","v":428},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmTenantSelection=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A431)","v":431},{"$f":"ROW('Project Overview'!A432)","v":432},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmTAOS=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A438)","v":438},{"$f":"ROW('Project Overview'!A438)","v":438},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmDCS=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A461)","v":461},{"$f":"ROW('Project Overview'!A461)","v":461},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmIndianCountry=\"Indian Country\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A463)","v":463},{"$f":"ROW('Project Overview'!A465)","v":465},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmRelocation=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"SH & SNP Exp",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"OR(IsSpecialNeeds,vmSN=\"Yes\")","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Sponsor Certification",{"$f":"ROW('Sponsor Certification'!A38)","v":38},{"$f":"ROW('Sponsor Certification'!A39)","v":39},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IF(OR('Sponsor Certification'!AL25=\"Yes\",'Sponsor Certification'!AL26=\"Yes\",'Sponsor Certification'!AL27=\"Yes\",'Sponsor Certification'!AL28=\"Yes\",'Sponsor Certification'!AL29=\"Yes\",'Sponsor Certification'!AL31=\"Yes\",'Sponsor Certification'!AL32=\"Yes\",'Sponsor Certification'!AL33=\"Yes\",'Sponsor Certification'!AL34=\"Yes\",'Sponsor Certification'!AL35=\"Yes\",'Sponsor Certification'!AL36=\"Yes\",'Sponsor Certification'!AL37=\"Yes\"),TRUE,FALSE)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Sponsor History",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible sheet if true",{"$f":"vmSRP=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Supportive Services Costs",{"$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},"Vissible if true",{"$f":"OR(vmSSCLNotice2405=\"Yes\",vmSSCLNotice2405=\"No\")","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Supportive Services Costs",{"$f":"ROW('Supportive Services Costs'!A9)","v":9},{"$f":"ROW('Supportive Services Costs'!A22)","v":22},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmSSCLNotice2405=\"No\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Supportive Services Costs",{"$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},"Vissible if true",{"$f":"vmSSCLNotice2405=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Supportive Services Costs",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"OR(IsSpecialNeeds,vmSN=\"Yes\")","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Supportive Services Verif",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"OR(IsSpecialNeeds,vmSN=\"Yes\")","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false}]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A14)","v":14},{"$f":"ROW('Threshold Requirements'!A14)","v":14},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A23)","v":23},{"$f":"ROW('Threshold Requirements'!A25)","v":25},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsLargeFamily","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A26)","v":26},{"$f":"ROW('Threshold Requirements'!A28)","v":28},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsSenior","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A29)","v":29},{"$f":"ROW('Threshold Requirements'!A34)","v":34},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsFarmworker","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A35)","v":35},{"$f":"ROW('Threshold Requirements'!A37)","v":37},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsAtHighRisk","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A38)","v":38},{"$f":"ROW('Threshold Requirements'!A74)","v":74},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"IsSpecialNeeds","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A76)","v":76},{"$f":"ROW('Threshold Requirements'!A78)","v":78},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A79)","v":79},{"$f":"ROW('Threshold Requirements'!A86)","v":86},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"AND(IsIig,OR('Project Overview'!$AL$38=\"No\",'Project Overview'!$AL$39=\"No\"))","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A95)","v":95},{"$f":"ROW('Threshold Requirements'!A116)","v":116},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"AND(IsMhp,IsSpecialNeeds)","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A97)","v":97},{"$f":"ROW('Threshold Requirements'!A102)","v":102},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Vissible if true",{"$f":"vmPropertyManager=\"Yes\"","v":true},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A103)","v":103},{"$f":"ROW('Threshold Requirements'!A103)","v":103},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmPropertyManager=\"No\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A106)","v":106},{"$f":"ROW('Threshold Requirements'!A111)","v":111},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmServiceProvider=\"Yes\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A112)","v":112},{"$f":"ROW('Threshold Requirements'!A112)","v":112},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmServiceProvider=\"No\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A135)","v":135},{"$f":"ROW('Threshold Requirements'!A136)","v":136},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"OR(IsSpecialNeeds,vmSN=\"Yes\")","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A145)","v":145},{"$f":"ROW('Threshold Requirements'!A146)","v":146},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmSiteControl=\"No\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A161)","v":161},{"$f":"ROW('Threshold Requirements'!A162)","v":162},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",{"$f":"vmIndianCountry=\"Indian Country\"","v":false},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A163)","v":163},{"$f":"ROW('Threshold Requirements'!A164)","v":164},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Vissible if true",{"$f":"vmIndianCountry<>\"Indian Country\"","v":true},null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,0,0,0,0]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A166)","v":166},{"$f":"ROW('Threshold Requirements'!A183)","v":183},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Threshold Requirements",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,1,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!E1)","v":5},{"$f":"COLUMN('Unit Mix'!E1)","v":5},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!F1)","v":6},{"$f":"COLUMN('Unit Mix'!F1)","v":6},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!G1)","v":7},{"$f":"COLUMN('Unit Mix'!J1)","v":10},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!L1)","v":12},{"$f":"COLUMN('Unit Mix'!L1)","v":12},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!M1)","v":13},{"$f":"COLUMN('Unit Mix'!M1)","v":13},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!N1)","v":14},{"$f":"COLUMN('Unit Mix'!N1)","v":14},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!R1)","v":18},{"$f":"COLUMN('Unit Mix'!R1)","v":18},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},1,0,0,0,0,0]
[null,"Unit Mix",null,null,{"$f":"COLUMN('Unit Mix'!S1)","v":19},{"$f":"COLUMN('Unit Mix'!S1)","v":19},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Vissible if true",null,null,{"$f":"SUMPRODUCT(ComponentVisibility[[#This Row],[IIG]:[SHMHP]],IsPrograms)>0","v":false},0,0,1,0,0,0]

{"sheet":"Cover Page","index":3,"n_rows":39,"n_cols":2,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,1,38,13],[32,1,32,38],[36,1,36,38],[0,1,0,38],[20,1,20,38],[23,1,23,38],[1,1,1,38],[2,1,2,38],[25,1,25,38],[29,1,29,38],[31,1,31,38],[33,1,33,38],[21,1,21,38],[24,1,24,38],[27,1,27,38],[28,1,28,38]]}
[]
[null,"Tribal Multifamily Finance Super Notice of Funding Availability (NOFA)\nMarch 19, 2025"]
[null,"Round 1 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 (HCD)"]
[null,"Gustavo Velasquez, Director"]
[null,"651 Bannon Street, Sacramento, CA  95811 Telephone: (916) 263-2771"]
[]
[null,"Email: StateTribalFunding@hcd.ca.gov"]
[null,"Tribal Multifamily Finance Super NOFA"]
[null,"https://www.hcd.ca.gov"]
[]
[]
[null,"End of Document"]
[]
["V.1","Tribal Super NOFA Application 04/17/2025"]

{"sheet":"Instructions","index":4,"n_rows":19,"n_cols":42,"rows_kept":19,"cut":false,"hidden":false,"merged":[[18,1,18,38],[10,1,10,38],[16,1,16,38],[9,1,9,38],[13,1,13,4],[13,5,13,38],[14,1,14,4],[14,5,14,38],[15,1,15,4],[15,5,15,38],[12,1,12,38],[11,1,11,27],[11,28,11,38],[1,1,1,38],[3,1,3,38],[7,1,7,38],[8,1,8,23],[8,24,8,38],[4,4,4,38]]}
[]
[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 right (double-click to open)."]
[]
[]
[null,"Application materials must be submitted electronically via HCD portal system. Requirements for uploading the Application Workbook and required supporting "]
[null,"documentation, including naming conventions, are described in the application instructions available at  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tribal Multifamily Finance Super NOFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Update website address"]
[null,"Applications will be accepted on an over-the-counter (OTC) basis, and evaluated on a first come, first-reviewed basis, beginning April 1, 2025, through February 28, 2026, or until the available funds are exhausted, whichever occurs first. Applicants must upload all application materials to the Department’s website no later than 11:59 p.m. Pacific Daylight Time on February 28, 2026.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBD"]
[null,"Applications must be on the Department’s forms and cannot be altered or modified by the Sponsor/Applicant. Excel forms 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,"AppSupport@hcd.ca.gov"]
[null,"Additional instructions and guidance are given throughout the Application in \"red\" text and in cell comments. Cell Notes/Comments are very important to read as some of these will provide direction on completing your application."]
[null,"\"Yellow\" cells ",null,null,null,"are for Sponsor or 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,"\"Red\" cells",null,null,null,"indicate the Sponsor/Applicant has failed to meet a requirement of the program, threshold, scoring, upload, or certification."]
[null,"Disclosure of Application: The application, including any and all supplemental documents submitted during the review process, is a public record, which is available for public review pursuant to the California Public Records Act (CPRA) (Division 10 (commencing with Section 7920.000) of Title 1 of the Government Code). After final awards have been issued, the Department may disclose any materials provided by the Applicant to any person making a request under the CPRA. The Department cautions Applicants to use discretion in providing information not specifically requested, including but not limited to, bank account numbers, personal phone numbers, and home addresses. By providing this information to the Department, the Applicant is waiving any claim of confidentiality and consents to the disclosure of submitted material upon request."]
[]
[null,"End of Document"]

{"sheet":"Project Overview","index":5,"n_rows":488,"n_cols":42,"rows_kept":488,"cut":false,"hidden":false,"merged":[[57,1,57,36],[132,4,132,5],[161,34,161,38],[300,24,300,25],[7,21,7,36],[296,4,296,6],[284,28,284,29],[289,3,289,38],[296,12,296,14],[295,29,295,31],[295,1,295,3],[295,24,295,25],[295,7,295,8],[300,18,300,19],[404,1,404,3],[404,4,404,12],[404,13,404,30],[103,17,103,23],[103,24,103,38],[178,31,178,34],[178,35,178,38],[179,1,179,11],[179,12,179,18],[179,19,179,22],[179,23,179,27],[179,28,179,30],[179,31,179,34],[179,35,179,38],[180,1,180,11],[180,12,180,18],[299,14,299,15],[7,1,7,2],[29,4,29,10],[31,1,31,2],[39,4,39,10],[39,31,39,36],[20,1,20,2],[10,1,10,36],[28,1,28,36],[31,3,31,18],[16,3,16,18],[16,1,16,2],[124,17,124,21],[140,1,140,19],[24,1,24,20],[110,1,110,3],[131,4,131,5],[114,33,114,38],[134,12,134,30],[117,14,117,25],[117,27,117,38],[119,17,119,21],[118,22,118,25],[113,13,113,19],[120,29,120,34],[102,1,102,8],[135,37,135,38],[130,7,130,8],[130,1,130,6],[133,12,133,16],[133,26,133,27],[18,1,18,36],[299,33,299,35],[285,1,285,2],[283,30,283,38],[300,14,300,15],[296,15,296,17],[4,1,5,38],[46,1,46,3],[43,1,43,22],[44,37,44,38],[110,4,110,12],[110,13,110,30],[110,31,110,36],[110,37,110,38],[107,4,107,12],[109,37,109,38],[109,31,109,36],[109,13,109,30],[92,1,92,17],[89,1,89,38],[44,29,44,36],[46,11,46,30],[46,31,46,36],[54,1,54,33],[62,1,62,36],[51,37,51,38],[28,37,28,38],[29,37,29,38],[42,23,42,36],[45,1,45,3],[20,3,20,18],[39,37,39,38],[283,28,283,29],[299,21,299,23],[303,8,303,9],[293,26,294,28],[294,21,294,23],[295,21,295,23],[282,3,282,8],[289,1,289,2],[281,12,281,17],[295,32,295,34],[295,26,295,28],[295,9,295,11],[294,12,294,14],[291,5,291,38],[276,1,276,12],[285,28,285,29],[284,10,284,11],[284,19,284,20],[279,5,279,11],[276,13,276,26],[294,4,294,6],[282,19,282,20],[287,1,287,2],[293,24,294,25],[282,1,282,2],[285,12,285,17],[277,32,277,38],[295,4,295,6],[285,21,285,26],[294,7,294,8],[284,30,284,38],[285,3,285,8],[296,32,296,34],[296,9,296,11],[305,36,305,38],[306,18,306,19],[304,29,304,32],[305,33,305,35],[299,29,299,32],[284,1,284,2],[283,10,283,11],[296,26,296,28],[300,26,300,28],[299,18,299,19],[299,26,299,28],[401,1,401,16],[317,9,317,10],[301,24,301,25],[303,29,303,32],[302,12,302,13],[304,8,304,9],[302,18,302,19],[301,16,301,17],[305,18,305,19],[302,21,302,23],[303,24,303,25],[303,10,303,11],[303,26,303,28],[304,14,304,15],[305,12,305,13],[304,24,304,25],[304,12,304,13],[301,26,301,28],[288,3,288,38],[287,3,287,38],[299,12,299,13],[300,1,300,7],[298,14,298,19],[296,24,296,25],[296,21,296,23],[302,33,302,35],[302,16,302,17],[302,8,302,9],[305,21,305,32],[301,14,301,15],[302,24,302,25],[303,33,303,35],[301,33,301,35],[306,1,306,7],[304,36,304,38],[301,10,301,11],[303,21,303,23],[304,16,304,17],[306,16,306,17],[305,16,305,17],[304,26,304,28],[301,12,301,13],[303,18,303,19],[302,1,302,7],[302,29,302,32],[304,18,304,19],[303,1,303,7],[303,36,303,38],[301,18,301,19],[301,21,301,23],[301,29,301,32],[301,8,301,9],[217,31,217,36],[226,13,226,30],[281,3,281,8],[271,1,271,3],[259,19,259,21],[240,1,240,3],[242,31,242,36],[299,16,299,17],[282,28,282,29],[282,30,282,38],[282,21,282,26],[290,3,290,38],[283,1,283,2],[300,29,300,32],[298,8,298,13],[298,24,298,25],[272,4,272,12],[294,9,294,11],[291,1,291,4],[299,10,299,11],[296,7,296,8],[296,35,296,38],[299,36,299,38],[281,30,281,38],[283,3,283,8],[288,1,288,2],[290,1,290,2],[293,35,294,38],[298,21,298,23],[299,8,299,9],[278,12,279,15],[300,36,300,38],[293,1,293,23],[242,1,242,3],[249,13,249,30],[238,1,238,3],[235,31,235,36],[250,1,250,3],[257,29,257,33],[272,31,272,36],[246,37,246,38],[259,34,259,36],[259,37,259,38],[278,16,279,38],[276,32,276,38],[281,10,281,11],[281,28,281,29],[267,37,267,38],[277,27,277,31],[275,1,275,38],[258,19,258,21],[273,31,273,36],[240,4,240,12],[269,34,269,38],[273,37,273,38],[273,13,273,30],[239,37,239,38],[209,1,209,12],[207,13,207,30],[226,37,226,38],[225,4,225,12],[296,29,296,31],[206,13,206,30],[298,36,298,38],[296,1,296,3],[279,1,279,4],[277,13,277,26],[213,37,213,38],[212,37,212,38],[231,13,231,30],[213,1,213,3],[212,4,212,12],[215,13,215,30],[215,4,215,12],[272,13,272,30],[277,1,277,12],[273,4,273,12],[282,10,282,11],[283,12,283,17],[282,12,282,17],[284,3,284,8],[284,12,284,17],[295,35,295,38],[272,37,272,38],[218,4,218,12],[239,13,239,30],[210,6,210,38],[214,37,214,38],[285,10,285,11],[415,4,415,12],[389,6,389,10],[474,35,474,38],[187,13,187,30],[232,37,232,38],[233,4,233,12],[269,20,269,33],[205,1,205,3],[207,4,207,12],[205,4,205,12],[261,33,261,35],[285,30,285,38],[285,19,285,20],[281,21,281,26],[278,5,278,11],[276,27,276,31],[271,31,271,36],[272,1,272,3],[211,1,211,3],[270,1,270,19],[205,31,205,36],[188,13,188,30],[187,31,187,36],[195,31,195,36],[203,37,203,38],[239,4,239,12],[196,4,196,12],[192,1,192,10],[202,31,202,36],[195,1,195,3],[196,31,196,36],[198,37,198,38],[108,1,108,3],[131,31,131,33],[273,1,273,3],[35,1,35,20],[35,37,35,38],[338,23,338,26],[283,19,283,20],[278,1,278,4],[271,13,271,30],[356,36,356,38],[143,37,143,38],[132,6,132,18],[132,31,132,33],[131,1,131,3],[122,22,122,25],[125,29,125,34],[144,27,144,38],[339,1,339,7],[338,8,338,11],[341,23,341,25],[324,1,324,2],[323,3,323,9],[322,20,325,20],[324,21,324,22],[184,31,184,36],[211,4,211,12],[211,13,211,30],[296,18,296,20],[136,11,136,12],[328,25,328,26],[324,3,324,9],[328,11,328,15],[187,37,187,38],[206,1,206,3],[197,31,197,36],[195,13,195,30],[211,31,211,36],[163,31,163,33],[193,31,193,36],[195,4,195,12],[207,1,207,3],[192,25,192,30],[191,15,191,38],[193,4,193,12],[197,37,197,38],[194,31,194,36],[188,4,188,12],[168,30,168,38],[202,13,202,30],[201,25,201,30],[202,4,202,12],[189,13,189,30],[188,37,188,38],[192,31,192,38],[193,13,193,30],[186,4,186,12],[181,1,181,11],[180,35,180,38],[163,34,163,38],[204,37,204,38],[201,9,201,24],[204,4,204,12],[204,13,204,30],[204,31,204,36],[149,1,149,38],[207,37,207,38],[229,15,229,38],[223,1,223,3],[212,31,212,36],[201,1,201,8],[193,37,193,38],[213,31,213,36],[219,37,219,38],[222,1,222,3],[226,4,226,12],[222,31,222,36],[225,13,225,30],[218,1,218,3],[221,11,221,14],[226,1,226,3],[215,1,215,3],[221,1,221,10],[194,37,194,38],[214,4,214,12],[218,37,218,38],[215,37,215,38],[203,31,203,36],[224,31,224,36],[219,13,219,30],[219,4,219,12],[227,13,227,30],[221,15,221,38],[224,1,224,3],[216,31,216,36],[227,4,227,12],[225,1,225,3],[217,1,217,3],[217,13,217,30],[159,14,159,30],[134,4,134,11],[133,28,133,35],[102,12,102,19],[138,1,138,17],[102,9,102,10],[157,6,157,13],[152,34,152,38],[157,14,157,30],[153,14,153,30],[150,1,150,38],[153,1,153,5],[159,6,159,13],[156,34,156,38],[153,34,153,38],[153,6,153,13],[151,1,151,38],[159,31,159,33],[147,8,147,38],[147,1,147,7],[139,1,139,19],[144,1,144,26],[139,20,139,38],[138,37,138,38],[133,1,133,11],[136,13,136,20],[158,6,158,13],[148,1,148,38],[145,31,145,36],[141,20,141,38],[143,28,143,36],[132,1,132,3],[162,34,162,38],[155,14,155,30],[137,37,137,38],[124,22,124,25],[156,14,156,30],[145,4,145,12],[238,31,238,36],[216,1,216,3],[231,4,231,12],[216,37,216,38],[216,4,216,12],[223,4,223,12],[230,4,230,12],[237,11,237,14],[233,37,233,38],[227,37,227,38],[230,13,230,30],[229,11,229,14],[231,37,231,38],[233,1,233,3],[154,34,154,38],[155,34,155,38],[158,1,158,5],[160,31,160,33],[212,1,212,3],[223,37,223,38],[224,13,224,30],[214,1,214,3],[231,1,231,3],[226,31,226,36],[214,13,214,30],[237,15,237,38],[232,13,232,30],[218,13,218,30],[233,13,233,30],[235,37,235,38],[232,31,232,36],[232,4,232,12],[239,1,239,3],[316,1,316,2],[322,23,322,29],[315,1,315,2],[317,19,317,23],[315,27,315,31],[316,3,316,7],[248,4,248,12],[249,4,249,12],[250,4,250,12],[250,31,250,36],[316,19,316,23],[295,18,295,20],[314,25,314,26],[232,1,232,3],[234,1,234,3],[298,1,299,7],[238,4,238,12],[222,37,222,38],[222,4,222,12],[223,31,223,36],[235,1,235,3],[231,31,231,36],[322,1,322,2],[411,4,411,12],[405,1,405,36],[395,20,395,23],[390,6,390,10],[390,33,390,35],[391,27,391,29],[403,1,403,36],[381,21,381,23],[368,24,368,27],[322,13,322,19],[374,15,374,23],[371,28,371,30],[371,10,371,13],[372,10,372,13],[372,24,372,38],[307,8,307,9],[310,1,310,38],[307,14,307,15],[351,10,351,14],[317,3,317,7],[320,10,320,13],[395,18,395,19],[393,1,393,38],[399,4,399,12],[395,4,395,5],[380,36,391,38],[386,21,386,23],[385,18,385,20],[382,33,382,35],[387,27,387,29],[312,1,312,38],[317,35,317,38],[302,36,302,38],[302,26,302,28],[320,24,320,25],[320,27,320,28],[323,23,323,29],[307,10,307,11],[382,12,382,16],[314,19,314,23],[374,35,374,38],[375,10,375,13],[368,15,368,23],[374,28,374,30],[317,17,317,18],[320,19,320,21],[306,8,306,9],[306,12,306,13],[304,21,304,23],[305,8,305,9],[317,11,317,15],[314,27,314,31],[306,10,306,11],[369,1,369,9],[348,8,348,9],[341,6,341,8],[367,28,367,30],[367,1,367,9],[367,35,367,38],[356,1,356,5],[330,1,330,38],[337,1,337,6],[336,1,336,38],[487,1,487,38],[382,18,382,20],[381,27,381,29],[388,33,388,35],[391,24,391,26],[394,6,394,8],[394,35,394,38],[394,31,394,34],[387,21,387,23],[399,1,399,3],[394,4,394,5],[382,30,382,32],[388,12,388,16],[385,33,385,35],[380,12,381,16],[385,30,385,32],[485,1,485,38],[383,6,383,10],[414,1,414,3],[413,1,413,3],[413,31,413,36],[413,4,413,12],[415,13,415,30],[484,1,484,38],[412,31,412,36],[463,1,463,36],[388,27,388,29],[380,18,380,35],[381,33,381,35],[381,30,381,32],[383,18,383,20],[388,24,388,26],[464,4,464,12],[479,35,479,38],[482,35,482,38],[473,35,473,38],[442,37,442,38],[475,35,475,38],[471,35,471,38],[395,14,395,15],[478,35,478,38],[412,1,412,3],[481,35,481,38],[467,1,467,38],[398,1,398,38],[395,24,395,25],[208,45,212,45],[212,13,212,30],[213,4,213,12],[213,13,213,30],[219,1,219,3],[219,31,219,36],[227,1,227,3],[227,31,227,36],[230,31,230,36],[234,31,234,36],[234,37,234,38],[234,4,234,12],[234,13,234,30],[230,1,230,3],[216,13,216,30],[223,13,223,30],[225,31,225,36],[224,4,224,12],[460,1,460,36],[412,4,412,12],[414,31,414,36],[399,31,399,36],[410,1,410,3],[409,37,409,38],[386,27,386,29],[386,6,386,10],[384,33,384,35],[387,1,387,5],[384,24,384,26],[383,33,383,35],[384,27,384,29],[391,18,391,20],[391,1,391,17],[395,1,395,3],[395,6,395,13],[386,1,386,5],[387,12,387,16],[404,37,404,38],[417,1,417,36],[386,24,386,26],[383,30,383,32],[397,1,397,38],[385,12,385,16],[386,30,386,32],[414,37,414,38],[415,37,415,38],[383,27,383,29],[402,1,402,36],[389,12,389,16],[391,30,391,32],[218,31,218,36],[217,4,217,12],[224,37,224,38],[214,31,214,36],[217,37,217,38],[215,31,215,36],[322,21,322,22],[325,1,325,2],[334,1,334,38],[370,24,370,27],[324,23,324,29],[327,1,327,38],[335,1,335,38],[331,1,331,38],[325,3,325,9],[333,8,333,38],[325,21,325,22],[315,25,315,26],[315,11,315,15],[316,35,316,38],[367,31,367,34],[342,6,342,8],[356,24,356,27],[338,20,338,22],[352,1,352,8],[363,1,363,38],[306,14,306,15],[304,10,304,11],[300,12,300,13],[305,14,305,15],[307,18,307,19],[309,1,309,38],[461,1,461,36],[222,13,222,30],[225,37,225,38],[413,37,413,38],[384,1,384,5],[390,12,390,16],[390,1,390,5],[384,21,384,23],[386,12,386,16],[407,37,407,38],[408,1,408,36],[389,21,389,23],[388,6,388,10],[411,1,411,3],[389,33,389,35],[389,18,389,20],[399,37,399,38],[412,37,412,38],[411,13,411,30],[410,13,410,30],[377,10,377,13],[377,1,377,9],[374,31,374,34],[415,1,415,3],[389,27,389,29],[390,30,390,32],[414,13,414,30],[387,33,387,35],[394,1,394,3],[412,13,412,30],[411,31,411,36],[407,1,407,36],[415,31,415,36],[373,31,373,34],[369,10,369,13],[365,1,365,38],[464,13,464,30],[338,27,338,29],[386,18,386,20],[385,27,385,29],[373,35,373,38],[382,24,382,26],[385,1,385,5],[390,18,390,20],[464,1,464,3],[383,12,383,16],[389,24,389,26],[391,33,391,35],[391,21,391,23],[410,4,410,12],[414,4,414,12],[387,6,387,10],[394,9,394,30],[385,21,385,23],[389,1,389,5],[389,30,389,32],[409,1,409,36],[464,37,464,38],[410,31,410,36],[410,37,410,38],[403,37,403,38],[368,28,368,30],[374,1,374,13],[373,1,373,9],[395,16,395,17],[413,13,413,30],[411,37,411,38],[381,1,381,5],[382,6,382,10],[369,15,369,23],[373,15,373,23],[373,24,373,27],[384,6,384,10],[383,24,383,26],[381,18,381,20],[385,24,385,26],[386,33,386,35],[395,26,395,38],[381,24,381,26],[375,31,375,34],[374,24,374,27],[376,24,376,27],[376,35,376,38],[399,13,399,30],[406,1,406,36],[388,30,388,32],[388,18,388,20],[396,1,396,3],[396,4,396,5],[404,31,404,36],[381,6,381,10],[379,1,379,38],[384,12,384,16],[388,1,388,5],[383,1,383,5],[377,15,377,34],[387,30,387,32],[387,24,387,26],[380,6,380,10],[384,18,384,20],[388,21,388,23],[384,30,384,32],[387,18,387,20],[390,21,390,23],[383,21,383,23],[378,1,378,38],[377,35,377,38],[376,1,376,9],[369,24,369,27],[371,1,371,9],[372,1,372,9],[371,31,371,34],[390,24,390,26],[390,27,390,29],[375,28,375,30],[376,10,376,13],[382,21,382,23],[382,1,382,5],[382,27,382,29],[385,6,385,10],[371,35,371,38],[376,31,376,34],[375,1,375,9],[370,35,370,38],[372,15,372,23],[375,24,375,27],[375,35,375,38],[369,31,369,34],[368,35,368,38],[368,1,368,9],[328,17,328,18],[356,12,356,14],[368,31,368,34],[367,10,367,13],[364,1,364,38],[347,17,347,18],[356,32,356,35],[338,36,338,38],[351,15,351,16],[360,22,360,25],[352,9,352,10],[343,8,343,10],[356,28,356,30],[347,1,347,7],[367,15,367,23],[367,24,367,27],[368,10,368,13],[366,1,366,13],[338,1,338,4],[356,20,356,22],[328,27,328,31],[338,15,338,19],[350,1,350,38],[357,1,357,6],[360,7,360,9],[339,8,339,10],[342,15,342,17],[316,25,316,26],[341,19,341,22],[338,30,338,35],[341,33,341,35],[323,1,323,2],[362,1,362,38],[338,12,338,14],[328,3,328,7],[347,29,347,34],[333,1,333,7],[323,13,323,19],[325,33,325,38],[322,11,322,12],[325,31,325,32],[351,26,351,34],[351,7,351,8],[342,23,342,25],[341,15,341,17],[322,10,325,10],[355,15,355,24],[328,9,328,10],[347,8,347,9],[356,6,356,8],[342,10,342,14],[341,27,341,32],[314,8,317,8],[317,27,317,31],[320,4,320,5],[323,33,323,38],[323,31,323,32],[325,23,325,29],[347,26,347,27],[342,19,342,22],[345,1,345,38],[351,35,351,36],[324,13,324,19],[325,11,325,12],[360,1,360,6],[360,18,360,20],[342,1,342,5],[328,1,328,2],[325,13,325,19],[323,11,323,12],[354,1,354,38],[347,11,347,16],[357,7,357,9],[324,33,324,38],[341,1,341,5],[341,10,341,14],[322,30,325,30],[343,1,343,7],[351,1,351,6],[356,16,356,19],[324,31,324,32],[347,20,347,25],[351,18,351,22],[338,5,338,7],[323,21,323,22],[324,11,324,12],[322,31,322,32],[370,31,370,34],[371,24,371,27],[369,35,369,38],[369,28,369,30],[300,16,300,17],[300,10,300,11],[300,33,300,35],[283,21,283,26],[298,29,298,32],[293,32,294,34],[294,15,294,17],[293,29,294,31],[294,18,294,20],[298,26,298,28],[320,29,320,30],[315,33,315,34],[299,24,299,25],[359,1,359,38],[348,1,348,7],[371,15,371,23],[370,28,370,30],[366,14,377,14],[373,10,373,13],[376,15,376,23],[370,15,370,23],[375,15,375,23],[376,28,376,30],[373,28,373,30],[370,1,370,13],[347,35,347,36],[346,1,346,38],[320,6,320,7],[307,12,307,13],[315,3,315,7],[304,33,304,35],[305,1,305,7],[314,35,314,38],[315,19,315,23],[316,17,316,18],[316,33,316,34],[315,17,315,18],[320,31,320,32],[317,33,317,34],[320,22,320,23],[316,27,316,31],[316,9,316,10],[314,3,314,7],[314,9,314,10],[313,1,313,38],[311,1,311,38],[305,10,305,11],[320,16,320,17],[319,1,319,38],[317,25,317,26],[314,32,317,32],[314,1,314,2],[314,16,317,16],[314,24,317,24],[320,14,320,15],[320,1,320,3],[243,4,243,12],[243,1,243,3],[243,31,243,36],[243,37,243,38],[241,31,241,36],[240,31,240,36],[240,13,240,30],[242,13,242,30],[247,4,247,12],[247,31,247,36],[245,15,245,38],[247,13,247,30],[280,1,280,38],[295,12,295,14],[259,1,259,15],[245,11,245,14],[271,37,271,38],[271,4,271,12],[269,1,269,19],[257,34,257,38],[257,19,257,21],[241,1,241,3],[295,15,295,17],[248,37,248,38],[247,1,247,3],[247,37,247,38],[246,4,246,12],[257,1,257,15],[286,1,286,38]],"merged_total":1601,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmIsIig=\"Yes\"","v":false},"IsIig"]
[null,"HCD APP#:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmIsMhp=\"Yes\"","v":false},"IsMhp"]
[null,"TRIBAL SUPER NOFA APPLICATION"]
[null,"NOFA §II Program Requirements.\nApplicants are responsible for independently reviewing applicable portions of the MHP and IIG Guidelines, dated May 18, 2023, for a comprehensive discussion of the rules, standards, and requirements that are relevant to their proposed Projects. A Project is not eligible for an award unless it meets all the threshold requirements of all applicable Program(s) from which funding is being sought. The Department is committed to reviewing all proposals on a case-by-case basis and may offer waivers for projects with unique challenges that do not meet the threshold but offer significant community benefits. This could include smaller scale projects or those seeking to address specific community needs."]
[null,"Select HCD program(s)\nPlease select HCD programs, yes or no; do not leave blank."]
[]
[]
[null,null,null,"Multifamily Housing Program (MHP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infill Infrastructure Grant Program of 2019 (IIG-2019)"]
[]
[]
[null,"“Optional Answer\" will not affect application review or ranking. Sponsor(s)/Applicant(s) or Joint Venture Entity meets CDLAC Definition of BIPOC Organization? per CDLAC 5230(f)(1)(B), TCAC 10327(c)(2)(E)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remove"]
[]
[]
[null,"Select Eligible Project Type(s)",null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7302(e)\",\"\"),\"  \",IF(IsIig,\"IIG §200(a)\",\"\"))","v":"  "}]
[]
[null,null,null,"MHP: Farmworker Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmFarmworker=\"Yes\"","v":false},"IsFarmworker"]
[null,null,null,"MHP: At High Risk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmAtHighRisk=\"yes\"","v":false},"IsAtHighRisk"]
[null,"At High Risk Projects must complete the \"At High Risk Req\" Worksheet/tab."]
[null,"MHP §7302(e)(4) Sponsor/Applicant certifies that the Project meets these requirements?"]
[]
[null,null,null,"MHP: Large Family",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmLargeFamily=\"Yes\"","v":false},"IsLargeFamily"]
[null,"MHP §7302(e)(1) Sponsor/Applicant certifies that the Project meets these requirements?"]
[]
[null,null,null,"MHP: Senior",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmSenior=\"Yes\"","v":false},"IsSenior"]
[null,"MHP §7302(e)(2) Sponsor/Applicant certifies that the Project meets these requirements? "]
[]
[null,null,null,"MHP: Special Needs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B27=\"Yes\"","v":false},"IsSpecialNeeds"]
[null,"Special Needs Projects must complete the \"MHP Supportive Services Plan\", \"MHP Supportive Services Costs\", \"SH & SNP Exp\", and  \"Supportive Services Verif\"  Worksheets / tabs."]
[null,"MHP §7302(e)(5) & as applicable §7302(f&g) Sponsor/Applicant certifies that the Project meets all MHP Special Needs Project requirements?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$14","v":"05. Integration Plan"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$14","v":"For Special Needs Units provide an Integration Plan that demonstrates how Sponsor/Applicant will meet MHP §7302(g) requirements."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,null,null,"IIG: Capital Improvement Project - with Qualifying Infill Project(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmCIP=\"Yes\"","v":false},"IsCIP"]
[]
[null,"IIG §200(a) Sponsor/Applicant certifies that the Project meets the requirements for Eligible Capital Improvement Projects? "]
[null,"Is the CIP an integral part of, or necessary for the development of, a QIP?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL35=\"No\",\"To be eligible for funding, all IIG applications must include a Qualifying Infill Project.\",\"\")","v":""}]
[null,"Appendix A – Defined Terms Is QIP located in an Urbanized Area?"]
[]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$12","v":"03. Urban Area"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$12","v":"Provide documentation of location in an Urbanized Area."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"Appendix A – Defined Terms Is the QIP on a vacant site where at least 50 percent of the perimeter of the site adjoins parcels that are developed with Urban Uses?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$13","v":"04. Capital Improvement Project"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$13","v":"Applicant narrative and documentation evidencing Capital Improvement Project is an integral part of, or necessary to facilitate the development of the Qualifying Infill Project(s) identified in the application."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[]
[null,"Is the Sponsor/Applicant a Tribal Entity?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(IsMhp,IsIig,IsSerna,IsVhhp),\"See Appendix A – Defined Terms\",\"\")","v":""}]
[null,"Is Project located in Indian Country, or located on fee or trust land within the state of California?"]
[null,"The Applicant meets the following conditions of award funding to the extent applicable, and, subject to any modifications or waivers as provided for in HSC §50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019) that shall be set forth in a Standard Agreement. It is noted that these same conditions do not need to be satisfied initially to engage in the competitive award process.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7302(i)(2)(A-C)\",\"\"),\"  \",IF(IsIig,\"IIG§200(e)(2)(A-C)\",\"\"))","v":"  "}]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$15","v":"06. Tribal Entity Waiver"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$15","v":"Modifications or waivers as provided for in HSC Section 50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$16","v":"07a. Indian Country Verification"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$16","v":"Documentation verifying land is located in Indian Country as defined by 18 USC 1151."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$17","v":"07b. Fee or Trust Land Verification"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$17","v":"Documentation verifying land is located on Fee or Trust Land."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[]
[null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7303.1(k)\",\"\"),\"  \",IF(IsIig,\"IIG §202(k)\",\"\"))","v":"  "}]
[null,"Sponsor/Applicant acknowledges and certifies that Projects involving new construction, acquisition and substantial Rehabilitation, or conversion of nonresidential structures to residential dwelling units must be constructed in a manner to accommodate broadband service with at least a speed of 25 megabits per second for downloading and 3 megabits per second for uploading (25/3). Sponsor is not required to provide free internet service to the tenants."]
[null,{"$f":"IF(IsMhp,\"MHP §7302(b)\",\"\")","v":""}]
[null,"Sponsor/Applicant certifies that other development funding sources, including all tax credit equity generated by the Project, are insufficient to cover Project development costs?"]
[null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7302(k)\",\"\"),\"  \",IF(IsIig,\"IIG §200(g)\",\"\"))","v":"  "}]
[null,"Sponsor/Applicant acknowledges that once a Project is awarded Department funds, the Sponsor/Recipient/Awardee acceptance of these Department funds is acknowledging that the Project as submitted to and approved by the Department and is the Project that is to be funded and built. Any bifurcation of the Project would make that Award null and void, as the awarded Project is no longer feasible as originally submitted and approved and because the awarded funds are unable to be assumed or assigned."]
[null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7302(c)\",\"\"),\"  \",IF(IsIig,\"IIG §200(c)\",\"\"))","v":"  "}]
[null,"Sponsor/Applicant certifies that at the time of the application due date, the construction or Rehabilitation work has not commenced, except for emergency repairs to existing structures required to eliminate hazards or threats to health and safety?\nFor the purposes of this subdivision, the commencement of construction or Rehabilitation work means the first land-disturbing activity associated with a Project, including land preparation such as clearing, grading, and filling, or the first alteration of any wall, ceiling, floor, or other structural part of a building, whether or not that alteration affects the external dimensions of the building."]
[null,"Does Sponsor/Applicant plan to complete, or has completed, any emergency repairs to existing structures required to eliminate hazards or threats to health and safety?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$18","v":"8. Project Emergency Repairs"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$18","v":"Provide explanation how the Project meets the exceptions specified in program Guidelines for emergency repairs to existing structures required to eliminate hazards or threats to health and safety."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$19","v":"9. App Sub Notification"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$19","v":"MHP Only: The application includes a letter from the Applicant to the relevant local legislative body or tribal governing body that, pursuant to HSC Section 50675.7(e), notifies the body of the Applicant’s intent to submit a loan application to the Department."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Is the proposed project required to be constructed as a condition of approval of one or more market rate developments pursuant to an inclusionary housing ordinance, or similar local requirement?"]
[null,"Sponsor/Applicant acknowledges that Units required under the ordinance, or other requirements shall not be counted in determining applicable loan limits, except for the following:"]
[null,"(1)","Units restricted under the Program at a lower rent level than required by the ordinance"]
[null,"(2)","Units developed under a land dedication to the local government agency in which the project is located."]
[null,null,"For purposes of this subdivision (d), site-specific affordability requirements of public land sales and affordability requirements under the Surplus Land Act are not considered to be inclusionary housing ordinances or similar local requirements."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$20","v":"10. Housing Ordinance"},null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$20","v":"Provide a copy of the inclusionary housing finance, or similar local requirement."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"NOFA §II (C) Eligible Use of Funds"]
[null,"All Program funds shall be used only for approved eligible costs that are incurred on the Project as set forth in the relevant Program Guidelines or Regulations sections indicated below. Such eligible costs include any interim or bridge loans used to pay such costs. In addition, the costs must be necessary and must be consistent with the lowest reasonable cost consistent with the Project's scope and area as determined by the Department."]
[null,"1.","MHP 2023 Guidelines §7304: Eligible Use of Funds"]
[null,null,"a.","Funds shall only be used for capital asset related expenses as required by GC §16727."]
[null,null,"b.","Sponsor/Applicant acknowledges that the eligible costs include the following: NOFA §II (C)(1)(b)(i-xx)?"]
[null,null,"c.","Sponsor/Applicant acknowledges that except as provided in NOFA II (C)(1)(b)(viii), no Program funds shall be used for costs associated exclusively with non-Restricted Units or Commercial Space. A Manager’s Unit may be considered a Restricted Unit for the purpose of allocating development costs. If only a portion of the Rental Housing Development consists of Restricted Units, the Program loan amount shall not exceed the sum of the following:"]
[null,null,null,"i.","The costs of all items specified in subsection (b), above, associated exclusively with the Restricted Units. "]
[null,null,null,"ii.","A share of the costs of common areas used primarily by residential tenants. This share shall be in direct proportion to the ratio between the gross floor area of the Restricted Units and the gross floor area of all residential units; and "]
[null,null,null,"iii.","A share of the cost of other items such as roofs that cannot be specifically allocated to Restricted Units, non-Restricted Units, or Commercial Space. This share shall be in direct proportion to the ratio between: "]
[null,null,null,null,"1.","The gross floor area of the Restricted Units, plus a share of the gross floor area of common areas used primarily by residential tenants in direct proportion to the ratio between the gross floor area of the Restricted Units and the gross floor area of all units; and "]
[null,null,null,null,"2.","The total gross floor area of the structure or structures."]
[]
[null,"2.","IIG 2023 Guidelines §203: Eligible Use of Funds"]
[null,null,"Funds shall be used only for approved eligible costs that are incurred on the Capital Improvement Projects as set forth in this section. In addition, the costs must be reasonable and necessary and must be consistent with the lowest reasonable cost consistent with the Project's scope and area as determined by the Department. "]
[null,null,"a.","Funds shall only be used for Capital Asset related expenses (GC §16727) "]
[null,null,"b.","Eligible costs include the construction, rehabilitation, demolition, relocation, preservation, acquisition, or other physical improvements of the following: NOFA §II (C)(2)(b)(i-xvii)?"]
[]
[null,"Describe Developer(s) experience with affordable housing:"]
[]
[]
[null,"Add Project description below:"]
[]
[]
[null,"IIG Capital Improvement Project - provide related CIP and scope or work."]
[]
[]
[null,"QIP: describe unit mix and tenant population (narrative portion)"]
[]
[]
[null,"Per NOFA §III (C), will the Sponsor/Applicant be seeking to substitute previously awarded funds, including but not limited to substitutions made to increase the amount of an award?"]
[]
[null,"Project Information"]
[null,"QIP Name",null,null,null,null,null,null,null,null,null,null,null,null,"QIP known under another name(s)?"]
[null,"QIP - total land area in acres:",null,null,null,null,null,null,null,null,null,null,"QIP - commercial square feet:"]
[null,"Project Development Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Where is the Project located?"]
[null,"Project Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Address"]
[null,"Project County",null,null,null,null,null,null,null,null,"Project City",null,null,null,null,null,null,null,null,null,null,"Project Zip",null,null,null,null,null,null,"Geographic Location",null,null,null,null,null,{"$f":"IF($F$106>0,VLOOKUP($F$106,Dropdowns!G1:H58,2,FALSE),\"\")","v":""}]
[null,"For Acq/Rehab and Rehab Projects ONLY: Provide a description of the current condition of the structure(s) and a general description of the overall scope of work. Include a discussion of any proposed modification to the unit configurations, unit mix, need for seismic retrofit, or modifications in use (e.g., commercial/tourist hotel to SRO or studio apartments). All Projects must submit a Physical Needs Assessment (PNA) or Capital Needs Assessment (CNA) prepared by a qualified independent third party contractor, which supports the proposed scope of work. All Projects must submit a current rent roll, which includes household income and household size for each unit."]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$21","v":"11. Rehab Description"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$21","v":"Narrative description of current condition of structure(s) and overall scope of work. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$22","v":"12. PNA or CNA"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$22","v":"PNA or CNA prepared by a qualified independent third-party contractor."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$23","v":"13. Rent Roll"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$23","v":"Current rent roll, including household income & size for each unit. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$24","v":"14. Adaptive Reuse Narrative"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$24","v":"Narrative describing Project and area in which Project will be built; must confirm Project will consist of the rehab of a vacant or underused commercial or industrial building(s). Structures such as residential hotels that are currently used for housing will not be considered to be eligible in meeting the adaptive reuse criteria. Narrative must confirm Project site is located within a developed area served with public infrastructure."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"(APNs):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Census Tract(s)"]
[]
[]
[]
[null,"Has the Sponsor/Applicant applied, plan to apply, or been awarded other HCD program funds (outside this Super NOFA) for this Project?"]
[null,"If applicable, provide other Project name(s) for which this Project has applied for HCD funds in the past."]
[]
[null,"HCD program(s) name(s):",null,null,null,null,null,null,null,null,null,null,null,null,"21-06","Plan to apply?",null,"Loan amount",null,null,null,null,"Grant amount",null,null,null,"Awarded?",null,null,"Award date or expected Award date?",null,null,null,null,null,"HCD Contract Number"]
[]
[]
[]
[null,"AHSC TRA"]
[null,"AHSC STI"]
[null,"AHSC PGM"]
[null,"NPLH COSR only"]
[null,"HHC COSR only"]
[]
[null,"For assistance in streamlining the review process, please provide the names of entities related to each sponsor parent company, and any and all related entities that have received awards from HCD. This is not a requirement but will reduce review time if completed. If yes, please complete \"Sponsor History\" sheet/tab."]
[]
[null,"Type of Tax Credits"]
[null,"Federal",null,null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor"]
[null,"State",null,null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor"]
[null,{"$f":"IF(Taxcredit=4%,\"Timeframe for applying for 4%Tax Credits\",IF(Taxcredit=9%,\"Timeframe for applying for 9%Tax Credits\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"Proposed month",null,null,null,null,null,null,null,null,"Proposed year",null,null,null,null,null,null,"Tax Credit Reservation Awarded?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$25","v":"15. Tax Credit Reservation"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$25","v":"If the Project has already received a tax credit reservation, upload documentation."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"UMR §8302. Restrictions on Demolition - does the proposed project involving new construction and requiring the demolition of existing residential Units?"]
[null,{"$f":"IF(vmUMR8302Demolition=\"Yes\",\"# of bedrooms in demolished structures?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmUMR8302Demolition=\"Yes\",\"# of bedrooms in new Project?\",\"\")","v":""}]
[null,"Is the Project a scattered site housing Project?  UMR §8303(b)"]
[null,"If yes, will the proposed Project meet the UMR §8303(b) requirements? "]
[null,"Scatter site addresses (complete address)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scatter site addresses (complete address)"]
[]
[]
[]
[null,"Is Project located in a Rural Area as defined by H&S Code §50199.21? Sponsor/Applicant must use the TCAC Method for determining rural status.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Documentation of rural status"]
[null,"Which methodology is being used to demonstrate that the Project area is rural?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$26","v":"16. Rural Status Determination"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$26","v":"TCAC Method for determining rural status."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Eligible Sponsor/Applicant",null,null,null,null,null,null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7303\",\"\"),\"  \",IF(IsIig,\"IIG §201\",\"\"))","v":"  "}]
[null,"The \"Sponsor/Applicant\" is the entity demonstrating experience and capacity in the development and ownership of affordable housing, including human and financial resources, and which will have direct and continuing control of the Rental Housing Development. Enter the name of the entity meeting this definition as Sponsor #1. Additional entities partnering with Sponsor #1 (i.e. co-Sponsor/Applicant, non-profit with for-profit, supportive housing partners) should be entered as Sponsor #2."]
[null,"The Recipient of the IIG funds must be the eligible Applicant as defined in §201 of the IIG guidelines."]
[null,"A Sponsor/Applicant has “capacity” if it has adequate staff, offices, capital, assets, and other resources to efficiently meet the operational needs of the Rental Housing Development; to maintain the Fiscal Integrity of the Rental Housing Development; and to satisfy all legal requirements and obligations in connection with the Rental Housing Development. Evidence of capacity must be reasonably acceptable to the Department in form and substance. Each Sponsor/Applicant shall satisfactorily demonstrate capacity at the time of its application for the funds."]
[null,"Project Staffing Chart for Sponsor #1"]
[null,"Staff Type",null,null,null,null,"Employee / Consultant full name",null,null,null,null,null,null,null,"Position Title and Employer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full time / Part time",null,null,"% of time dedicated to this Project"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$27","v":"17. Sponsor/Applicant Capacity"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$27","v":"For each Sponsor/Applicant, describe the Sponsor/Applicant's capacity to acquire, develop, and own the proposed Project. Provide a narrative description of how affiliate/subsidiary/parent company entities are related/connected to the Sponsor/Applicant, including entities required to have common board directors or similar controlling requirements. Describe any operational or financial support, reliance on another entity for staffing/offices/equipment, and shared staffing and office space arrangements (including reimbursement agreements or lack thereof) among the entities."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Sponsor/Applicant #1",null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Sponsor/Applicant Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"The Sponsor/Applicant acknowlwdges that the Department reserves the right to request clarification of unclear or ambiguous statements made in an application or request additional clarifying documentation or information. "]
[null,"Sponsor/Applicant shall demonstrate that it has successfully developed, operated, and owned at least one (1) Rental Housing Development of equivalent unit type and project size, scale, and occupancy."]
[null,"Is Sponsor/Applicant relying on the experience of its controlled affiliated entity to demonstrate that it has successfully developed, operated, and owned at least one (1) Rental Housing Development of equivalent size, scale, level of amenities, and occupancy?"]
[null,"Name of controlled affiliated entity"]
[null,"Is Sponsor/Applicant relying on the experience of its Principal to demonstrate that it has successfully developed, operated, and owned at least one (1) Rental Housing Development of equivalent size, scale, level of amenities, and occupancy?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$29","v":"18. Resume Principal"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$29","v":"Resume of Principal."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$30","v":"19. SOQ Principal"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$30","v":"Statement of Qualifications of Principal."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$31","v":"20. Cert of Employment"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$31","v":"Certification of Prior Employment Executed by Previous Employer(s), the certification of prior employment must include verification of the projects listed in this section and the corresponding dates of experience."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"Equivalent Experience"]
[null,"Project Name ",null,null,null,null,null,null,null,null,null,null,"Complete Project Address",null,null,null,null,null,null,"Housing Type",null,null,null,"Project regulated by?",null,null,null,null,"# of Units",null,null,"Date Ownership began",null,null,null,"Date Ownership ended"]
[]
[]
[]
[null,"Will the Sponsor/Applicant be the Recipient/co-Recipient of the Department’s Award of funds?"]
[null,"Will the Sponsor/Applicant be organized on a for-profit, limited-profit, or non-profit basis?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$32","v":"21a. Spon1 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$32","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$33","v":"21b. Spon1 OrgDoc1, Spon1 OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$33","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$34","v":"21c. Spon1 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$34","v":"Sponsor/Applicant Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$35","v":"21d. Spon1 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$35","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$36","v":"21e. Spon1 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$36","v":"Certificate of Good Standing dated within 30 days of the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$37","v":"21f. Spon1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$37","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Sponsor/Applicant #2",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Sponsor/ApplicantType:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$39","v":"22a. Spon2 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N39","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$40","v":"22b. Spon2 OrgDoc1, Spon2 OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!N40","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$41","v":"22c. Spon2 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$41","v":"Sponsor/Applicant Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$42","v":"22d. Spon2 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$42","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$43","v":"22e. Spon2 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$43","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$44","v":"22f. Spon2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$44","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Sponsor/Applicant #3",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Sponsor/Applicant Type:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$46","v":"23a. Spon3 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$46","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$47","v":"23b. Spon3 OrgDoc1, Spon3 OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$47","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$48","v":"23c. Spon3 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$48","v":"Sponsor/Applicant Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$49","v":"23d. Spon3 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$49","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$50","v":"23e. Spon3 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$50","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$51","v":"23f. Spon3 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$51","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Owner/Borrower Entity"]
[null,"Legal Name:"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$53","v":"24a. BWR Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$53","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$54","v":"24b. BWR OrgDoc1, BWR OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$54","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$55","v":"24c. BWR OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$55","v":"Must demonstrate Sponsor/Applicant control of the Borrower consistent with UMR §8313.2."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$56","v":"24d. BWR Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$56","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$57","v":"24e. BWR STD-204 Payee Data Record"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$57","v":"Payee Data record STD204. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$58","v":"24f. BWR Fi$Cal TIN Form"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$58","v":"Reference: Taxpayer Identification Number (TIN) (public entities ONLY)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$59","v":"24g. BWR EIN Verification"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$59","v":"IRS Form SS-4."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$60","v":"24h. BWR Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$60","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$61","v":"24i. BWR Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$61","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Managing General Partner",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$63","v":"25a. MGP Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$63","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$64","v":"25b. MGP OrgDoc1, MGP OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$64","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$65","v":"25c. MGP OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$65","v":"MGP Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$66","v":"25d. MGP Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$66","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$67","v":"25e. MGP Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$67","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$68","v":"25f. MGP Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$68","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Administrative General Partner #1",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$70","v":"26a. AGP1 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$70","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$71","v":"26b. AGP1 OrgDoc1, AGP1 OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$71","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$72","v":"26c. AGP1 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$72","v":"AGP1 Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$73","v":"26d. AGP1 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$73","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$74","v":"26e. AGP1 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$74","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$75","v":"26f. AGP1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$75","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Administrative General Partner #2",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$77","v":"27a. AGP2 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$77","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$78","v":"27b. AGP2 OrgDoc1, AGP2 OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$78","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$79","v":"27c. AGP2 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$79","v":"AGP2 Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$80","v":"27d. AGP2 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$80","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$81","v":"27e. AGP2 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$81","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$82","v":"27f. AGP2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$82","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Manager of LLC",null,null,null,null,null,null,null,null,null,"Entity Name"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$84","v":"28a. MLLC Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$84","v":"Reference: Sponsor/Applicant Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$85","v":"28b. MLLC Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$85","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$86","v":"28c. MLLC OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$86","v":"MLLC Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$87","v":"28d. MLLC OrgDoc1, MLLC OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$87","v":"Reference: Entity Org Docs Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$88","v":"28e. MLLC Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$88","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$89","v":"28f. MLLC Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$89","v":"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Site Control",null,null,null," UMR §8303 and §8316"]
[null,"For Projects developed in Indian Country, the following exception apply:"]
[null,"Where site control is a ground lease, the lease agreement between the Tribal Entity and the Project owner may be for a time period less than required by UMR §8303, but must be for a period not less than 50 years."]
[null,"At time of application, does Sponsor/Applicant, or its wholly controlled affiliate have site control pursuant to UMR §8303?"]
[null,"Type of site control:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,"Expires",null,null,"Extensions Available",null,null,null,null,null,null,"Purchase Price",null,null,null,null,"Total Land Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[null,"Current owner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current owner street address",null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,"State",null,null,"Zip code"]
[]
[]
[null,"Below, provide details for unusual site control special circumstances, and for applications with multiple or non-contiguous parcels, scattered sites, lot line adjustments, air rights parceling, phased projects, or other complex land transactions, including unique value calculations and explanations as applicable:"]
[]
[null,"Below, describe any planned and completed property transfers occurring in connection with development of the proposed Project."]
[]
[null,"Ground Lease planned?"]
[null,"Lessor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment"]
[]
[]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$91","v":"29. Site Control"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$91","v":"Documentation of site control in accordance with UMR §8303, including a summary explanation of site control and values for applications with multiple or non-contiguous parcels, scattered sites, lot line adjustments, phased projects, or other complex land and acquisition transactions.\nFor IIG Adaptive Reuse Set-aside, provide visual and narrative documentation that the site complies with the Appendix A - Defined Term of Adaptive Reuse."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$92","v":"30. Preliminary Title Report"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$92","v":"Provide a preliminary report dated within 30 days of application due date.  For trust or restricted land, a current title status report issued by the BIA is acceptable in lieu of a title report."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$93","v":"31. Appraisal"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$93","v":"If land cost or value is included in the development budget, an appraisal report supporting the cost or value is required. If required, the appraisal may be submitted at time of application, prior to award, or prior to distribution of Homekey funds for acquisition or construction, as specified in the Standard Agreement. Applicant should discuss appraisal requirements and timing during pre-application meetings."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Site and Unit Information"]
[null,"Current Use",null,null,null,null,null,null,null,null,null,null,null,"Proposed Zoning (code and name)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Is Site Improved?",null,null,null,null,"Year Improvements Built?"]
[]
[null,"Rent Control?",null,null,null,"Access Road Maintenance",null,null,null,null,null,null,"Sponsor / Applicant Notes"]
[]
[null,"Site conditions and adjoining land uses"]
[null,null,null,"Poor drainage",null,null,null,null,null,null,null,null,"Erosion problems",null,null,null,null,null,null,null,null,"Unstable soil ",null,null,null," ",null,null,null,null,"Underground storage tanks"]
[null,null,null,"Possible lead paint",null,null,null,null,null,null,null,null,"Possible asbestos",null,null,null,null,null,null,null,null,"Wetlands area",null,null,null,null,null,null,null,null,"Onsite stream/creek"]
[null,null,null,"100-yr. flood plain",null,null,null,null,null,null,null,null,"Possible soil pollution",null,null,null,null,null,null,null,null,"Grade 5-10%",null,null,null,null,null,null,null,null,"Grade over 10%"]
[null,null,null,"Airport within 2 miles",null,null,null,null,null,null,null,null,"Possible high noise level",null,null,null,null,null,null,null,null,"Abandoned well(s)",null,null,null,null,null,null,null,null,"Railroad tracks within 100 yards"]
[null,null,null,"Unusual ingress/egress",null,null,null,null,null,null,null,null,"High water table",null,null,null,null,null,null,null,null,"Retaining wall",null,null,null,null,null,null,null,null,"Ground water contamination"]
[null,"Describe adjoining land uses within 300 feet of the Project"]
[null,"West"]
[null,"East"]
[null,"North"]
[null,"South"]
[null,"Unique Features"]
[]
[null,"Existing versus proposed Units  (include Manager's Units)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total # Units",null,"Total # Bedrooms",null,null,"Total # Buildings",null,null,"Total  # Mgr. Units",null,null,"Total # of Parking Spaces"]
[null," ",null,null,"Beds",null,null,"0 Bdrm",null,"1 Bdrm",null,null,"2 Bdrm",null,null,"3 Bdrm",null,null,"4 Bdrm",null,null,"5 + Bdrm"]
[null,"Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H296:X296)","v":0},null,{"$f":"SUM(($H$296*1)+($J$296*1)+($M$296*2)+($P$296*3)+($S$296*4)+($V$296*5))","v":0}]
[null,"Proposed",null,null,null,null,null,{"$f":"$AH$300","v":0},null,{"$f":"$AH$301","v":0},null,null,{"$f":"$AH$302","v":0},null,null,{"$f":"$AH$303","v":0},null,null,{"$f":"$AH$304","v":0},null,null,{"$f":"SUM($AH$305)","v":0},null,null,{"$f":"SUM(H297:X297)","v":0},null,{"$f":"SUM(($H$297*1)+($J$297*1)+($M$297*2)+($P$297*3)+($S$297*4)+($V$297*5))","v":0}]
[]
[null,"Building types",null,null,null,null,null,null,"New Construction",null,null,null,null,null,"Rehabilitation",null,null,null,null,null,null,"Unit Size",null,null,"Baths",null,"Layout",null,null,"Avg. Sq. Ft.",null,null,null,"All Units",null,null,"Restricted"]
[null,null,null,null,null,null,null,null,"Units",null,"Stories",null,"Bldgs.",null,"Units",null,"Stories",null,"Bldgs.",null,null,"0 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],0,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],0,UnitsTbl[Total restricted units])","v":0}]
[null,"Townhouse/Row House",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],1,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],1,UnitsTbl[Total restricted units])","v":0}]
[null,"One or Two Story Walk-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],2,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],2,UnitsTbl[Total restricted units])","v":0}]
[null,"Mid-Rise (3-5 stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],3,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],3,UnitsTbl[Total restricted units])","v":0}]
[null,"High-Rise (6+stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],4,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],4,UnitsTbl[Total restricted units])","v":0}]
[null,"Detached Single Family ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],5,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],5,UnitsTbl[Total restricted units])","v":0}]
[null,"Duplex/4-Plex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AH$300:$AJ$305)","v":0},null,null,{"$f":"SUM($AK$300:$AM$305)","v":0}]
[null,"Non-Residential Bldg(s)"]
[null,"Totals",null,null,null,null,null,null,{"$f":"SUM($I$301:$J$306)","v":0},null,null,null,{"$f":"SUM($M$301:$N$307)","v":0},null,{"$f":"SUM($O$301:$P$306)","v":0},null,null,null,{"$f":"SUM($S$301:$T$307)","v":0}]
[]
[null,"Sponsor/Applicant Notes"]
[]
[]
[null,"Amenities"]
[null,"Unit Amenities/Features"]
[null,null,null,"Air Conditioning",null,null,null,null,null,null,null,"Refrigerator",null,null,null,null,null,null,null,"Range",null,null,null,null,null,null,null,"Microwave",null,null,null,null,null,null,null,"Disposal"]
[null,null,null,"Dishwasher",null,null,null,null,null,null,null,"Walk-In Closet",null,null,null,null,null,null,null,"Fenced Rear Yard",null,null,null,null,null,null,null,"Ceiling Fans",null,null,null,null,null,null,null,"Curtains/Blinds"]
[null,null,null,"Fireplace",null,null,null,null,null,null,null,"Emergency Call ",null,null,null,null,null,null,null,"Free Cable TV",null,null,null,null,null,null,null,"Storage Area",null,null,null,null,null,null,null,"Lofts "]
[null,null,null,"Balcony",null,null,null,null,null,null,null,"Patio ",null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)"]
[]
[null,"Project Amenities"]
[null,"Elevator(s)",null,null,null,null,null,null,null,null,"Laundry Rms.",null,null,null,null,null,null,null,null,"Washers",null,null,null,null,null,null,null,"Dryers"]
[]
[null,null,null,"Community Room ",null,null,null,null,null,null,null,null,null,"Community Kitchen",null,null,null,null,null,null,null,null,null,"Computer Room",null,null,null,null,null,null,null,null,null,"High Speed Internet"]
[null,null,null,"Fitness Room ",null,null,null,null,null,null,null,null,null,"Picnic/BBQ Area(s)",null,null,null,null,null,null,null,null,null,"Tot Lot/Playground",null,null,null,null,null,null,null,null,null,"Sports Court"]
[null,null,null,"Tennis Court",null,null,null,null,null,null,null,null,null,"Swimming Pool",null,null,null,null,null,null,null,null,null,"Jacuzzi/Sauna",null,null,null,null,null,null,null,null,null,"Bike Parking"]
[null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)"]
[]
[null,"Security & Other"]
[null,null,null,"Gated Entry",null,null,null,null,null,null,null,"Bldg. Card Key",null,null,null,null,null,null,null,"Security Patrol",null,null,null,null,null,null,null,"Security Cameras"]
[]
[null,"Describe any mandatory charges to tenants beyond allowable Rents.  "]
[]
[]
[null,"Other onsite Services?"]
[]
[null,"Blank"]
[null,"Miscellaneous Information"]
[null,"Residential Space"]
[null,"Residential Units",null,null,null,null,null,null,"Common Areas",null,null,null,null,null,null,"Community Room",null,null,null,null,null,null,null,"Leasing Office",null,null,null,null,null,null,"Additional Storage Space"]
[null,"Subtotal Residential SF",null,null,null,null,null,null,{"$f":"SUM($F$339,$M$339,$U$339,$AB$339,$AK$339)","v":0}]
[]
[null,"Maintenance Shop",null,null,null,null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,null,"Service Area",null,null,null,null,null,null,null,"Service Office"]
[null,"(Other) (sq. ft.)",null,null,null,null,null,null,null,null,"(Other) (sq. ft.)",null,null,null,null,null,null,null,null,"(Other) (sq. ft.)"]
[null,"Total Residential SF",null,null,null,null,null,null,{"$f":"SUM($I$340,$G$342,$P$342,$X$342,$AH$342,$G$343,$P$343,$X$343,$AH$343)","v":0}]
[]
[null,"Residential Parking"]
[null,"Free Residential Parking Spaces"]
[null,"Uncovered Tenant Parking",null,null,null,null,null,null,null,null,null,"Covered Tenant Parking",null,null,null,null,null,null,null,null,"Enclosed Tenant Parking ",null,null,null,null,null,null,null,null,"Tenant Guest Spaces"]
[null,"Subtotal Parking Spaces",null,null,null,null,null,null,{"$f":"SUM($I$348,$R$348,$AA$348,$AJ$348)","v":0}]
[]
[null,"Extra Spaces Tenants may Rent"]
[null,"Uncovered Parking",null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,"Enclosed Parking",null,null,null,null,null,null,null,"Total Handicap Parking Spaces"]
[null,"Grand Total Parking Spaces",null,null,null,null,null,null,null,{"$f":"SUM(I349,H352,P352,X352)","v":0}]
[]
[null,"Commercial Space"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Square Footage"]
[null,"Commercial Area",null,null,null,null,null,null,null,null,"Offices",null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,"Storage Space",null,null,null,null,null,null,null,"(Other)"]
[null,"Total Commercial SF",null,null,null,null,null,{"$f":"SUM($G$357,$M$357,$U$357,$AC$357,$AK$357)","v":0}]
[]
[null,"Parking Spaces for Commercial Tenants"]
[null,"Uncovered Parking",null,null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,null,null,null,"Total Spaces",null,null,null,{"$f":"SUM($H$361,$S$361)","v":0}]
[]
[null,"Describe other available parking for commercial patrons"]
[]
[]
[null,"Income from sources other than residential Rents and subsidies"]
[null,"Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Leased Spaces "]
[null,"No. of Units Using Central Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,"Lease Terms",null,null,null,"Sq. Feet",null,null,"Rent/SF/Mo.",null,null,null,"Annual Gross"]
[null,"Weekly Assumed Income Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC369*AF369*12","v":0}]
[null,"Annual Total Laundry Income",null,null,null,null,null,null,null,null,{"$f":"+K369*K368*52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC370*AF370*12","v":0}]
[null,"Residential Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC371*AF371*12","v":0}]
[null,"Tenant Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"SUM(H352,P352,X352)","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,{"$f":"+AC372*AF372*12","v":0}]
[null,"Monthly Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
[null,"Annual Residential Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K372*K373*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC374*AF374*12","v":0}]
[null,"Commercial Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC375*AF375*12","v":0}]
[null,"Number of Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"+$AA$361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC376*AF376*12","v":0}]
[null,"Monthly Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC377*AF377*12","v":0}]
[null,"Annual Commercial Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K376*K377*12","v":0},null,null,null,null,"Total Income from Other Leased Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ369:AM377)","v":0}]
[]
[null,"Monthly utility allowance"]
[null,null,null,null,null,null,"Type of Utility",null,null,null,null,null,"Does the owner or tenant pay utilities?",null,null,null,null,null,"Enter Allowances for Tenant Paid Utilities by Bdrm. Size"]
[null,"Utilities",null,null,null,null,"(Gas, Electric, etc.)",null,null,null,null,null,null,null,null,null,null,null,"0 bdrm",null,null,"1 bdrm",null,null,"2 bdrms",null,null,"3 bdrms",null,null,"4 bdrms",null,null,"≥5 bdrms"]
[null,"Heating"]
[null,"Cooking"]
[null,"Other Electric"]
[null,"Air Conditioning"]
[null,"Water Heating"]
[null,"Water"]
[null,"Sewer"]
[null,"Trash"]
[null,"Other"]
[null,"Total Tenant Utility Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S383:U391)","v":0},null,null,{"$f":"SUM(V383:X391)","v":0},null,null,{"$f":"SUM(Y383:AA391)","v":0},null,null,{"$f":"SUM(AB383:AD391)","v":0},null,null,{"$f":"SUM(AE383:AG391)","v":0},null,null,{"$f":"SUM(AH383:AJ391)","v":0}]
[]
[null,"Source for utility allowances"]
[null,"Local PHA?",null,null,null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective date:"]
[null,"HUD?",null,null,null,null,"Utility Company (Actual Survey)?",null,null,null,null,null,null,null,null,null,"CUAC?",null,null,null,"Other?"]
[null,"NAHASDA?"]
[null,"Sponsor/Applicant Notes:"]
[]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$95","v":"32. Utility allowance"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$95","v":"Schedule of utility allowances."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Land Entitlement and Environmental Requirements & Reports"]
[null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7303.1(h)\",\"\"),\"  \",IF(IsIig,\"IIG §202(i)\",\"\"))","v":"  "}]
[null,"Sponsor/Applicant certifies that all discretionary local land use approvals have been obtained, and any applications for streamlined, ministerial approval under Government Code §65913.4 have been submitted to the relevant local government?\nFor projects not applying for streamlined ministerial approval, submission of a completed, signed Local Approvals and Environmental Review Verification Form."]
[null,"File Name:",null,null,"71. Streamlined Ministerial Approval",null,null,null,null,null,null,null,null,"Applicant must submit either (1) documentation that the project reasonably meets the eligibility requirements for streamlined, ministerial approval and that all necessary applications and notices have been submitted for review; or (2) documentation from the applicable local agency verifying streamlined ministerial approval. See MHP Guideline §7303.1 (h). For complete description of this requirement. For scoring points a legal opinion and certification is required.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"The above requirement is not applicable where a Tribal Entity Applicant is proposing a Project that is located in Indian Country."]
[null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7303.1(i)\",\"\"),\"  \",IF(IsIig,\"IIG §202(i)\",\"\"))","v":"  "}]
[null,"Sponsor/Applicant certifies that a Phase I Environmental Site Assessment (ESA) – and a Phase II Environmental Site Assessment, if the Phase I ESA revealed known or potential contamination – has been completed and indicates that the Project site(s) is free from severe adverse environmental conditions, such as the presence of toxic waste."]
[null,"The above requirement is not applicable where a Tribal Entity Applicant is proposing a Project that is located in Indian Country."]
[null,"If environmental mitigation is required, are costs sufficient, pursuant to the environmental reports and included in the Project's Development Budget?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$97","v":"33. Env. Report 1"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$97","v":"Phase I (prepared or updated no earlier than 12 months prior to the application due date)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$98","v":"34. Env. Report 2"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$98","v":"Phase II (prepared or updated no earlier than 12 months prior to the application due date)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$99","v":"35. Env. Report 3"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$99","v":"Lead Based Paint Report (for structures built prior to 1978) (rehab only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$100","v":"36. Env. Report 4"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$100","v":"Mold Report (rehab only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$101","v":"37. Env. Report 5"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$101","v":"Asbestos Report (for structures built prior to 1978) (rehab only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$102","v":"38. Env. Report 6"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$102","v":"Other Environmental Report."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"NOFA VI. Other State Requirements"]
[]
[null,"A.","Housing First"]
[null,null,"1.","Applicant(s) acknowledges that to the extent possible, Applicants shall employ the core components of Housing First, as set forth at Welfare and Institutions Code §8255 in its property management and tenant selection practices."]
[null,null,"2.","Notwithstanding subsection 1 above, Federally Recognized Tribes are exempt from application of the Housing First Core Components where a Tribe has established written policies, consistent with NAHASDA/Indian Housing Block Grant (IHBG) federal laws, which have been adopted in accordance with Tribal law regulating the tenant selection and operation of Tribal affordable rental housing, which may include the Tribal Admissions and Occupancy Standards (TAOS)."]
[null,null,null,"Does the Federally Recognized Tribe has established written policies, consistent with NAHASDA/Indian Housing Block Grant (IHBG) federal laws, which have been adopted in accordance with Tribal law regulating the tenant selection and operation of Tribal affordable rental housing, which may include the Tribal Admissions and Occupancy Standards (TAOS)."]
[]
[null,"B.","Tenant Selection"]
[null,null,"1.","For projects serving homeless populations, referrals to MHP Assisted Units shall be made through the local Coordinated Entry System (CES). Where a CES is not available, or the Applicant is a Federally Recognized Tribe, another comparable prioritization system, based on the greatest need, may be used. If referrals will be made using a prioritization system other than CES, the Applicant must describe the plan for tenant selection, and it shall be reasonably detailed and comprehensive, as determined by the Department in its sole and absolute discretion. "]
[null,null,null,"Will referrals be made using a prioritization system other than CES?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$106","v":"41. Tenant Selection Plan"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$106","v":"Provide a plan for tenant selection, and it shall be reasonably detailed and comprehensive."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,"2.","Federally Recognized Tribes may use their own TAOS that provides for Tribal preference, or other comparable priority system, which has been duly adopted and set forth in a Tribal Resolution or ordinance. For projects located outside Indian Country, Indian Tribes may use their TAOS to the extent authorized by law."]
[null,null,null,"Will the Applicant use their own TAOS that provides for Tribal preference, or other comparable priority system?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$107","v":"42. TAOS"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$107","v":"Provide Tribal Admissions and Occupancy Standards."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$108","v":"43. Tribal Resolution - Ordinance"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$108","v":"Provide Tribal Resolution or ordinance adopting the TAOS."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"C.","Reporting / Data Collection Systems"]
[null,null,"Sponsor/Applicant acknowledges that for Special Needs projects serving homeless populations, all MHP Sponsors shall support Continuum of Care (CoC) participation in the statewide Homeless Data Integration System (HDIS), and in accordance with state and federal law (including all applicable privacy law) and disclose relevant data to the local Homeless Management Information System (HMIS). "]
[null,null,"The foregoing notwithstanding, Federally Recognized Tribe’s use of another comparable data collection system is permissible. The Tribe may use its own data integration and management information systems, provided that such systems have been duly adopted in accordance with Tribal law and implemented by the Tribe prior to receiving an award of grant funds."]
[null,null,"Will the Federally Recognized Tribe use another comparable data collection system?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$110","v":"44. Comparable data system"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$110","v":"Provided evidence that such systems have been duly adopted in accordance with Tribal law and implemented by the Tribe prior to receiving an award of grant funds."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"D.","Prevailing Wage"]
[null,null,"1.","Applicant acknowledges that there are two prevailing wage laws that govern minimum labor standards for public works, the Federal Davis-Bacon Act (DBA) and the California Prevailing Wage Law (PWL). Where both DBA and PWL apply, the higher of the wage standards is generally required."]
[null,null,"2.","Applicant acknowledges that NAHASDA applies DBA to public work projects including federally assisted projects (loans and grants) and requires that Federally Recognized Tribes that do not have their own Tribal Wage Determination (TDW) pay prevailing wage rates as determined by the Secretary of Labor through the DBA."]
[null,null,"3.","NAHASDA exemption: Federally Recognized Tribes using any portion of their Indian Housing Block Grant allocation for an affordable housing project may apply the Tribe’s duly adopted Tribally Determined Wage (TDW). The Applicant acknowledges that the TDW is included in the Tribe’s contracts and agreements for the development and operation of affordable housing in place of DBA. For a TDW to be applied to the Project instead of the DBA and HUD wage determination, a Tribe must submit the following information to the Department: "]
[null,null,null,"a.","a duly adopted Tribal Resolution or Ordinance authorizing the use of the TDW; and the methodology used to calculate the TDW in compliance with 24 C.F.R. Part 1000.16, which demonstrates that the TDW requires the payment of not less than those wage rates the Tribe determines to be prevailing."]
[null,null,null,"b.","When submitted in accordance with this NOFA, the Tribe is exempt from compliance with DBA and HUD wage determined rate requirements in their contract or agreement, to the extent authorized by law."]
[null,null,null,"c.","Where a project located outside of Indian Country is solely funded with state funds, PWL applies."]
[null,null,null,"Applicant's contemplated use of MHP and/or IIG funds is subject to PWL (Lab. Code, § 1720 et seq.). Applicant is urged to discuss prevailing wage requirements during pre-application meetings and to seek professional legal advice about the law's requirements. Prior to disbursing any Program funds, the Department will require a certification of compliance with PWL, as well as all applicable DBA. The certification must verify that prevailing wages have been or will be paid, and that labor records will be maintained and made available to any enforcement agency upon request. The certification must be signed by the general contractor(s) and the Applicant."]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$112","v":"45. Prevailing/ Tribal/ Davis-Bacon wages"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$112","v":"Provide a duly adopted Tribal Resolution or Ordinance authorizing the use of the Tribally Determined Wage (TDW) and the methodology used to calculate the TDW."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"E.","Environmental Clearances"]
[null,null,"1.","CEQA requirements do not apply to Indian Country."]
[null,null,"2.","Applicants should consult with their legal counsel regarding application of CEQA to their proposed project. "]
[null,null,"3.","National Environmental Policy Act (NEPA): For Projects receiving federal funds subject to review under the NEPA, a copy of the Project’s Authority to Use Grant funds must be provided prior to the start of construction. It is not necessary to have the Authority to Use Grant Funds at time of application."]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$103","v":"39. CEQA"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$103","v":"If applicable, copy of CEQA Determination Documents. It is entirely within an Applicant’s discretion to determine whether to use the statutory CEQA exemption, whether the exemption applies to the Applicant’s proposed activity, or whether some other mechanism applies and could be used to satisfy obligations under CEQA."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$104","v":"40. NEPA"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$104","v":"NEPA Authority to Use Grant Funds issued by the Responsible Entity if the project is proposing use of federal funds.\nNote: Not required at time of application, but required prior to disbursements."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"D.","Relocation"]
[null,"As may be applicable, Applicant must comply with all applicable federal, state, and local relocation law. Pursuant to relocation law, an Applicant must have a Department approved relocation plan prior to proceeding with any phase of a project or other activity that will result in the displacement of persons, businesses, or farm operations. To ensure that displaced persons and entities do not suffer a disproportionate impact because of projects which benefit the public, all notices to vacate and relocation services must be provided to them in accordance with applicable law.  "]
[null,"State relocation requirements are not applicable to projects being developed within the boundaries of Indian Country. However, if the project includes federal funding, the project must comply with applicable federal relocation requirements."]
[null,"The Sponsor/Recipient of a Project resulting in displacement of persons, businesses or farm operations shall be solely responsible for providing the assistance and benefits set forth in this section and in applicable state and federal law and shall agree to indemnify and hold harmless the Department from any liabilities or claims for relocation-related costs."]
[null,"California relocation requirements are not applicable to Projects within Indian Country; however, Projects within Indian Country must comply with all relocation requirements imposed by virtue of 24 C.F.R. 1000.14."]
[null,{"$f":"IF(vmIndianCountry=\"Indian Country\",\"Does the proposed Project trigger relocation requirements imposed by virtue of 24 C.F.R. 1000.14?\",\"Does the proposed Project trigger State Relocation Assistance Law?\")","v":"Does the proposed Project trigger State Relocation Assistance Law?"}]
[null,"Are costs sufficient, pursuant to the relocation plan and included in the Project's Development Budget?"]
[null,"Applicants shall submit a concise and sufficiently detailed relocation assistance narrative to demonstrate its consideration of, and early engagement with, applicable relocation assistance laws and requirements.\nThe relocation assistance narrative does not take the place of the relocation plan described in NOFA VI. G. At a minimum, the relocation assistance narrative shall include: "]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$114","v":"46. Relocation Plan/Narrative"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$114","v":"Provide a Relocation Plan or detailed relocation narrative. At a minimum, the relocation assistance narrative shall include: NOFA §II (G)(19)(a-e)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[]
[null,"Project milestones"]
[null,"Please provide the actual or anticipated completion date for the following performance milestones for each applicable Capital Project.  If a milestone is not applicable to a Capital Project, please enter \"N/A\""]
[null,"Note: It is acknowledged that some of the following milestones may have already been achieved. For those milestones which have previously been met, please enter the month and year completed. For those milestones not yet completed, please provide a projected completion date (MM/DD/YY) for each of the applicable items below. If not applicable to the specific Capital Project, please indicate \"NA\" below. "]
[null,"Affordable Housing Development milestones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD Date"]
[1,"Executed binding agreement between the Applicant and developer of the proposed Affordable Housing Development detailing the terms and conditions of the Project"]
[2,"Site Control of Affordable Housing Development site(s) by proposed housing developer"]
[3,"Completion of all necessary environmental clearances, including those required under CEQA and NEPA, as applicable."]
[4,"Obtaining all necessary and discretionary land use approvals"]
[5,"Obtaining all enforceable funding commitments for at least the first phase of the Housing Development supported by the infrastructure Project"]
[6,"Obtaining all enforceable funding commitments for all construction period financing"]
[7,"Obtaining enforceable commitments for all construction/permanent financing described in the Sources and Uses including substantially final construction and permanent loan documents, and Tax Credit syndication documents for remaining phases of Project"]
[8,"Submission of Final Construction Drawings and Specifications to the appropriate local building department or permitting authority"]
[9,"Commencement of construction"]
[10,"Construction complete and the filing of the Notice of Completion"]
[11,"Program funds fully disbursed"]
[12,"Have all milestone dates been entered above?"]
[]
[null,"Special comments to Project milestones."]
[]
[]
[null,"End of Document"]

{"sheet":"Contact List","index":6,"n_rows":30,"n_cols":21,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,7],[29,1,29,10]]}
[]
[null,"Development Team Contacts and Legislative Information"]
[]
[null,"Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2"]
[null,"Sponsor/Applicant #1",{"$f":"IF(vmSponsor1>0,vmSponsor1,\"\")","v":""},{"$f":"IF('Project Overview'!$L$169>0,'Project Overview'!$L$169,\"\")","v":""},{"$f":"IF('Project Overview'!$AE$169>0,'Project Overview'!$AE$169,\"\")","v":""}]
[null,"Sponsor/Applicant #2",{"$f":"IF(vmSponsor2>0,vmSponsor2,\"\")","v":""},{"$f":"IF('Project Overview'!$L$193>0,'Project Overview'!$L$193,\"\")","v":""},{"$f":"IF('Project Overview'!$AF$193>0,'Project Overview'!$AF$193,\"\")","v":""}]
[null,"Sponsor/Applicant #3",{"$f":"IF(vmSponsor3>0,vmSponsor3,\"\")","v":""},{"$f":"IF('Project Overview'!$J$202>0,'Project Overview'!$J$202,\"\")","v":""},{"$f":"IF('Project Overview'!$AF$202>0,'Project Overview'!$AF$202,\"\")","v":""}]
[null,"Owner / Borrower Entity",{"$f":"IF('Project Overview'!$G$211>0,'Project Overview'!$G$211,\"\")","v":""}]
[null,"Managing General Partner",{"$f":"IF(vmMGP>0,vmMGP,\"\")","v":""}]
[null,"Administrative GP #1",{"$f":"IF(vmAGP1>0,vmAGP1,\"\")","v":""}]
[null,"Administrative GP #2",{"$f":"IF(vmAGP2>0,vmAGP2,\"\")","v":""}]
[null,"Manager of LLC",{"$f":"IF(vmManagerLLC>0,vmManagerLLC,\"\")","v":""}]
[null,"Property Management Agent"]
[null,"Financial Consultant"]
[null,"Lead (primary) Service Provider"]
[null,"Borrower Legal Counsel"]
[null,"General Contractor"]
[null,"Architect"]
[null,"IIG Payee"]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[]
[null,"Congress person Name(s)","District #","State Senator Name(s)","District #2","State Assembly Member Name(s) ","District #3"]
[]
[]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Sponsor History","index":7,"n_rows":4,"n_cols":29,"rows_kept":4,"cut":false,"hidden":true,"merged":[[41,20,41,27],[41,28,41,32],[1,1,1,32],[38,20,38,27],[38,28,38,32],[39,20,39,27],[39,28,39,32],[40,20,40,27],[40,28,40,32],[35,20,35,27],[35,28,35,32],[36,20,36,27],[36,28,36,32],[37,20,37,27],[37,28,37,32],[32,20,32,27],[32,28,32,32],[33,20,33,27],[33,28,33,32],[34,20,34,27],[34,28,34,32],[29,20,29,27],[29,28,29,32],[30,20,30,27],[30,28,30,32],[31,20,31,27],[31,28,31,32],[26,20,26,27],[26,28,26,32],[27,20,27,27],[27,28,27,32],[28,20,28,27],[28,28,28,32],[23,20,23,27],[23,28,23,32],[24,20,24,27],[24,28,24,32],[25,20,25,27],[25,28,25,32],[20,20,20,27],[20,28,20,32],[21,20,21,27],[21,28,21,32],[22,20,22,27],[22,28,22,32],[17,20,17,27],[17,28,17,32],[18,20,18,27],[18,28,18,32],[19,20,19,27],[19,28,19,32],[14,20,14,27],[14,28,14,32],[15,20,15,27],[15,28,15,32],[16,20,16,27],[16,28,16,32],[39,9,39,13],[40,9,40,13],[41,9,41,13],[3,20,3,27],[3,28,3,32],[4,20,4,27],[4,28,4,32],[5,20,5,27],[5,28,5,32],[6,20,6,27],[33,9,33,13],[34,9,34,13],[35,9,35,13],[36,9,36,13],[37,9,37,13],[38,9,38,13],[27,9,27,13],[28,9,28,13],[29,9,29,13],[30,9,30,13],[31,9,31,13],[32,9,32,13],[21,9,21,13],[22,9,22,13],[39,1,39,8],[40,1,40,8],[25,1,25,8],[14,1,14,8],[15,1,15,8],[16,1,16,8],[17,1,17,8],[18,1,18,8],[19,1,19,8],[20,1,20,8],[21,1,21,8],[22,1,22,8],[23,1,23,8],[24,1,24,8],[14,9,14,13],[23,9,23,13],[24,9,24,13],[3,1,3,8],[4,1,4,8],[5,1,5,8],[6,1,6,8],[7,1,7,8],[38,1,38,8],[25,9,25,13],[26,9,26,13],[15,9,15,13],[16,9,16,13],[17,9,17,13],[18,9,18,13],[19,9,19,13],[20,9,20,13],[41,1,41,8],[3,9,3,13],[4,9,4,13],[5,9,5,13],[6,9,6,13],[7,9,7,13],[8,9,8,13],[32,1,32,8],[33,1,33,8],[34,1,34,8],[35,1,35,8],[36,1,36,8],[37,1,37,8],[26,1,26,8],[27,1,27,8],[28,1,28,8],[29,1,29,8],[30,1,30,8],[31,1,31,8],[9,9,9,13],[10,9,10,13],[11,9,11,13],[12,9,12,13],[13,9,13,13],[6,28,6,32],[7,20,7,27],[7,28,7,32],[8,1,8,8],[9,1,9,8],[10,1,10,8],[11,1,11,8],[12,1,12,8],[13,1,13,8],[11,28,11,32],[12,20,12,27],[12,28,12,32],[13,20,13,27],[13,28,13,32],[8,20,8,27],[8,28,8,32],[9,20,9,27],[9,28,9,32],[10,20,10,27],[10,28,10,32],[11,20,11,27]]}
[]
[null,"The HCD team appreciates your collaboration in assisting to streamline the application review. \nPlease provide the names of entities related to each sponsor parent company, and any & all related entities that have received awards from HCD."]
[]
[null,"Related entity name",null,null,null,null,null,null,null,"Contract #",null,null,null,null,null,null,null,null,null,null,"Related entity name",null,null,null,null,null,null,null,"Contract #"]

{"sheet":"Unit Mix","index":8,"n_rows":115,"n_cols":91,"rows_kept":115,"cut":false,"hidden":false,"merged":[[4,19,4,26],[34,61,34,67],[2,27,2,32],[2,33,2,34],[3,61,3,69],[3,27,3,34],[28,61,28,69],[6,31,6,33],[6,49,7,49],[6,43,7,48],[4,45,4,46],[4,43,4,44],[5,43,5,44],[2,61,2,69],[92,23,92,24],[26,45,26,46],[26,47,26,49],[27,43,27,44],[91,23,91,24],[89,23,89,24],[84,23,84,24],[85,23,85,24],[90,23,90,24],[78,19,78,25],[79,20,80,20],[79,22,80,22],[79,21,80,21],[76,19,77,20],[76,21,77,25],[28,43,29,48],[28,49,29,49],[2,19,3,25],[51,19,51,26],[2,14,3,14],[4,47,4,49],[24,43,24,49],[26,43,26,44],[2,43,2,49],[5,18,6,18],[4,31,4,34],[5,27,5,28],[5,17,6,17],[5,14,5,15],[6,40,6,41],[5,31,5,32],[2,26,3,26],[0,61,0,69],[87,23,87,24],[86,23,86,24],[62,51,62,53],[7,31,7,32],[7,27,7,28],[4,62,4,69],[4,61,5,61],[49,43,49,48],[87,57,87,58],[86,57,86,58],[79,23,80,24],[83,23,83,24],[1,57,1,58],[81,23,81,24],[1,52,1,56],[88,23,88,24],[82,23,82,24],[6,27,6,29],[52,19,53,26],[54,21,54,26],[54,19,54,20],[7,21,7,22],[6,7,6,9],[5,1,6,3],[1,1,2,4],[2,6,3,10],[4,1,4,16],[5,4,5,5],[5,6,5,10],[5,11,5,13]]}
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"IncomeLimitsTbl","2025 Income Limits by County and Household Size",null,null,null,null,"CountyNumber",null,{"$f":"MATCH(County,IncomeLimitsTbl[County],0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If the most restrictive rent applicable to some Units are required by another program, such as HOME or USDA Rural Development, enter these limits ----------->",null,null,null,null,null,null,"Click HERE","Is subsidy payments over net rent based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$250,000 per Assisted Unit (Restricted Unit for MHP)",null,null,null,null,null,null,null,"County","P1-lim50","P2-lim50","P3-lim50","P4-lim50","P5-lim50","P6-lim50","P7-lim50","P8-lim50",null,"Income and Rent Calculation Tables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBSIDY INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alameda",55950,63950,71950,79900,86300,92700,99100,105500,null,"TCAC/CDLAC/MHP/CalHFA Income Limits Calculated from HUD 50% Income Limits"]
[null,"UNIT MIX BY HCD PROGRAM(S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RENT(S) INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Amount:",null,300000,null,null,null,null,null,"Alpine",40400,46150,51900,57700,62300,66950,71550,76150,null,"Income Level","Household Size"]
[null,"Units",null,null,"Assisted Units",null,"MHP Population Type - Assisted Units",null,null,null,null,"Other Population Type",null,null,"Other Restricted",null,null,"IIG Grant","MHP Loan Amount(s)",1,2,3,4,5,6,7,8,"Subsidy Program Name1",null,null,"Federal?","Subsidy Program Name2",null,null,"Federal?",null,null,null,null,null,null,null,null,"Assume:",null,"DSCR",0.06,360,1.1000000000000001,0.05,null,"Amador",38500,44000,49500,54950,59350,63750,68150,72550,null,null,1,2,3,4,5,6,7,8]
[null,null,null,null,{"$f":"IFERROR(E8/$D$8,0)","v":0},{"$f":"IFERROR(F8/$D$8,0)","v":0},{"$f":"IF($Q$8>0,G8/$Q$8,0)","v":0},null,null,null,{"$f":"SUMIF(UnitsTbl[SH or TH?],\"SH\",UnitsTbl[Total Units])","v":0},{"$f":"IF($D$8>0,L8/$D$8,0)","v":0},{"$f":"IF(AND(IsSenior,($D$8>0)),SUM($M$8+ManagerUnits)/$D$8,IF($D$8>0,M8/$D$8,0))","v":0},{"$f":"IFERROR(IF($N$3>0,N8/N3,0),0)","v":0},{"$f":"IF(D8>0,O8/$D$8,0)","v":0},{"$f":"IF(D8>0,P8/$D$8,0)","v":0},{"$f":"IF($D$8>0,Q8/$D$8,0)","v":0},null,null,{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],2,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],3,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],4,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],5,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],6,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],7,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],8,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],9,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO8&\" / \"&Q8&\" = \"&TEXT(AP8,\"0%\")","v":{"$error":"#DIV/0!"}},null,null,"Base Amount + Reduction in Amount Financeable due to Rent Limitations below 60% AMI",null,null,null,null,null,"vacancy rate",null,"Butte",32900,37600,42300,46950,50750,54500,58250,62000,null,1.2,{"$f":"$BK$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BL$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BM$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BN$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BO$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BP$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BQ$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BR$19*BJ7/$BJ$19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(OR(IsIig,IsMhp,IsVhhp,IsSerna),SUM(UnitsTbl[Number of Bedrooms]*UnitsTbl[Total Units]),0)","v":0},null,{"$f":"IF(OR(IsIig,IsMhp,IsVhhp,IsSerna),SUM(UnitsTbl[Total Units]),0)","v":0},{"$f":"IF(IsIig,SUM(UnitsTbl[IIG\nRental Units]),0)","v":0},{"$f":"IF(IsMhp,SUM(UnitsTbl[MHP\nAssisted]))-IF(IsMhp,SUMIFS(UnitsTbl[MHP\nAssisted],UnitsTbl[Restricted Income Level],\"Manager\"),0)","v":0},{"$f":"SUMIFS(UnitsTbl[MHP\nAssisted],UnitsTbl[Restricted Income Level],\"<>\"&\"Manager\",UnitsTbl[Special Needs?],\"Yes\")","v":0},{"$f":"SUM(UnitsTbl[Chronic Homelessness])-SUMIFS(UnitsTbl[Chronic Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Disability Homelessness])-SUMIFS(UnitsTbl[Disability Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Other Homelessness])-SUMIFS(UnitsTbl[Other Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUMIF(UnitsTbl[SH or TH?],\"TH\",UnitsTbl[Total Units])","v":0},{"$f":"SUM(UnitsTbl[At Risk of Homelessness])-SUMIFS(UnitsTbl[At Risk of Homelessness],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Senior Housing])-SUMIFS(UnitsTbl[Senior Housing],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Agricultural Households])-SUMIFS(UnitsTbl[Agricultural Households],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Other Restricted])-SUMIFS(UnitsTbl[Other Restricted],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Other Special Needs])-SUMIFS(UnitsTbl[Other Special Needs],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},{"$f":"SUM(UnitsTbl[Total restricted units])","v":0},{"$f":"IF(IsIig,SUM(UnitsTbl[IIG Grant Base Limit Amount]),0)","v":0},{"$f":"IF(IsMhp,SUM(UnitsTbl[MHP Total Base Loan Amount2]),0)","v":0},null,{"$f":"SUM(UnitsTbl[Max Gross Rent])","v":0},{"$f":"SUM(UnitsTbl[Less Utility Allowance Schedule 1],UnitsTbl[Less Utility Allowance Schedule 2])","v":0},null,{"$f":"SUM(UnitsTbl[Maximum Net Rent])","v":0},{"$f":"SUM(UnitsTbl[[Proposed Net Rent ]])","v":0},{"$f":"SUM(UnitsTbl[Monthly Income at Proposed Rents])","v":0},{"$f":"SUM(UnitsTbl[Monthly Income at Maximum Rents])","v":0},null,null,{"$f":"SUM(UnitsTbl[Units being subsidized])","v":0},{"$f":"SUM(UnitsTbl[Total Monthly Extra Income])","v":0},null,null,{"$f":"SUM(UnitsTbl[Units being subsidized2])","v":0},{"$f":"SUM(UnitsTbl[Total Monthly Extra Income2])","v":0},null,null,null,null,null,{"$f":"SUM(AO10:AO38)","v":0},{"$f":"ROUNDDOWN(AO8/Q8,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"Calaveras",35550,40600,45700,50750,54850,58900,62950,67000,null,1.1000000000000001,{"$error":"#VALUE!"},{"$f":"$BL$19*BJ8/$BJ$19","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Number of Bedrooms","Restricted Income Level","Total Units","IIG\nRental Units","MHP\nAssisted","Special Needs?","Chronic Homelessness","Disability Homelessness","Other Homelessness","SH or TH?","At Risk of Homelessness","Senior Housing","Agricultural Households","Other Restricted","Other Special Needs","Total restricted units","IIG Grant Base Limit Amount","MHP Total Base Loan Amount2","Rent Limit Calculation Formula","Max Gross Rent","Less Utility Allowance Schedule 1","Less Utility Allowance Schedule 2","Maximum Net Rent","Proposed Net Rent ","Monthly Income at Proposed Rents","Monthly Income at Maximum Rents","Net Monthly Contract Rent","Subsidy Payment Over  Net Rent","Units being subsidized","Total Monthly Extra Income","Net Monthly Contract Rent2","Subsidy Payment Over Net Rent2","Units being subsidized2","Total Monthly Extra Income2","Helper SN","VLOOKUP Base","VLOOKUP Rents, Other Rents","if Homeless","Below 30% AMI","Max number",null,null,"County","AMI","0 BR ","1 BR","2 BR","3 BR","4+ BR",null,"Colusa",33600,38400,43200,48000,51850,55700,59500,63400,null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK10,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},{"$f":"MAX(AM10,AN10)","v":0},null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.8"},0.8,{"$f":"$AT$14","v":0},{"$f":"$AU$14","v":0},{"$f":"$AV$14","v":0},{"$f":"$AW$14","v":0},{"$f":"$AX$14","v":0},null,"Contra Costa",55950,63950,71950,79900,86300,92700,99100,105500,null,0.95,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK11,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},{"$f":"MAX(AM11,AN11)","v":0},null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.75"},0.75,{"$f":"$AT$14","v":0},{"$f":"$AU$14","v":0},{"$f":"$AV$14","v":0},{"$f":"$AW$14","v":0},{"$f":"$AX$14","v":0},null,"Del Norte",32900,37600,42300,46950,50750,54500,58250,62000,null,0.9,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK12,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.7"},0.7,{"$f":"$AT$14","v":0},{"$f":"$AU$14","v":0},{"$f":"$AV$14","v":0},{"$f":"$AW$14","v":0},{"$f":"$AX$14","v":0},null,"El Dorado",45050,51450,57900,64300,69450,74600,79750,84900,null,0.85,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK13,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.65"},0.65,{"$f":"$AT$14","v":0},{"$f":"$AU$14","v":0},{"$f":"$AV$14","v":0},{"$f":"$AW$14","v":0},{"$f":"$AX$14","v":0},null,"Fresno",32900,37600,42300,46950,50750,54500,58250,62000,null,0.8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK14,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.6"},0.6,{"$f":"IFERROR(+$AT$5+PV($AU$6/12,$AV$6,-(($BL$51-$BL$51)*(1-$AX$6))/$AW$6),0)","v":0},{"$f":"IFERROR(+$AT$5+PV($AU$6/12,$AV$6,-(($BM$51-$BM$51)*(1-$AX$6))/$AW$6),0)","v":0},{"$f":"IFERROR(+$AT$5+PV($AU$6/12,$AV$6,-(($BN$51-$BN$51)*(1-$AX$6))/$AW$6),0)","v":0},{"$f":"IFERROR(+$AT$5+PV($AU$6/12,$AV$6,-(($BO$51-$BO$51)*(1-$AX$6))/$AW$6),0)","v":0},{"$f":"IFERROR(+$AT$5+PV($AU$6/12,$AV$6,-(($BP$51-$BP$51)*(1-$AX$6))/$AW$6),0)","v":0},null,"Glenn",32900,37600,42300,46950,50750,54500,58250,62000,null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK15,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.55"},0.55000000000000004,{"$f":"+$AT$5+PV($AU$6/12,$AV$6,-((BL$51-BL52)*(1-$AX$6))/$AW$6)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$5+PV($AU$6/12,$AV$6,-((BM$51-BM52)*(1-$AX$6))/$AW$6)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$5+PV($AU$6/12,$AV$6,-((BN$51-BN52)*(1-$AX$6))/$AW$6)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$5+PV($AU$6/12,$AV$6,-((BO$51-BO52)*(1-$AX$6))/$AW$6)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$5+PV($AU$6/12,$AV$6,-((BP$51-BP52)*(1-$AX$6))/$AW$6)","v":{"$error":"#VALUE!"}},null,"Humboldt",32900,37600,42300,46950,50750,54500,58250,62000,null,0.7,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK16,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.5"},0.5,{"$f":"+$AT$5+PV($AU$6/12,$AV$6,-((BL$51-BL53)*(1-$AX$6))/$AW$6)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Imperial",32900,37600,42300,46950,50750,54500,58250,62000,null,0.65,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK17,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.45"},0.45,{"$f":"+$AT$5+PV($AU$6/12,$AV$6,-((BL$51-BL54)*(1-$AX$6))/$AW$6)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Inyo",33600,38400,43200,48000,51850,55700,59500,63400,null,0.6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK18,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},{"$f":"MAX(AM18,AN18)","v":0},null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.4"},0.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Kern",32900,37600,42300,46950,50750,54500,58250,62000,null,0.55000000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK19,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.35"},0.35,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Kings",32900,37600,42300,46950,50750,54500,58250,62000,null,0.5,{"$f":"$T$7","v":""},{"$f":"$U$7","v":""},{"$f":"$V$7","v":""},{"$f":"$W$7","v":""},{"$f":"$X$7","v":""},{"$f":"$Y$7","v":""},{"$f":"$Z$7","v":""},{"$f":"$AA$7","v":""}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK20,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.3"},0.3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Lake",32900,37600,42300,46950,50750,54500,58250,62000,null,0.45,{"$f":"$BK$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BL$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BM$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BN$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BO$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BP$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BQ$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}},{"$f":"$BR$19*BJ20/$BJ$19","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK21,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},{"$f":"MAX(AM21,AN21)","v":0},null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.25"},0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Lassen",32900,37600,42300,46950,50750,54500,58250,62000,null,0.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK22,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.2"},0.2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Los Angeles",53000,60600,68150,75750,81800,87850,93900,100000,null,0.35,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK23,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[AMI]])","v":" 0.15"},0.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Madera",32900,37600,42300,46950,50750,54500,58250,62000,null,0.3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK24,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,null,null,null,null,null,null,null,null,"Marin",67700,77400,87050,96700,104450,112200,119950,127650,null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK25,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,"$300,000 per FWHG or VHHP Assisted Unit.",null,null,null,null,null,null,null,"Mariposa",32900,37600,42300,46950,50750,54500,58250,62000,null,0.2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK26,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,null,null,null,null,null,null,null,null,"Mendocino",32900,37600,42300,46950,50750,54500,58250,62000,null,0.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK27,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,"Base Amount:",null,{"$f":"IF(OR(IsVhhp,IsSerna),300000+IF(OR('Max Loan and Grant Amounts'!$Q$5,EDBoost),25000))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(IsMhp,IsSerna),IF(OR('Max Loan and Grant Amounts'!$Q$5,EDBoost),\"25K BOOST Added\"))","v":false},null,null,null,"Merced",32900,37600,42300,46950,50750,54500,58250,62000]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK28,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,"Assume:",null,"DSCR",0.06,360,1.1000000000000001,0.05,null,"Modoc",32900,37600,42300,46950,50750,54500,58250,62000,null,null,"CalHFA 50% Rent Limits "]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK29,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,"Base Amount + Reduction in Amount Financeable due to Rent Limitations below 60% AMI",null,null,null,null,null,"vacancy rate",null,"Mono",35700,40850,45900,51050,55100,59200,63300,67350,null,"(Assumes  1 person in 0-bedroom, 2 people in a 1 bdrm and 1 additional person per additional bedroom) "]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK30,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,null,null,null,null,null,null,null,null,"Monterey",50600,57850,65100,72300,78100,83850,89650,95450]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK31,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,"County","AMI","0 BR ","1 BR","2 BR","3 BR","4+ BR",null,"Napa",56100,64100,72150,80150,86600,93000,99400,105800,null,null,"Income "]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK32,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.8"},0.8,{"$f":"$AT$36","v":0},{"$f":"$AU$36","v":0},{"$f":"$AV$36","v":0},{"$f":"$AW$36","v":0},{"$f":"$AX$36","v":0},null,"Nevada",39850,45500,51200,56900,61450,66000,70600,75150,null,null,"Level","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK33,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.75"},0.75,0,0,0,0,0,null,"Orange",59250,67700,76150,84600,91400,98150,104950,111700,null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$f":"BK19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BL19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BM19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BN19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BO19/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"BP19/12*0.3","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK34,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.7"},0.7,0,0,0,0,0,null,"Placer",45050,51450,57900,64300,69450,74600,79750,84900]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK35,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.65"},0.65,{"$f":"$AT$36","v":0},{"$f":"$AU$36","v":0},{"$f":"$AV$36","v":0},{"$f":"$AW$36","v":0},{"$f":"$AX$36","v":0},null,"Plumas",33400,38150,42900,47650,51500,55300,59100,62900]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK36,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.6"},0.6,{"$f":"IFERROR(+$AT$27+PV($AU$28/12,$AV$28,-(($BL$51-$BL$51)*(1-$AX$28))/$AW$28),0)","v":0},{"$f":"IFERROR(+$AT$27+PV($AU$28/12,$AV$28,-(($BL$51-$BL$51)*(1-$AX$28))/$AW$28),0)","v":0},{"$f":"IFERROR(+$AT$27+PV($AU$28/12,$AV$28,-(($BL$51-$BL$51)*(1-$AX$28))/$AW$28),0)","v":0},{"$f":"IFERROR(+$AT$27+PV($AU$28/12,$AV$28,-(($BL$51-$BL$51)*(1-$AX$28))/$AW$28),0)","v":0},{"$f":"IFERROR(+$AT$27+PV($AU$28/12,$AV$28,-(($BL$51-$BL$51)*(1-$AX$28))/$AW$28),0)","v":0},null,"Riverside",39200,44750,50350,55950,60450,64900,69400,73850,null,null,"TCAC/CDLAC/MHP Rent Limits "]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK37,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.55"},0.55000000000000004,{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BL$51-BL52)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BM$51-BM52)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BN$51-BN52)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BO$51-BO52)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BP$51-BP52)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},null,"Sacramento",45050,51450,57900,64300,69450,74600,79750,84900,null,null,"(Assumes 1 person in 0-bdrm unit, 1.5 people per bedroom in other units)"]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK38,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.5"},0.5,{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BL$51-BL53)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BM$51-BM53)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BN$51-BN53)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BO$51-BO53)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$27+PV($AU$28/12,$AV$28,-((BP$51-BP53)*(1-$AX$28))/$AW$28)","v":{"$error":"#VALUE!"}},null,"San Benito",46800,53450,60150,66800,72150,77500,82850,88200]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK39,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},{"$f":"MAX(AM39,AN39)","v":0},null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.45"},0.45,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"San Bernardino",39200,44750,50350,55950,60450,64900,69400,73850,null,null,"TCACrentTbl"]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK40,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.4"},0.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"San Diego",57900,66150,74450,82700,89350,95950,102550,109200,null,null,"Limit","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK41,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.35"},0.35,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"San Francisco",67700,77400,87050,96700,104450,112200,119950,127650,null,null,{"$f":"CONCATENATE(County,1.2)","v":"1.2"},{"$f":"TRUNC(BK7/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BK7+BL7)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BM7/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BN7+BO7)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BP7/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BQ7+BR7)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK42,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.3"},0.3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"San Joaquin",36650,41850,47100,52300,56500,60700,64900,69050,null,null,{"$f":"CONCATENATE(County,1.1)","v":"1.1"},{"$f":"TRUNC(BK8/12*0.3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK43,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.25"},0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"San Luis Obispo",48650,55600,62550,69500,75050,80650,86200,91750,null,null,{"$f":"CONCATENATE(County,1)","v":"1"},{"$f":"TRUNC(BK9/12*0.3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK44,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.2"},0.2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"San Mateo",67700,77400,87050,96700,104450,112200,119950,127650,null,null,{"$f":"CONCATENATE(County,0.95)","v":"0.95"},{"$f":"TRUNC(BK10/12*0.3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK45,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl2[[#This Row],[AMI]])","v":" 0.15"},0.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Santa Barbara",61800,70600,79450,88250,95350,102400,109450,116500,null,null,{"$f":"CONCATENATE(County,0.9)","v":"0.9"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK46,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,null,null,null,null,null,null,null,null,"Santa Clara",70350,80400,90450,100450,108500,116550,124600,132600,null,null,{"$f":"CONCATENATE(County,0.85)","v":"0.85"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK47,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,null,null,null,null,null,null,null,null,"Santa Cruz",69250,79100,89000,98900,106800,114700,122650,130550,null,null,{"$f":"CONCATENATE(County,0.8)","v":"0.8"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK48,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,null,null,null,null,null,null,null,null,"Shasta",34050,38900,43800,48650,52550,56450,60350,64250,null,null,{"$f":"CONCATENATE(County,0.75)","v":"0.75"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK49,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,null,null,null,null,null,null,null,null,"Sierra",32900,37600,42300,46950,50750,54500,58250,62000,null,null,{"$f":"CONCATENATE(County,0.7)","v":"0.7"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(IsIig,UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=85%,UnitsTbl[[#This Row],[Restricted Income Level]]=90%,UnitsTbl[[#This Row],[Restricted Income Level]]=95%),0,IF(AND(UnitsTbl[[#This Row],[MHP\nAssisted]]>0,UnitsTbl[[#This Row],[Restricted Income Level]]>60%),0,UnitsTbl[[#This Row],[MHP\nAssisted]]+UnitsTbl[[#This Row],[Other Restricted]]))","v":0},{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=60%,UnitsTbl[[#This Row],[Restricted Income Level]]>50%),VLOOKUP($AR$60,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(AND(UnitsTbl[[#This Row],[Restricted Income Level]]<=50%,UnitsTbl[[#This Row],[Restricted Income Level]]>30%),VLOOKUP($AR$61,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%,VLOOKUP($AR$62,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[IIG\nRental Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>30%,VLOOKUP($AR$59,IIGgrantTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*UnitsTbl[[#This Row],[Total Units]]))))),0)","v":0},{"$f":"IFERROR(IF(AND(IsMhp,$B$4=\"MHP\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),VLOOKUP(CONCATENATE(County,\" \",0.6),HCDLoanLimitTbl[],AK50,FALSE)*UnitsTbl[[#This Row],[Total Units]],IF(UnitsTbl[[#This Row],[Restricted Income Level]]>60%,0,IF(IsMhp,VLOOKUP(CONCATENATE(County,\" \",UnitsTbl[[#This Row],[Restricted Income Level]]),HCDLoanLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Base]],FALSE)*SUM(UnitsTbl[[#This Row],[MHP\nAssisted]],UnitsTbl[[#This Row],[Other Restricted]])))),0)","v":false},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\"),\"\",IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"CalHFA\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),CalHFArent[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"TCAC\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),TCACrentTbl[],UnitsTbl[VLOOKUP Rents, Other Rents],FALSE),IF(UnitsTbl[[#This Row],[Rent Limit Calculation Formula]]=\"Other\",VLOOKUP(CONCATENATE('Max Loan and Grant Amounts'!#REF!,UnitsTbl[[#This Row],[Restricted Income Level]]),OtherRentLimitTbl[],UnitsTbl[[#This Row],[VLOOKUP Rents, Other Rents]]+1,FALSE),\"\")))),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]>0,0,IF(OR(UnitsTbl[[#This Row],[Restricted Income Level]]=\"Manager\",UnitsTbl[[#This Row],[Restricted Income Level]]=\"Market\"),0,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,'Project Overview'!$S$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,'Project Overview'!$V$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,'Project Overview'!$Y$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,'Project Overview'!$AB$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,'Project Overview'!$AE$392,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>=5,'Project Overview'!$AH$392,\"\")))))))))","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Max Gross Rent]]=0,\"\",UnitsTbl[[#This Row],[Max Gross Rent]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 1]]-UnitsTbl[[#This Row],[Less Utility Allowance Schedule 2]]),\"\")","v":""},null,{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]=\"\",0,UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Proposed Net Rent ]])","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Proposed Net Rent ]]>0,0,IFERROR(UnitsTbl[[#This Row],[Total Units]]*UnitsTbl[[#This Row],[Maximum Net Rent]],\"\"))","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],0))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over  Net Rent]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AE$7=\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=\"\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]=0),\"\",IF(#REF!=\"Restricted\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Maximum Net Rent]],IF(#REF!=\"Proposed\",UnitsTbl[[#This Row],[Net Monthly Contract Rent2]]-UnitsTbl[[#This Row],[Proposed Net Rent ]],\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(UnitsTbl[[#This Row],[Total Units]]=\"\",\"\",UnitsTbl[[#This Row],[Subsidy Payment Over Net Rent2]]*UnitsTbl[[#This Row],[Total Units]])*NOT($AI$7=\"\"),\"\")","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Special Needs?]]=\"Yes\", 1,0)","v":0},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,7,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]>4,7,\"\")))))))","v":""},{"$f":"IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=\"\",\"\",IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=0,2,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=1,3,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=2,4,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=3,5,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=4,6,IF(UnitsTbl[[#This Row],[Number of Bedrooms]]=5,6,\"\")))))))","v":""},{"$f":"MIN(SUM(UnitsTbl[[#This Row],[Disability Homelessness]],UnitsTbl[[#This Row],[Chronic Homelessness]],UnitsTbl[[#This Row],[Other Homelessness]]),UnitsTbl[[#This Row],[Total restricted units]])","v":0},{"$f":"(UnitsTbl[[#This Row],[Restricted Income Level]]<=30%)*UnitsTbl[[#This Row],[Total restricted units]]","v":0},0,null,null,"IIG Basic Grant Limit x Units - 2025",null,null,null,null,null,null,null,"Siskiyou",32900,37600,42300,46950,50750,54500,58250,62000,null,null,{"$f":"CONCATENATE(County,0.65)","v":"0.65"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Type AMI","Column1","0-Bdrm","1-Bdrm","2-Bdrm","3-Bdrm","4+Bdrm",null,"Solano",48100,54950,61850,68700,74200,79700,85200,90700,null,null,{"$f":"CONCATENATE(County,0.6)","v":"0.6"},{"$f":"TRUNC(BK17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BK17+BL17)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BM17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BN17+BO17)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BP17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BQ17+BR17)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Rent Limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200%+ FMR",null,4700,9400,14200,18900,23700,null,"Sonoma",52850,60400,67950,75500,81550,87600,93650,99700,null,null,{"$f":"CONCATENATE(County,0.55)","v":"0.55"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"SUMPRODUCT(UnitsTbl[Total Units],IF(IF(UnitsTbl[Special Needs?]=\"Yes\",1,0)+IF(#REF!=\"Yes\",1,0)>0,1,0))+SUM(UnitsTbl[Other Special Needs])","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter below any rent limits that are both the most restrictive and that are required by sources other than tax credits, bonds, or MHP (e.g.. HOME or USDA Rural Development).  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Unrestricted",null,4700,9400,14200,18900,23770,null,"Stanislaus",34500,39400,44350,49250,53200,57150,61100,65050,null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$error":"#VALUE!"},{"$f":"TRUNC((BK19+BL19)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"SUM(_xlfn._xlws.FILTER(UnitsTbl[Total Units],(UnitsTbl[Special Needs?]=\"Yes\")+(#REF!=\"Yes\")),UnitsTbl[Other Special Needs])","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60% AMI Rental",null,41000,45800,55300,64700,71100,null,"Sutter",33600,38400,43200,48000,51850,55700,59500,63400,null,null,{"$f":"CONCATENATE(County,0.45)","v":"0.45"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OtherRentLimitTbl",null,"Gross Rent Limits / Unit Size (Bdrms)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50% AMI Rental",null,47400,53700,61600,74200,79000,null,"Tehama",32900,37600,42300,46950,50750,54500,58250,62000,null,null,{"$f":"CONCATENATE(County,0.4)","v":"0.4"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County","AMI","0","1","2","3","4","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% AMI Rental",null,55300,58400,66300,85300,90000,null,"Trinity",32900,37600,42300,46950,50750,54500,58250,62000,null,null,{"$f":"CONCATENATE(County,0.35)","v":"0.35"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,1.2)","v":"1.2"},1.2E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulare",32900,37600,42300,46950,50750,54500,58250,62000,null,null,{"$f":"CONCATENATE(County,0.3)","v":"0.3"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,1.1)","v":"1.1"},1.0999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200%+ FMR",null,null,null,null,null,null,null,"Tuolumne",35600,40650,45750,50800,54900,58950,63000,67100,null,null,{"$f":"CONCATENATE(County,0.25)","v":"0.25"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,1)","v":"1"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Unrestricted",null,null,null,null,null,null,null,"Ventura",52400,59900,67400,74850,80850,86850,92850,98850,null,null,{"$f":"CONCATENATE(County,0.2)","v":"0.2"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.95)","v":"0.95"},0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60% AMI Rental",null,null,null,null,null,null,null,"Yolo",44100,50400,56650,62950,68000,73050,78100,83100,null,null,{"$f":"CONCATENATE(County,0.15)","v":"0.15"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.9)","v":"0.9"},0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50% AMI Rental",null,null,null,null,null,null,null,"Yuba",33600,38400,43200,48000,51850,55700,59500,63400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.85)","v":"0.85"},0.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% AMI Rental"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.8)","v":"0.8"},0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.75)","v":"0.75"},0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMI","Units","%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.7)","v":"0.7"},0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ65,UnitsTbl[Total restricted units])","v":0},{"$f":"IFERROR(BA65/$BA$85,0)","v":0},{"$f":"AZ65*SUM(BD65:BH65)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.65)","v":"0.65"},0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ65+0.05","v":0.2},{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ66,UnitsTbl[Total restricted units])","v":0},{"$f":"IFERROR(BA66/$BA$85,0)","v":0},{"$f":"AZ66*BA66","v":0},{"$f":"SUM(BC65,BC66)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.6)","v":"0.6"},0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ66+0.05","v":0.25},{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ67,UnitsTbl[Total restricted units])","v":0},{"$f":"IFERROR(BA67/$BA$85,0)","v":0},{"$f":"AZ67*BA67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.55)","v":"0.55"},0.55000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ68,UnitsTbl[Total restricted units])","v":0},0,{"$f":"AZ68*BA68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ69,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.45)","v":"0.45"},0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39999999999999997,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ70,UnitsTbl[Total restricted units])","v":0},{"$f":"IFERROR(BA70/$BA$85,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.4)","v":"0.4"},0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44999999999999996,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ71,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.35)","v":"0.35"},0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49999999999999994,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ72,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.3)","v":"0.3"},0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54999999999999993,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ73,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.25)","v":"0.25"},0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ74,UnitsTbl[Total restricted units])","v":0},0,0,{"$f":"SUM(BA65:BA74)","v":0},{"$f":"SUM(BA65:BA78)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.2)","v":"0.2"},0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ75,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.15)","v":"0.15"},0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70000000000000007,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ76,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of other rent limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75000000000000011,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ77,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80000000000000016,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ78,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Below, enter all \"Other\" Unrestricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8500000000000002,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ79,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bedrooms","Units","Proposed Net Rent","Monthly Income at Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90000000000000024,{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ80,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ80+0.05","v":0.95000000000000029},{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ81,UnitsTbl[Total restricted units])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager Unit",null,null,null,{"$f":"V82*W82","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,"Manager",{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ82,UnitsTbl[Total restricted units])","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager Unit",null,null,null,{"$f":"V83*W83","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,"Market",{"$f":"SUMIF(UnitsTbl[Restricted Income Level],AZ83,UnitsTbl[Total restricted units])","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager Unit",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BA65:BA81)","v":0},{"$f":"SUM(BB65:BB83)","v":0},{"$f":"SUM(BC65:BC81)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20% and below",null,null,{"$f":"SUM($BB$65,$BB$66)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Programs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Density Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.08,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1200000000000001,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1599999999999999,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.24,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.28,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.32,46]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(V82:V93)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200%+ FMR  or Exceeds CALHFA Sales Prices",{"$f":"ROUNDUP(SUM(3700+(3700*7.05%)),-2)","v":4000},{"$f":"ROUNDUP(SUM(7400+(7400*7.05%)),-2)","v":8000},{"$f":"ROUNDUP(SUM(11100+(11100*7.05%)),-2)","v":11900},{"$f":"ROUNDUP(SUM(14800+(14800*7.05%)),-2)","v":15900},{"$f":"ROUNDUP(SUM(18500+(18500*7.05%)),-2)","v":19900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Unrestricted",{"$f":"ROUNDUP(SUM(24700+(24700*7.05%)),-2)","v":26500},{"$f":"ROUNDUP(SUM(28400+(28400*7.05%)),-2)","v":30500},{"$f":"ROUNDUP(SUM(33000+(33000*7.05%)),-2)","v":35400},{"$f":"ROUNDUP(SUM(40800+(40800*7.05%)),-2)","v":43700},{"$f":"ROUNDUP(SUM(44500+(44500*7.05%)),-2)","v":47700}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60% AMI Rental",{"$f":"ROUNDUP(SUM(32100+(32100*7.05%)),-2)","v":34400},{"$f":"ROUNDUP(SUM(35800+(35800*7.05%)),-2)","v":38400},{"$f":"ROUNDUP(SUM(43200+(43200*7.05%)),-2)","v":46300},{"$f":"ROUNDUP(SUM(50600+(50600*7.05%)),-2)","v":54200},{"$f":"ROUNDUP(SUM(55600+(55600*7.05%)),-2)","v":59600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50% AMI Rental",{"$f":"ROUNDUP(SUM(37100+(37100*7.05%)),-2)","v":39800},{"$f":"ROUNDUP(SUM(42000+(42000*7.05%)),-2)","v":45000},{"$f":"ROUNDUP(SUM(48200+(48200*7.05%)),-2)","v":51600},{"$f":"ROUNDUP(SUM(58000+(58000*7.05%)),-2)","v":62100},{"$f":"ROUNDUP(SUM(61800+(61800*7.05%)),-2)","v":66200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% AMI Rental",{"$f":"ROUNDUP(SUM(43200+(43200*7.05%)),-2)","v":46300},{"$f":"ROUNDUP(SUM(45700+(45700*7.05%)),-2)","v":49000},{"$f":"ROUNDUP(SUM(51900+(51900*7.05%)),-2)","v":55600},{"$f":"ROUNDUP(SUM(66700+(66700*7.05%)),-2)","v":71500},{"$f":"ROUNDUP(SUM(66700+(66700*7.05%)),-2)","v":71500}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43200*7.05%","v":3045.6},{"$f":"45700*7.05%","v":3221.85},{"$f":"51900*7.05%","v":3658.95},{"$f":"66700*7.05%","v":4702.3499999999995},{"$f":"70400*7.05%","v":4963.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43200,45700,51900,66700,70400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA113:BA114)","v":46245.599999999999},{"$f":"SUM(BB113:BB114)","v":48921.85},{"$f":"SUM(BC113:BC114)","v":55558.95},{"$f":"SUM(BD113:BD114)","v":71402.350000000006},{"$f":"SUM(BE113:BE114)","v":75363.199999999997}]

{"sheet":"Max Loan and Grant Amounts","index":9,"n_rows":53,"n_cols":44,"rows_kept":53,"cut":false,"hidden":false,"merged":[[22,1,22,12],[22,13,22,16],[23,22,23,23],[19,7,19,11],[2,53,2,56],[8,37,8,38],[9,37,9,38],[13,10,13,18],[14,10,14,13],[14,15,14,18],[15,10,15,13],[2,58,2,61],[4,49,4,52],[7,1,7,36],[7,37,7,38],[3,59,3,62],[4,59,4,62],[4,1,4,4],[3,54,3,57],[4,33,4,36],[4,11,4,14],[6,1,6,36],[4,6,4,9],[4,54,4,57],[3,49,3,52],[4,28,4,31],[4,23,4,26],[35,12,35,15],[34,12,34,15],[33,1,33,11],[35,1,35,11],[8,2,8,36],[9,2,9,36],[26,1,26,16],[23,1,23,21],[13,20,14,26],[13,1,14,8],[15,1,15,8],[17,1,18,5],[17,7,18,11],[15,15,15,18],[15,20,15,26],[19,1,19,5],[24,19,24,23],[24,1,24,18],[30,13,30,16],[27,13,27,16],[27,17,27,38],[27,1,27,11],[29,1,29,16],[29,17,29,38],[33,35,34,36],[33,25,34,26],[33,27,34,34],[30,1,30,11],[33,37,34,38],[34,1,34,11],[33,12,33,15],[31,18,31,38],[31,1,31,12],[31,13,31,17],[33,16,34,24],[0,1,0,38],[1,1,1,38],[3,6,3,9],[3,11,3,14],[3,1,3,4],[3,23,3,26],[3,28,3,31],[3,33,3,36],[52,1,52,38],[44,35,44,38],[46,1,46,11],[41,35,41,38],[50,35,50,38],[49,1,49,34],[49,35,49,38],[50,1,50,34],[47,1,47,34],[46,12,46,38],[47,35,47,38],[48,35,48,38],[48,1,48,34],[41,1,41,34],[42,1,42,34],[43,1,43,34],[38,35,38,38],[39,35,39,38],[40,35,40,38],[44,1,44,34],[37,1,37,38],[38,1,38,34],[42,35,42,38],[43,35,43,38],[39,1,39,34],[40,1,40,34]]}
[]
[null,"Maximum Loan and Grant Amounts - Summary"]
[]
[null,"Large Family",null,null,null,null,"2+ Bedrooms",null,null,null,null,"3+ Bedrooms",null,null,null,null,null,null,null,null,null,null,null,"Rural Status:",null,null,null,null,"Senior Project:",null,null,null,null,"Urban/Rural Area:"]
[null,{"$f":"IFERROR(IF(AND(IsMhp,IsLargeFamily,'Max Loan and Grant Amounts'!$L$5>=25%,'Max Loan and Grant Amounts'!$G$5>=50%),TRUE,FALSE),FALSE)","v":false},null,null,null,null,{"$f":"SUMIFS(UnitsTbl[Total restricted units],UnitsTbl[Number of Bedrooms],\">=2\",UnitsTbl[Restricted Income Level],\"<=60%\")/TotalUnits","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUMIFS(UnitsTbl[Total restricted units],UnitsTbl[Number of Bedrooms],\">=3\",UnitsTbl[Restricted Income Level],\"<=60%\")/TotalUnits","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmRural=\"Yes\",TRUE,FALSE)","v":false},null,null,null,null,{"$f":"IF(AND(IsSenior,'Unit Mix'!$M$7=100%),TRUE,FALSE)","v":false},null,null,null,null,{"$f":"IF(vmUrban=\"Yes\",\"Urban\",IF(vmRural=\"Yes\",\"Rural\",\"N/A\"))","v":"N/A"},null,null,null,null,null,null,{"$f":"IF('Project Overview'!$B$21=\"Yes\",1,0)","v":0},{"$f":"IF(AO5=1,TRUE,FALSE)","v":false},{"$f":"IF(AP5=TRUE,\"Large Family\",\"\")","v":""},{"$f":"IFERROR(IF(AND(AO5=1,'Max Loan and Grant Amounts'!$L$5<0.25,'Max Loan and Grant Amounts'!$G$5<0.5),1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$B$27=\"Yes\",1,0)","v":0},{"$f":"IF(AO6=1,TRUE,FALSE)","v":false},{"$f":"IF(AP6=TRUE,\"Special Needs\",\"\")","v":""}]
[null,"NOFA §D - Program Funding Amounts, Terms, and Limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$B$24=\"Yes\",1,0)","v":0},{"$f":"IF(AO7=1,TRUE,FALSE)","v":false},{"$f":"IF(AP7=TRUE,\"Senior\",\"\")","v":""}]
[null,"Sponsor/Applicant acknowledges that the HCD Repeal of Stacking Prohibition of Multiple Department Funding Sources (Administrative Notice: 21-06) shall remain applicable. A maximum of four HCD funding sources comprised of no more than two development loans and two housing-related infrastructure grants may be used on a single Project, with the exception that the Permanent Local Housing Allocation (PLHA) Program – Competitive is excluded from this limitation. Housing-related infrastructure grants include those grants provided through the Affordable Housing and Sustainable Communities (AHSC) Program (e.g., Housing Related Infrastructure (HRI) grants), the Transit-Oriented Development (TOD) Implementation Program - Infrastructure, the Infill Incentive Grant Program of 2007 (IIG-2007), and the Infill Infrastructure Grant Program (IIG).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$B$17=\"Yes\",1,0)","v":0},{"$f":"IF(AO8=1,TRUE,FALSE)","v":false},{"$f":"IF(AP8=TRUE,\"At High Risk\",\"\")","v":""}]
[null,"1.","Sponsor/Applicant acknowledges NOFA §D(1) to its entirety."]
[null,"2.","Sponsor/Applicant acknowledges NOFA §D(2) to its entirety."]
[]
[]
[]
[null,"Funds requested\n(Super NOFA funds only)",null,null,null,null,null,null,null,null,"Total past awards ( for this project)",null,null,null,null,null,null,null,null,null,"Total Super NOFA Max funds in \"loans\" for this project"]
[null,null,null,null,null,null,null,null,null,null,"Loans",null,null,null,null,"Grants"]
[null,{"$f":"SUM($N$28:$Q$31)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Project Overview'!$R$120,'Project Overview'!$AA$120,\"Yes\")+SUMIFS('Project Overview'!$R$121,'Project Overview'!$AA$121,\"Yes\")+SUMIFS('Project Overview'!$R$122,'Project Overview'!$AA$122,\"Yes\")","v":0},null,null,null,null,{"$f":"SUMIFS('Project Overview'!$W$120,'Project Overview'!$AA$120,\"Yes\")+SUMIFS('Project Overview'!$W$121,'Project Overview'!$AA$121,\"Yes\")+SUMIFS('Project Overview'!$W$122,'Project Overview'!$AA$122,\"Yes\")","v":0},null,null,null,null,{"$f":"MIN(SUM(,$N$31),50000000)","v":0}]
[]
[null,"TDC per Unit",null,null,null,null,null,"HCD Cost per Unit"]
[]
[null,{"$f":"IFERROR(IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),'Dev Budget SU'!$D$3/TotalUnits,0),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),SUM($B$16,K16,P16)/'Unit Mix'!$Q$8,0),0)","v":0}]
[]
[]
[null,"Does your Project have a previous loan award?",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OtherHCDfunds=\"Yes\",IF(AND('Project Overview'!R120>0,'Project Overview'!AA120=\"Yes\"),TRUE,IF(AND('Project Overview'!R121>0,'Project Overview'!AA121=\"Yes\"),TRUE,IF(AND('Project Overview'!R122>0,'Project Overview'!AA122=\"Yes\"),TRUE,FALSE))))","v":false}]
[null,"Will your Project receive an HCD loan award before the Super NOFA application due date?"]
[null,{"$f":"IF(N23,\"Total previous or planned HCD LOAN AWARDS\",IF(W24=\"Yes\",\"Total planned LOAN AWARDS before Super NOFA application due date?\",\"\"))","v":""}]
[]
[null,"Maximum Allowable IIG Grant Amount"]
[null,"IIG Maximum Allowable CIP Grant Amount",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IsIig,MIN('Dev Budget SU'!$K$3,'Dev Sources'!$I$27,$M$35,10000000),0)","v":0},null,null,null,{"$f":"IF(AND($AH$5=\"Urban\",N28>=1000000),\"   Meets minimum grant award\",IF(AND($AH$5=\"Rural\",N28>=500000),\"   IIG Meets minimum grant award\",\"   IIG does not meet minimum grant award\"))","v":"   IIG does not meet minimum grant award"}]
[]
[null,"Maximum Allowable Loan Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$16>$AJ$45,\"The total HCD funds being requested is more than Permanent Funding Gap\",\"\")","v":""}]
[null,"MHP Maximum Allowable Loan Amount",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IsMhp,MIN($M$36,$AJ$45,$AJ$51,'Dev Budget SU'!$L$3),0)","v":0}]
[null,"TOTAL MAXIMUM Super NOFA Loan Amount",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N31)+IFERROR(IF(OnsiteSpace,100000,0),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OnsiteSpace,\"100k Added for on-site supportive services space for Eligible Service Providers §7310.1(c)(2)).\",\"\"),\"\")","v":""}]
[]
[null,"I. IIG Total Units Base Grant Limit",null,null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$R$8","v":0},null,null,null,"Housing Units per Acre (Net Density)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(IsIig,SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)/#REF!,0),0)","v":0},null,"Net Density Adjustment Factor",null,null,null,null,null,null,null,{"$f":"'Threshold Requirements'!$X$181","v":1}]
[null,"I. IIG Base Grant Limit with Adjustment Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MIN(10000000,$M$34*$AJ$34),0)","v":0}]
[null,"I. MHP Restricted Unit Loan Amount",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN('Unit Mix'!$S$8,8000000)-$T$25","v":0}]
[]
[null,"II. Permanent Financing Funding Gap Calculation"]
[null,"Total Development Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('Dev Budget SU'!$D$3+'Dev Budget SU'!$E$3)>0,'Dev Budget SU'!$D$3+'Dev Budget SU'!$E$3,0)","v":0}]
[null," Less: Net Syndication Proceeds/Investor Equity "]
[null," Less: Additional Owner/General Partner Equity (Including Deferred Developer Fee)"]
[null,"Total Estimated Financing need",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$39-$AJ$40-$AJ$41","v":0}]
[null," Less: Supportable Conventional or Bond Debt Financing"]
[null," Less: \"Soft\" Financing and Grants."]
[null,"Permanent Funding Gap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$42-$AJ$43-$AJ$44","v":0}]
[]
[null,"III. Shared Cost Calculation",null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(IsMhp,\"MHP §7304(c)\",\"\"))","v":""}]
[null,"Average gross square footage of Restricted Units (60% AMI or less from unit mix, including Manager's Unit(s))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],0,UnitsTbl[Restricted Income Level],\"<=60%\")*'Project Overview'!$AD$300+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],1,UnitsTbl[Restricted Income Level],\"<=60%\")*'Project Overview'!$AD$301+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],2,UnitsTbl[Restricted Income Level],\"<=60%\")*'Project Overview'!$AD$302+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],3,UnitsTbl[Restricted Income Level],\"<=60%\")*'Project Overview'!$AD$303+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],4,UnitsTbl[Restricted Income Level],\"<=60%\")*'Project Overview'!$AD$304+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],5,UnitsTbl[Restricted Income Level],\"<=60%\")*'Project Overview'!$AD$305+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],0,UnitsTbl[Restricted Income Level],\"Manager\")*'Project Overview'!$AD$300+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],1,UnitsTbl[Restricted Income Level],\"Manager\")*'Project Overview'!$AD$301+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],2,UnitsTbl[Restricted Income Level],\"Manager\")*'Project Overview'!$AD$302+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],3,UnitsTbl[Restricted Income Level],\"Manager\")*'Project Overview'!$AD$303+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],4,UnitsTbl[Restricted Income Level],\"Manager\")*'Project Overview'!$AD$304+SUMIFS(UnitsTbl[Total Units],UnitsTbl[Number of Bedrooms],5,UnitsTbl[Restricted Income Level],\"Manager\")*'Project Overview'!$AD$305","v":0}]
[null,"Average gross square footage of all residential units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Overview'!$AH$300*'Project Overview'!$AD$300+'Project Overview'!$AH$301*'Project Overview'!$AD$301+'Project Overview'!$AH$302*'Project Overview'!$AD$302+'Project Overview'!$AH$303*'Project Overview'!$AD$303+'Project Overview'!$AH$304*'Project Overview'!$AD$304+'Project Overview'!$AH$305*'Project Overview'!$AD$305","v":0}]
[null,"Restricted Units average gross square footage as a % of total residential units average gross square footage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AJ$48/$AJ$49,0)","v":0}]
[null,"Shared Cost Calculation Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$50*'Dev Budget SU'!$D$3","v":0}]
[]
[null,"End of Document"]

{"sheet":"Dev Sources","index":10,"n_rows":47,"n_cols":22,"rows_kept":47,"cut":false,"hidden":false,"merged":[[46,1,46,8],[2,12,2,13],[2,14,2,16],[1,20,1,21],[1,12,1,18],[1,9,2,11],[1,1,1,3],[1,4,1,5],[2,4,2,5],[41,1,41,8],[42,1,42,8]]}
[]
[null,"Development Sources",null,null,"Construction Totals",null,{"$f":"IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Residential Amount]),0)","v":0},{"$f":"IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Commercial Amount]),0)","v":0},{"$f":"IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Total Amount]),0)","v":0},"Construction Terms",null,null,"Permanent Terms",null,null,null,null,null,null,null,"Details of Deferred Costs"]
[null,null,null,null,"Permanent Totals",null,{"$f":"IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Residential Amount]),0)","v":0},{"$f":"IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Commercial Amount]),0)","v":0},{"$f":"IF(OR(IsIig,IsSerna,IsMhp,IsVhhp),SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Total Amount]),0)","v":0},null,null,null,"Interest Rate",null,"Repayment Terms",null,null,{"$f":"SUM(DevSourcesTbl[Required\nResidential\nDebt Service])","v":0},{"$f":"SUM(DevSourcesTbl[Required\nCommercial\nDebt Service])","v":0},{"$f":"SUM(DevSourcesTbl[Tax-Exempt\nAmount])","v":0},{"$f":"SUM(U5:U22)","v":0}]
[null,"Construction","Committed?","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Interest Rate","Required\nPayment ","Loan Term\n(months)","Rate","Type","Amortizing\nPeriod (yrs.)","Type2","Due in (yrs.)","Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service","Tax-Exempt\nAmount","Deferred Amount","Description"]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"Infill Infrastructure Grant Program (IIG) - Grant","State-HCD",null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"Deferred Developer Fees",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"Other Deferred Costs",null,null,{"$f":"IF($U$3>0,$U$3,0)","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"Developer Fee Contribution",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"GP Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"Gross Tax Credit Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,"Permanent"]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"Infill Infrastructure Grant Program (IIG) - Grant","State-HCD",null,{"$f":"'Dev Budget SU'!$K$3","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"Multifamily Housing Program (MHP) - Loan","State-HCD",2,{"$f":"'Dev Budget SU'!$L$3","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Operating Budget'!E129>0,'Operating Budget'!E129,0)","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"Deferred Developer Fees",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"Developer Fee Contribution",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"GP Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"Gross Tax Credit Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[]
[null,"Sponsor or Applicants comments: Include a description of balloon payments and unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Operating Budget","index":11,"n_rows":168,"n_cols":13,"rows_kept":168,"cut":false,"hidden":false,"merged":[[134,6,135,7],[138,6,138,7],[141,6,141,7],[142,6,142,7],[143,6,143,7],[140,6,140,7],[125,6,125,7],[126,6,126,7],[127,6,127,7],[128,6,128,7],[129,6,129,7],[130,6,130,7],[131,6,131,7],[132,6,132,7],[133,6,133,7],[106,6,106,7],[107,6,107,7],[108,6,108,7],[109,6,110,7],[112,6,112,7],[113,6,113,7],[114,6,114,7],[115,6,115,7],[116,6,116,7],[96,6,96,7],[97,6,97,7],[98,6,98,7],[99,6,99,7],[100,6,100,7],[102,6,102,7],[103,6,103,7],[104,6,104,7],[105,6,105,7],[86,6,86,7],[87,6,87,7],[88,6,88,7],[89,6,89,7],[91,6,91,7],[92,6,92,7],[93,6,93,7],[94,6,94,7],[95,6,95,7],[77,6,77,7],[78,6,78,7],[79,6,79,7],[80,6,80,7],[81,6,81,7],[82,6,82,7],[83,6,83,7],[84,6,84,7],[85,6,85,7],[66,6,66,7],[67,6,67,7],[69,6,69,7],[70,6,70,7],[71,6,71,7],[72,6,72,7],[73,6,73,7],[74,6,74,7],[75,6,75,7],[57,6,57,7],[58,6,58,7],[59,6,59,7],[60,6,60,7],[61,6,61,7],[62,6,62,7],[63,6,63,7],[64,6,64,7],[65,6,65,7],[47,6,47,7],[48,6,48,7],[49,6,49,7],[50,6,50,7],[51,6,51,7],[53,6,53,7],[54,6,54,7],[55,6,55,7],[56,6,56,7],[38,6,38,7],[39,6,39,7],[40,6,40,7],[41,6,41,7],[42,6,42,7],[43,6,43,7],[44,6,44,7],[45,6,45,7],[46,6,46,7],[32,6,32,7],[33,6,33,7],[30,6,30,7],[23,6,23,7],[4,6,4,7],[35,6,35,7],[36,6,36,7],[37,6,37,7],[14,6,14,7],[16,6,16,7],[17,6,17,7],[18,6,18,7],[15,6,15,7],[24,6,24,7],[25,6,25,7],[26,6,26,7],[31,6,31,7],[116,1,116,2],[167,1,167,7],[128,1,128,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[132,1,132,2],[134,1,134,2],[135,1,135,2],[143,1,143,3],[145,1,145,7],[146,1,147,3],[146,4,146,6],[148,1,148,3],[149,1,149,3],[152,3,152,4],[133,1,133,2],[117,6,117,7],[119,6,119,7],[120,6,120,7],[121,6,122,7],[123,1,123,2],[117,1,117,2],[119,1,119,2],[124,1,124,2],[138,1,138,2],[120,1,120,2],[121,1,121,2],[97,1,97,2],[98,1,98,2],[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],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[77,1,77,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[58,1,58,2],[59,1,59,2],[141,1,141,3],[142,1,142,3],[140,1,140,3],[15,1,15,2],[31,1,33,2],[40,1,40,2],[34,1,38,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,3],[20,1,20,3],[30,1,30,2],[44,1,50,2],[51,1,51,3],[41,1,41,2],[42,1,42,2],[69,1,69,2],[43,1,43,3],[75,1,75,2],[22,1,22,7],[60,1,60,2],[1,1,1,7],[3,1,3,7],[29,1,29,7],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[34,3,34,7],[27,1,27,4],[44,5,48,5],[35,5,37,5],[32,5,33,5],[7,5,9,5],[24,1,24,2],[25,1,25,2],[26,1,26,2],[23,1,23,2],[5,6,5,7],[6,6,6,7],[10,6,10,7],[11,6,11,7],[12,6,12,7],[13,6,13,7]]}
[]
[null,"Annual Income And Expenses"]
[]
[null,"EMPLOYEE INFORMATION"]
[null,"No.","FTE","Employee Job Title","Wages","Free Rent","Comments"]
[null,null,null,"On-Site Manager(s)",0,0]
[null,null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,"Other (Specify)",0,0]
[null,null,null,"Other (Specify)",0,0]
[null," Acct. No.",null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM($E$6:$E$15)","v":0},{"$f":"SUM($F$6:$F$15)","v":0}]
[null,6711,null,"Payroll Taxes",0]
[null,6722,null,"Workers Compensation",0]
[null,6723,null,"Employee Benefits",0]
[null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",null,null,{"$f":"SUM($E$17:$E$19)","v":0}]
[null,"Total Employee(s) Expenses",null,null,{"$f":"$E$20+$E$16","v":0}]
[]
[null,"EMPLOYEE UNITS"]
[null,"Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Bedrooms","SF","Comments",null,null,null,null,null,"Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,null,null,null,null,null,null,null,null,0.6,"On-Site Manager(s)"]
[null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,null,null,null,null,null,null,null,null,0.5,"On-Site Maintenance Employee(s)"]
[null,"Total Square Footage",null,null,null,{"$f":"SUM($F$25:$F$27)","v":0},null,null,null,null,null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
[null,null,null,null,null,null,null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[null,"ANNUAL OPERATING BUDGET",null,null,null,null,null,null,null,null,null,null,"Services Coordinator"]
[null," Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments"]
[null,"5120/5140",null,"Rent Revenue - Gross Potential",null,{"$f":"+'Project Overview'!$AJ$378","v":0}]
[null,null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!$L$5","v":0}]
[null,null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!$L$7","v":0}]
[null,5121,null,"Tenant Assistance Payments"]
[null,null,null,{"$f":"IF('Unit Mix'!$AB$7>0,'Unit Mix'!$AB$7,\"\")","v":""},{"$f":"IF('Unit Mix'!AE8>0,'Unit Mix'!AE8*12+'Unit Mix'!V8,0)","v":0}]
[null,null,null,{"$f":"IF('Unit Mix'!$AF$7>0,'Unit Mix'!$AF$7,\"\")","v":""},{"$f":"IF('Unit Mix'!AI8>0,'Unit Mix'!AI8*12+'Unit Mix'!V8,0)","v":0}]
[null,null,null,"Operating Subsidies",0]
[null,null,null,"Other: (Specify)",0,0]
[null,null,null,"Other: (Specify)",0,0]
[null,5910,null,"Laundry and Vending Revenue",{"$f":"'Project Overview'!$K$370","v":0}]
[null,5170,null,"Garage and Parking Spaces",{"$f":"+'Project Overview'!$K$374","v":0},{"$f":"+'Project Overview'!$K$378","v":0}]
[null,5990,null,"Miscellaneous Rent Revenue ",0,0]
[null,"Gross Potential Income (GPI)",null,null,{"$f":"SUM(E32:E43)","v":0},{"$f":"SUM($F$32:$F$43)","v":0}]
[null,"5220/5240",null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,null,"Vacancy Rate:  Other (Specify)"]
[null,null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
[null,null,null,"Vacancy Loss(es)",{"$f":"($E$33*$E$45)+($E$34*$E$46)+(($E$36+$E$37+E38)*$E$47)+($E$39*$E$48)+(($E$41+$E$42+$E$43)*$E$49)","v":0},{"$f":"+$F$44*$F$50","v":0}]
[null,"Effective Gross Income (EGI)",null,null,{"$f":"+$E$44-$E$51","v":0},{"$f":"+$F$44-$F$51","v":0}]
[]
[null," Acct. No.",null,"Administrative Operating Expenses","Residential ","Commercial ","Comments"]
[null,6203,null,"Conventions and Meetings",0,0]
[null,6210,null,"Advertising and Marketing",0,0]
[null,6250,null,"Other Renting Expenses",0,0]
[null,6310,null,"Office/Administrative Salaries -- from above",{"$f":"+$E$12","v":0},0]
[null,6311,null,"Office Expenses",0,0]
[null,6312,null,"Office or Model Apartment Rent",0,0]
[null,6320,null,"Management Fee",0,0]
[null,6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"+$E$6+$E$7","v":0},0]
[null,6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF($J$20=1,+$F$6+$F$7+$F$12,0)","v":0},0]
[null,6340,null,"Legal Expense -- Project",0,0]
[null,6350,null,"Audit Expense",0,0]
[null,6351,null,"Bookkeeping Fees/Accounting Services",0,0]
[null,6390,null,"Miscellaneous Administrative Expenses",0,0]
[null,"6263T",null," Total Administrative Expenses",{"$f":"SUM($E$55:$E$67)","v":0},{"$f":"SUM($F$55:$F$67)","v":0}]
[]
[null,null,null,"Utilities Expenses","Residential ","Commercial ","Comments"]
[null,6450,null,"Electricity",0,0]
[null,6451,null,"Water",0,0]
[null,6452,null,"Gas",0,0]
[null,6453,null,"Sewer",0,0]
[null,null,null,"Other Utilities: (Specify)",0,0]
[null,"6400T",null,"Total Utilities Expenses",{"$f":"SUM($E$71:$E$75)","v":0},{"$f":"SUM($F$71:$F$75)","v":0}]
[]
[null,null,null,"Operating and Maintenance Expenses","Residential ","Commercial ","Comments"]
[null,6510,null,"Payroll -- from above",{"$f":"$E$11+$E$13+$E$14+$E$15","v":0},0]
[null,6515,null,"Supplies ",0,0]
[null,6520,null,"Contracts",0,0]
[null,6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF($J$20=1,+$F$11+$F$14+$F$15,0)","v":0},0]
[null,6525,null,"Garbage and Trash Removal",0,0]
[null,6530,null,"Security Contract",0,0]
[null,6531,null,"Security Free Rent Unit -- from above",{"$f":"IF($J$20=1,+$F$13,0)","v":0},0]
[null,6546,null,"Heating/Cooling Repairs and Maintenance",0,0]
[null,6548,null,"Snow Removal",0,0]
[null,6570,null,"Vehicle & Maintenance Equipment Operation/Reports",0,0]
[null,6590,null,"Miscellaneous Operating and Maintenance Expenses",0,0]
[null,"6500T",null,"Total Operating and Maintenance Expenses",{"$f":"SUM($E$79:$E$89)","v":0},{"$f":"SUM($F$79:$F$89)","v":0}]
[]
[null,null,null,"Taxes and Insurance","Residential ","Commercial ","Comments"]
[null,6710,null,"Real Estate Taxes",0,0]
[null,6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"$E$17","v":0},0]
[null,6720,null,"Property and Liability Insurance (Hazard)",0,0]
[null,6729,null,"Other Insurance (e.g. Earthquake)",0,0]
[null,6721,null,"Fidelity Bond Insurance",0,0]
[null,6722,null,"Worker's Compensation -- from above",{"$f":"$E$18","v":0},0]
[null,6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"$E$19","v":0},0]
[null,6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",0,0]
[null,"6700T",null,"Total Taxes and Insurance",{"$f":"SUM($E$93:$E$100)","v":0},{"$f":"SUM($F$93:$F$100)","v":0}]
[]
[null,null,null,"Supportive Services Costs","Residential ","Commercial ","Comments"]
[null,6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"$E$8","v":0},0]
[null,6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"$E$9","v":0},0]
[null,6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"$E$10","v":0},0]
[null,6990,null,"Supportive Services Admin Overhead",0,0]
[null,6990,null,"Other Supportive Services Costs: (Specify)",0,0]
[null,6990,null,"Other Supportive Services Costs: (Specify)",0,0]
[null,"6900T",null,"Total Supportive Services Costs",{"$f":"SUM($E$104:$E$109)","v":0},{"$f":"SUM($F$104:$F$109)","v":0}]
[null,null,null,"Total Operating Expenses",{"$f":"+$E$68+$E$76+$E$90+$E$101+$E$110","v":0},{"$f":"+$F$68+$F$76+$F$90+$F$101+$F$110","v":0}]
[]
[null,null,null,"Funded Reserves","Residential ","Commercial ","Comments"]
[null,7210,null,"Required Replacement Reserve Deposits",{"$f":"IF('HCD Reserves Calculator'!$AJ$10>0,'HCD Reserves Calculator'!$AJ$10,0)","v":0},0]
[null,7220,null,"MHP Funded Supportive Services Reserve ",0,0]
[null,7230,null,"Other Reserves: (Specify)",0,0]
[null,7240,null,"Other Reserves: (Specify)",0,0]
[null,null,null,"Total Reserves",{"$f":"SUM($E$114:$E$117)","v":0},{"$f":"SUM($F$114:$F$117)","v":0}]
[]
[null,null,null,"Ground Lease","Residential ","Commercial ","Comments"]
[null,null,null,"Ground Lease",0,0]
[null,null,null,"Total Ground Lease",{"$f":"SUM($E$121:$E$121)","v":0},{"$f":"SUM($F$121:$F$121)","v":0}]
[null,null,null,"Net Operating Income",{"$f":"+$E$52-$E$111-$E$118-$E$122","v":0},{"$f":"+$F$52-$F$111-$F$118-$F$122","v":0}]
[]
[null,null,null,"Financial Expenses","Residential ","Commercial ",null,"Comments"]
[null,6820,null,"1st Mortgage Debt Service (Specify)",0,0]
[null,6830,null,"2nd Mortgage Debt Service (Specify)",0,0]
[null,6830,null,"3rd Mortgage Debt Service (Specify)",0,0]
[null,6840,null,"MHP .42% Fee",0,0]
[null,6890,null,"Other HCD .42% (Specify)",0,0]
[null,6890,null,"Other HCD .42% (Specify)",0,0]
[null,6890,null,"Bond Issuer Fee",0,0]
[null,6890,null,"Miscellaneous Financial Expenses (Specify)",0,0]
[null,6890,null,"Miscellaneous Financial Expenses (Specify)",0,0]
[null,"6800T",null,"Total Financial Expenses",{"$f":"SUM($E$126:$E$134)","v":0},{"$f":"SUM($F$126:$F$134)","v":0}]
[null,null,null,"Cash Flow",{"$f":"+$E$123-$E$135","v":0},{"$f":"+$F$123-$F$135","v":0}]
[]
[]
[null,7190,null,"Asset Management/Similar Fees",0,0]
[]
[null,"Total Operating Expenses Per Unit ",null,null,"Per Year","Per Month","Comments"]
[null,"Without any Adjustments",null,null,{"$f":"IFERROR($E$111/'Unit Mix'!$D$8,0)","v":0},{"$f":"+$E$142/12","v":0}]
[null,"With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF($F$16>0,($F$16+$E$111)/'Unit Mix'!D8,$E$111/'Unit Mix'!$D$8),0)","v":0},{"$f":"+E143/12","v":0}]
[null,"Without  RE Taxes, Social Services Coordinator or Social Services/Social Programs and With the Value of Rent Fee Units Included",null,null,{"$f":"IFERROR(IF($F$16>0,(($F$16+$E$111)-($E$93+$E$110))/'Unit Mix'!D8,($E$111-($E$93+$E$110))/'Unit Mix'!$D$8),0)","v":0},{"$f":"E144/12","v":0}]
[]
[null,"Operating expense comparables are required if Total Operating Expenses per Unit exceed the following:"]
[null,"County",null,null,"Project Type/Primary Population*"]
[null,null,null,null,"*Special Needs","Senior","All Other"]
[null,"Alameda, Contra Costa, Los Angeles, Marin, Monterey, Napa, Orange, San Diego, San Francisco, San Luis Obispo, San Mateo, Santa Barbara, Santa Clara, Santa Cruz, Solano, Sonoma, Ventura",null,null,{"$f":"G149*1.2","v":10800},{"$f":"G149*0.9","v":8100},9000]
[null,"All Other Counties",null,null,{"$f":"G150*1.2","v":8400},{"$f":"G150*0.9","v":6300},7000]
[null,"*For Special Needs, at least 25% of Restricted Units must be designated for Special Needs populations"]
[]
[null,"File Name:",{"$f":"'Document Checklist-Full List'!$E$117","v":"47. Op Exp Compare"},{"$f":"'Document Checklist-Full List'!$N$117","v":"Submit 3 operating expense comparables for similar projects located in the market area identified in the submitted market study. Projects should be affordable housing projects similar in size, type, and population to the proposed project. One comparable may be submitted for 100% market rate multifamily housing if there are insufficient affordable housing comparables. If the comparables are owned or operated by the Sponsor, information provided should be based on the most recent audited statements applicable to the comparable, if available. Additional information may be required."},null,"Uploaded to HCD Portal?"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Dev Budget SU","index":12,"n_rows":209,"n_cols":26,"rows_kept":209,"cut":false,"hidden":false,"merged":[[1,24,1,25],[1,5,1,6],[46,1,58,1],[40,1,44,1],[28,1,38,1],[15,1,26,1],[5,1,13,1],[3,0,3,1],[85,1,89,1],[77,1,83,1],[69,1,75,1],[60,1,67,1],[132,1,138,1],[122,1,130,1],[119,1,120,1],[110,1,115,1],[91,1,108,1],[173,1,178,1],[166,1,171,1],[160,1,164,1],[148,1,158,1],[140,1,146,1],[202,1,204,1],[188,1,195,1],[180,1,186,1],[197,1,200,1],[211,2,211,10],[209,2,209,10],[208,2,208,10]]}
[null,null,"Scroll to the Right for more data input (sources) --------------------------------------------------------->"]
[null,null,"Residential Budget",null,null,"Eligible Basis",null,"Permanent Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources"]
[null,null,"Grand Totals",{"$f":"SUM(DevBudgetSUTbl[Column2])-SUM(D15,D28,D40,D46,D60,D69,D77,D85,D91,D110,D117,D122,D132,D140,D148,D160,D166,D173,D180,D188,D197,D202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column3])-SUM(E15,E28,E40,E46,E60,E69,E77,E85,E91,E110,E117,E122,E132,E140,E148,E160,E166,E173,E180,E188,E197,E202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column4])-SUM($F$15,$F$28,$F$40,$F$46,$F$60,$F$69,$F$77,$F$85,$F$91,$F$110,$F$117,$F$122,$F$132,$F$140,$F$148,$F$160,$F$166,$F$173,$F$180,$F$188,$F$197,$F$202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column5])-SUM($G$15,$G$28,$G$40,$G$46,$G$60,$G$69,$G$77,$G$85,$G$91,$G$110,$G$117,$G$122,$G$132,$G$140,$G$148,$G$160,$G$166,$G$173,$G$180,$G$188,$G$197,$G$202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column6])-SUM(H15,H28,H40,H46,H60,H69,H77,H85,H91,H110,H117,H122,H132,H140,H148,H160,H166,H173,H180,H188,H197,H202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column7])-SUM(I15,I28,I40,I46,I60,I69,I77,I85,I91,I110,I117,I122,I132,I140,I148,I160,I166,I173,I180,I188,I197,I202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column8])-SUM(J15,J28,J40,J46,J60,J69,J77,J85,J91,J110,J117,J122,J132,J140,J148,J160,J166,J173,J180,J188,J197,J202)","v":0},{"$f":"IF(IsIig,SUM(DevBudgetSUTbl[Column9]),0)-SUM(K15,K28,K40,K46,K60,K69,K77,K85,K91,K110,K117,K122,K132,K140,K148,K160,K166,K173,K180,K188,K197,K202)","v":0},{"$f":"IF(IsMhp,SUM(DevBudgetSUTbl[Column12]),0)-SUM(L15,L28,L40,L46,L60,L69,L77,L85,L91,L110,L117,L122,L132,L140,L148,L160,L166,L173,L180,L188,L197,L202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column15])-SUM(M15,M28,M40,M46,M60,M69,M77,M85,M91,M110,M117,M122,M132,M140,M148,M160,M166,M173,M180,M188,M197,M202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column23])-SUM(N15,N28,N40,N46,N60,N69,N77,N85,N91,N110,N117,N122,N132,N140,N148,N160,N166,N173,N180,N188,N197,N202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column24])-SUM(O15,O28,O40,O46,O60,O69,O77,O85,O91,O110,O117,O122,O132,O140,O148,O160,O166,O173,O180,O188,O197,O202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column25])-SUM(P15,P28,P40,P46,P60,P69,P77,P85,P91,P110,P117,P122,P132,P140,P148,P160,P166,P173,P180,P188,P197,P202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column26])-SUM(Q15,Q28,Q40,Q46,Q60,Q69,Q77,Q85,Q91,Q110,Q117,Q122,Q132,Q140,Q148,Q160,Q166,Q173,Q180,Q188,Q197,Q202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column27])-SUM(R15,R28,R40,R46,R60,R69,R77,R85,R91,R110,R117,R122,R132,R140,R148,R160,R166,R173,R180,R188,R197,R202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column28])-SUM(S15,S28,S40,S46,S60,S69,S77,S85,S91,S110,S117,S122,S132,S140,S148,S160,S166,S173,S180,S188,S197,S202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column29])-SUM(T15,T28,T40,T46,T60,T69,T77,T85,T91,T110,T117,T122,T132,T140,T148,T160,T166,T173,T180,T188,T197,T202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column30])-SUM(U15,U28,U40,U46,U60,U69,U77,U85,U91,U110,U117,U122,U132,U140,U148,U160,U166,U173,U180,U188,U197,U202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column31])-SUM(V15,V28,V40,V46,V60,V69,V77,V85,V91,V110,V117,V122,V132,V140,V148,V160,V166,V173,V180,V188,V197,V202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column32])-SUM(W15,W28,W40,W46,W60,W69,W77,W85,W91,W110,W117,W122,W132,W140,W148,W160,W166,W173,W180,W188,W197,W202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column322])-SUM(X15,X28,X40,X46,X60,X69,X77,X85,X91,X110,X117,X122,X132,X140,X148,X160,X166,X173,X180,X188,X197,X202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column33])-SUM(Y15,Y28,Y40,Y46,Y60,Y69,Y77,Y85,Y91,Y110,Y117,Y122,Y132,Y140,Y148,Y160,Y166,Y173,Y180,Y188,Y197,Y202)","v":0},{"$f":"SUM(DevBudgetSUTbl[Column34])-SUM(Z15,Z28,Z40,Z46,Z60,Z69,Z77,Z85,Z91,Z110,Z117,Z122,Z132,Z140,Z148,Z160,Z166,Z173,Z180,Z188,Z197,Z202)","v":0}]
[null,null,"USES OF FUNDS"," Total Project Costs - Residential Cost/Sources","Total Project Costs - Commercial Cost/Sources",{"$f":"IF(Taxcredit=\"\",\"30% PVC for New Const/Rehab\",IF(Taxcredit=0.09,\"70% PVC for New Const/Rehab\",IF(Taxcredit=0.04,\"30% PVC for New Const/Rehab\",IF(AND(vmProjectDevType=\"New Construction\",Taxcredit=\"None\"),\"70% PVC for New Construction\",\"NA\"))))","v":"30% PVC for New Const/Rehab"},{"$f":"IF(Taxcredit=\"\",\"30% PVC for Acquisition\",IF(Taxcredit=0.09,\"30% PVC for Acquisition\",IF(Taxcredit=0.04,\"30% PVC for Acquisition\",IF(AND(vmProjectDevType=\"New Construction\",Taxcredit=\"None\"),\"30% PVC for Acquisition\",\"N/A\"))))","v":"30% PVC for Acquisition"},{"$f":"IF('Dev Sources'!$D24>0,'Dev Sources'!$D24,\"\")","v":""},{"$f":"IF('Dev Sources'!$D25>0,'Dev Sources'!$D25,\"\")","v":""},{"$f":"IF('Dev Sources'!$D26>0,'Dev Sources'!$D26,\"\")","v":""},{"$f":"IF(IsIig,'Dev Sources'!$D27,\"\")","v":""},{"$f":"IF(IsMhp,'Dev Sources'!$D28,\"\")","v":""},{"$f":"IF('Dev Sources'!$D29>0,'Dev Sources'!$D29,\"\")","v":""},{"$f":"IF('Dev Sources'!$D30>0,'Dev Sources'!$D30,\"\")","v":""},{"$f":"IF('Dev Sources'!$D31>0,'Dev Sources'!$D31,\"\")","v":""},{"$f":"IF('Dev Sources'!$D32>0,'Dev Sources'!$D32,\"\")","v":""},{"$f":"IF('Dev Sources'!$D33>0,'Dev Sources'!$D33,\"\")","v":""},{"$f":"IF('Dev Sources'!$D34>0,'Dev Sources'!$D34,\"\")","v":""},{"$f":"IF('Dev Sources'!$D35>0,'Dev Sources'!$D35,\"\")","v":""},{"$f":"IF('Dev Sources'!$D36>0,'Dev Sources'!$D36,\"\")","v":""},{"$f":"IF('Dev Sources'!$D37>0,'Dev Sources'!$D37,\"\")","v":"Deferred Developer Fees"},{"$f":"IF('Dev Sources'!$D38>0,'Dev Sources'!$D38,\"\")","v":"Developer Fee Contribution"},{"$f":"IF('Dev Sources'!$D39>0,'Dev Sources'!$D39,\"\")","v":"GP Equity"},{"$f":"IF('Dev Sources'!$D40>0,'Dev Sources'!$D40,\"\")","v":"Gross Tax Credit Equity"},"Source Name","Source Name"]
[null,null,"Column1","Column2","Column3","Column4","Column5","Column6","Column7","Column8","Column9","Column12","Column15","Column23","Column24","Column25","Column26","Column27","Column28","Column29","Column30","Column31","Column32","Column322","Column33","Column34"]
[null,"LAND COST/ACQUISITION","Land Cost or Value",{"$f":"SUM(H6:X6)","v":0},{"$f":"SUM(Y6:Z6)","v":0}]
[null,null,"Demolition",0,{"$f":"SUM(Y7:Z7)","v":0}]
[null,null,"Legal",0,{"$f":"SUM(Y8:Z8)","v":0}]
[null,null,"Land Lease Rent Prepayment",0,0]
[null,null,"Existing Improvements Cost or Value",0,0]
[null,null,"Off-Site Improvements",0,0]
[null,null,"Predevelopment Interest/Holding Cost",0,0]
[null,null,"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",0,0]
[null,null,"Excess Purchase Price Over Appraisal",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D6:D14)","v":0},{"$f":"SUBTOTAL(109,E6:E14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"REHABILITATION","Site Work",{"$f":"SUM(H16:X16)","v":0},{"$f":"SUM(Y16:Z16)","v":0}]
[null,null,"Structures",0,0]
[null,null,"General Requirements",0,{"$f":"SUM(Y18:Z18)","v":0}]
[null,null,"Contractor Overhead",0,0]
[null,null,"Contractor Profit",0,0]
[null,null,"Prevailing Wages",0,0]
[null,null,"General Liability Insurance",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Total Relocation Expenses",0,{"$f":"SUM(Y27:Z27)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D16:D27)","v":0},{"$f":"SUBTOTAL(109,E16:E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NEW CONSTRUCTION","Site Work",{"$f":"SUM(H29:X29)","v":0},{"$f":"SUM(Y29:Z29)","v":0}]
[null,null,"Structures",0,{"$f":"SUM(Y30:Z30)","v":0}]
[null,null,"General Requirements",0,0]
[null,null,"Contractor Overhead",0,0]
[null,null,"Contractor Profit",0,0]
[null,null,"Prevailing Wages",0,0]
[null,null,"General Liability Insurance",0,0]
[null,null,"Urban Greening",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D29:D39)","v":0},{"$f":"SUBTOTAL(109,E29:E39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARCH. FEES","Design",{"$f":"SUM(H41:X41)","v":0},{"$f":"SUM(Y41:Z41)","v":0}]
[null,null,"Supervision",{"$f":"SUM(H42:X42)","v":0},{"$f":"SUM(Y42:Z42)","v":0}]
[null,null,"Total Survey & Engineering",{"$f":"SUM(H43:X43)","v":0},{"$f":"SUM(Y43:Z43)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H44:X44)","v":0},{"$f":"SUM(Y44:Z44)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H45:X45)","v":0},0]
[null,null,null,{"$f":"SUBTOTAL(109,D41:D45)","v":0},{"$f":"SUBTOTAL(109,E41:E45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CONSTRUCTION INTEREST & FEES","Construction Loan Interest",{"$f":"SUM(H47:X47)","v":0},{"$f":"SUM(Y47:Z47)","v":0}]
[null,null,"Origination Fee",0,0]
[null,null,"Credit Enhancement/Application Fee",0,0]
[null,null,"Bond Premium",0,0]
[null,null,"Cost of Issuance",0,0]
[null,null,"Title & Recording",0,0]
[null,null,"Taxes",0,0]
[null,null,"Insurance",0,0]
[null,null,"Employment Reporting",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y56:Z56)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y57:Z57)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y59:Z59)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D47:D59)","v":0},{"$f":"SUBTOTAL(109,E47:E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PERM. FINANCING","Loan Origination Fee",{"$f":"SUM(H61:X61)","v":0},{"$f":"SUM(Y61:Z61)","v":0}]
[null,null,"Credit Enhancement/Application Fee",0,{"$f":"SUM(Y62:Z62)","v":0}]
[null,null,"Title & Recording",0,0]
[null,null,"Taxes",0,0]
[null,null,"Insurance",0,0]
[null,null,"Legal for Perm Loan",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y67:Z67)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D61:D68)","v":0},{"$f":"SUBTOTAL(109,E61:E68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LEGAL FEES","Legal Paid by Applicant",{"$f":"SUM(H70:X70)","v":0},{"$f":"SUM(Y70:Z70)","v":0}]
[null,null,"Lender Legal",0,{"$f":"SUM(Y71:Z71)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y72:Z72)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y73:Z73)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y76:Z76)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D70:D76)","v":0},{"$f":"SUBTOTAL(109,E70:E76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RESERVES","UMR Required Operating Reserve",{"$f":"SUM(H78:X78)","v":0},{"$f":"SUM(Y78:Z78)","v":0}]
[null,null,"Replacement Reserve",0,0]
[null,null,"Transition Reserve",0,0]
[null,null,"Rent Reserve",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D78:D84)","v":0},{"$f":"SUBTOTAL(109,E78:E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CONTINGENCY COSTS","Construction Hard Cost Contingency ",{"$f":"SUM(H86:X86)","v":0},{"$f":"SUM(Y86:Z86)","v":0}]
[null,null,"Soft Cost Contingency",{"$f":"SUM(H87:X87)","v":0},{"$f":"SUM(Y87:Z87)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H88:X88)","v":0},{"$f":"SUM(Y88:Z88)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H89:X89)","v":0},{"$f":"SUM(Y89:Z89)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H90:X90)","v":0},{"$f":"SUM(Y90:Z90)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D86:D90)","v":0},{"$f":"SUBTOTAL(109,E86:E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER PROJECT COSTS","TCAC App/Allocation/Monitoring Fees",{"$f":"SUM(H92:X92)","v":0},{"$f":"SUM(Y92:Z92)","v":0}]
[null,null,"Environmental Audit and Remediation Costs",0,0]
[null,null,"Local Development Impact Fees",0,0]
[null,null,"Permit Processing Fees",0,0]
[null,null,"Capital Fees",0,0]
[null,null,"Marketing",0,0]
[null,null,"Furnishings",0,0]
[null,null,"Market Study",0,0]
[null,null,"Accounting/Reimbursable",0,0]
[null,null,"Appraisal Costs",0,0]
[null,null,"Construction Management",0,{"$f":"SUM(Y102:Z102)","v":0}]
[null,null,"Prevailing Wage Monitoring",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y106:Z106)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(Y107:Z107)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D92:D109)","v":0},{"$f":"SUBTOTAL(109,E92:E109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DEVELOPER COSTS","Developer Overhead/Profit",{"$f":"SUM(H111:X111)","v":0},{"$f":"SUM(Y111:Z111)","v":0}]
[null,null,"Consultant/Processing Agent",0,0]
[null,null,"Project Administration",0,0]
[null,null,"Broker Fees Paid to a Related Party",0,0]
[null,null,"Construction Oversight by Developer",0,{"$f":"SUM(Y115:Z115)","v":0}]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D111:D116)","v":0},{"$f":"SUBTOTAL(109,E111:E116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(IsIig,\"Capital Improvement Project(s) (CIP)\",\"\")","v":""}]
[null,"Please read CELL COMMENT ----------------------------------------------->>>",null,null,null,"Cell Comment"]
[null,"SITE ACQUISITION (not parking)","Site acquisition of CIP including easements and right of ways",{"$f":"SUM(H120:X120)","v":0},{"$f":"SUM(Y120:Z120)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H121:X121)","v":0},{"$f":"SUM(Y121:Z121)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,D120:D121)","v":0},{"$f":"SUBTOTAL(109,E120:E121)","v":0},{"$f":"SUBTOTAL(109,F120:F121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SITE PREPARATION","Clearing and Grubbing",{"$f":"SUM(H123:X123)","v":0},0]
[null,null,"Demolition",0,0]
[null,null,"Excavation",0,0]
[null,null,"Grading",0,0]
[null,null,"Soil Stabilization (Lime, etc.)",0,0]
[null,null,"Erosion/Weed Control",0,0]
[null,null,"Dewatering",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D123:D131)","v":0},{"$f":"SUBTOTAL(109,E123:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SITE UTILITIES","Sanitary Sewer",{"$f":"SUM(H133:X133)","v":0},0]
[null,null,"Potable Water",0,0]
[null,null,"Non-Potable Water",0,0]
[null,null,"Storm Drain",0,0]
[null,null,"Detention Basin/Culverts",0,0]
[null,null,"Joint Trench",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D133:D139)","v":0},{"$f":"SUBTOTAL(109,E133:E139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SURFACE IMPROVEMENTS","Aggregate Base",{"$f":"SUM(H141:X141)","v":0},0]
[null,null,"Asphalt Pavement",0,0]
[null,null,"Curb, Gutter, Sidewalk",0,0]
[null,null,"Street Lights",0,0]
[null,null,"Striping/Signage/Barricades",0,0]
[null,null,"Traffic Mitigation",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D141:D147)","v":0},{"$f":"SUBTOTAL(109,E141:E147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PARKS - LANDSCAPE AND AMENITIES","Irrigation",{"$f":"SUM(H149:X149)","v":0},0]
[null,null,"Concrete Work",0,0]
[null,null,"Landscaping",0,0]
[null,null,"Urban Greening",0,0]
[null,null,"Playground Facilities and Tot Lots",0,0]
[null,null,"Walking/Bike Path",0,0]
[null,null,"Drinking Fountains",0,0]
[null,null,"Structures",0,0]
[null,null,"Lighting ",0,0]
[null,null,"Open Space ",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D149:D159)","v":0},{"$f":"SUBTOTAL(109,E149:E159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ENV. MITIGATION","Wetland Mitigation",{"$f":"SUM(H161:X161)","v":0},0]
[null,null,"Endangered Species",{"$f":"SUM(H162:X162)","v":0},0]
[null,null,"Tree Mitigation",{"$f":"SUM(H163:X163)","v":0},0]
[null,null,"Environmental Remediation ",{"$f":"SUM(H164:X164)","v":0},0]
[null,null,"Other: (Specify)",{"$f":"SUM(H165:X165)","v":0},0]
[null,null,null,{"$f":"SUBTOTAL(109,D161:D165)","v":0},{"$f":"SUBTOTAL(109,E161:E165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"STRUCTURED PARKING","Replacement Parking",{"$f":"SUM(H167:X167)","v":0},0]
[null,null,"Grading",0,0]
[null,null,"Foundation Work",0,0]
[null,null,"Site Work",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D167:D172)","v":0},{"$f":"SUBTOTAL(109,E167:E172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RESIDENTIAL PARKING","Residential Parking Structures",{"$f":"SUM(H174:X174)","v":0},0]
[null,null,"Grading",0,0]
[null,null,"Foundation Work",0,0]
[null,null,"Site Work",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D174:D179)","v":0},{"$f":"SUBTOTAL(109,E174:E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRANSIT","Access Plazas",{"$f":"SUM(H181:X181)","v":0},0]
[null,null,"Pathways",0,0]
[null,null,"Bus Shelters",0,0]
[null,null,"Transit Shelters",0,0]
[null,null,"Pedestrian Facilities",0,{"$f":"SUM(Y185:Z185)","v":0}]
[null,null,"Bicycle Facilities",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D181:D187)","v":0},{"$f":"SUBTOTAL(109,E181:E187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(109,Z181:Z187)","v":0}]
[null,"IMPACT FEES","Drainage",{"$f":"SUM(H189:X189)","v":0},0]
[null,null,"Parks & Recreation",0,0]
[null,null,"Streets/Signals",0,0]
[null,null,"Traffic Fees",0,0]
[null,null,"Waste Water",0,0]
[null,null,"Water Facility",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,"Other: (Specify)",0,0]
[null,null,null,{"$f":"SUBTOTAL(109,D189:D196)","v":0},{"$f":"SUBTOTAL(109,E189:E196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(109,Z189:Z196)","v":0}]
[null,"SOFT COSTS","Engineering",{"$f":"SUM(H198:X198)","v":0},0]
[null,null,"Design",{"$f":"SUM(H199:X199)","v":0},0]
[null,null,"Other: (Specify)",{"$f":"SUM(H200:X200)","v":0},0]
[null,null,"Other: (Specify)",{"$f":"SUM(H201:X201)","v":0},0]
[null,null,null,{"$f":"SUBTOTAL(109,D198:D201)","v":0},{"$f":"SUBTOTAL(109,E198:E201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(109,Y198:Y201)","v":0},{"$f":"SUBTOTAL(109,Z198:Z201)","v":0}]
[null,"OTHER","Other: (Specify)",{"$f":"SUM(H203:X203)","v":0},0]
[null,null,"Other: (Specify)",{"$f":"SUM(H204:X204)","v":0},{"$f":"SUM(Y204:Z204)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(H205:X205)","v":0},0]
[]
[null,null,null,{"$f":"SUM(D203:D206)","v":0},{"$f":"SUM(E203:E206)","v":0},{"$f":"SUM(F203:F206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y203:Y206)","v":0},{"$f":"SUM(Z203:Z206)","v":0}]
[]
[null,null,"Comments and explanation of basis changes or other general comments:"]

{"sheet":"At High Risk Req","index":13,"n_rows":31,"n_cols":41,"rows_kept":31,"cut":false,"hidden":true,"merged":[[9,35,9,38],[3,1,3,38],[4,1,4,34],[30,1,30,38],[23,35,23,38],[24,35,24,38],[10,35,10,38],[11,35,11,38],[12,35,12,38],[13,35,13,38],[14,35,14,38],[16,1,16,38],[17,35,17,38],[18,35,18,38],[14,1,14,2],[14,3,14,34],[9,2,9,34],[10,2,10,34],[11,2,11,34],[12,2,12,34],[13,1,13,2],[13,3,13,34],[1,1,1,38],[8,35,8,38],[4,35,4,38],[5,1,5,34],[5,35,5,38],[6,1,6,38],[7,35,7,38],[7,2,7,34],[8,2,8,34],[23,2,23,34],[24,2,24,34],[19,2,19,34],[17,2,17,34],[18,2,18,34],[20,1,22,1],[20,2,20,34],[21,3,21,34],[22,3,22,34],[19,35,19,38],[20,35,22,38],[28,2,28,34],[28,35,28,38],[25,2,25,34],[25,35,25,38],[26,2,26,34],[26,35,26,38],[27,2,27,34],[27,35,27,38]]}
[]
[null,"At High Risk Project Requirements"]
[]
[null,"MHP §7302(e)(4) At High Risk,  means Projects that meet the requirements for at-risk projects set forth in California Tax Credit Allocation Committee (TCAC) Regulations, Title 4 CCR, Division 17, Chapter 1, Section 10325, including meeting the definition of “at risk of conversion” as defined for the low-income housing tax credit program in Revenue and Taxation Code Section 17058(c)(6)."]
[null,"TCAC §10325(g)(4) At-risk projects. To be considered At-risk housing, the application shall meet the requirements of Revenue & Taxation (R&T) Code subsection 17058(c)(4), except as further defined in TCAC §10325(g)(4)(B)(i) below, as well as the following additional threshold requirements, and other requirements as outlined in this subsection:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Meets/ Does Not Meet"]
[null,"(A) Projects are subject to a minimum low-income use period of 55 years (50 years for projects located on tribal trust land);",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ6=\"Meets\",1,0)","v":0},1]
[null,"(B) Project application eligibility criteria include:"]
[null,"(i) ","before applying for Tax Credits, the project must meet the At-risk eligibility requirements under the terms of applicable federal and state law as verified by a third party legal opinion, except that a project that has been acquired by a qualified non-profit organization within the past five years of the date of application with interim financing in order to preserve its affordability and that meets all other requirements of this section, shall be eligible to be considered an “at-risk” project under these regulations. A project application will not qualify in this category unless it is determined by the Committee that the project is at-risk of losing affordability on at least 50% of the restricted units due to market or other conditions;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ8=\"Meets\",1,0)","v":0},2]
[null,"(ii)","the project, as verified by a third party legal opinion, must currently possess or have had within the past five years from the date of application, either federal mortgage insurance, a federal loan guarantee, federal project-based rental assistance, or, have its mortgage held by a federal agency, or be owned by a federal agency or be currently subject to, or have been subject to, within five years preceding the application deadline, the later of Federal or State Housing Tax Credit restrictions whose compliance period is expiring or has expired within the last five years and at least 50% of whose units are not subject to any other rental restrictions beyond the term of the Tax Credit restrictions;",null,null,null,null,null,null,null,null,null,null,null,null,null,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=\"Meets\",1,0)","v":0},3]
[null,"(iii)","as of the date of application filing, the applicant shall have sought available federal incentives to continue the project as low-income housing, including, direct loans, loan forgiveness, grants, rental subsidies, renewal of existing rental subsidy contracts, etc.; ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,"(iv)","subsidy contract expiration, mortgage prepayment eligibility, or the expiration of Housing Tax Credit restrictions, as verified by a third party legal opinion, shall occur no later than five calendar years after the year in which the application is filed, except in cases where a qualified non-profit organization acquired the property within the terms of (i) above and would otherwise meet this condition but for: 1) long-term use restrictions imposed by public agencies as a condition of their acquisition financing; or 2) HAP contract renewals secured by the qualified non-profit organization for the maximum term available subsequent to acquisition;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,"(v)","the applicant agrees to renew all project based rental subsidies (such as Section 8 HAP or Section 521 rental assistance contracts) for the maximum term available and shall seek additional renewals throughout the project's useful life, if applicable;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,"(vi)","at least seventy percent (70%) of project tenants shall, at the time of application, have incomes at or below sixty percent (60%) of area median income;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,"(vii)",null,"the gap between total development costs (excluding developer fee), and all loans and grants to the project (excluding Tax Credit proceeds) must be greater than fifteen percent (15%) of total development costs; and,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,"(viii)",null,"a public agency shall provide direct or indirect long-term financial support of at least fifteen percent (15%) of the total project development costs, or the owner’s equity (includes syndication proceeds) shall constitute at least thirty percent (30%) of the total project development cost.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[]
[null,"At High Risk Projects must also meet all of the following additional characteristics: §7302(e)(4)"]
[null,"(A)","They are currently owned by for-profit entities, or non-profits that own no more than three publicly-assisted Rental Housing Developments, or were owned by one of these entities prior to purchase with interim financing no more than five (5) years before the application date by an entity described in the following subsection (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,null,null,null,null,0,10]
[null,"(B)","They are under contract to be purchased by a non-profit meeting the requirements of California Government Code (GOV) Section 65863.11(e), or by a Limited Partnership where the sole general partner is a non-profit that meets these requirements, or are owned by one of these entities; and",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,"(C)","They are not subject to rent restrictions associated with financial assistance that will survive the event that qualifies them for at-risk status under TCAC Regulations, Title 4 CCR, Division 17, Chapter 1, Section 10325, except where a Project has been acquired by a qualified non-profit organization within the five (5) years preceding the date of application with interim financing in order to preserve its affordability and that meets all other requirements of this section.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,"(D)","For Projects receiving financial assistance from HUD or the Department of Agriculture, the Project is not assisted under either the HUD 811 or HUD 202 program or subject to the Low-Income Housing Preservation and Resident Homeownership Act of 1990 (LIHPRHA); and either:"]
[null,null,"i ","The weighted average contract rent for Units in the Project is less than or equal to 0.90 times the weighted average of the relevant Small Area Fair Market Rents (SAFMRs), as published by HUD for these Units; or"]
[null,null,"ii","The Project owner previously opted out of an agreement with a public agency that restricted tenant incomes and tenant-paid rents.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,"(E)","For Projects not receiving federal assistance, the Department projects the owner could pay off all current secured debt with the proceeds of a new commercial mortgage, assuming that Rents were set at Small Area Fair Market Rent levels.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,"(F)","For Projects receiving financial assistance from HUD or the Department of Agriculture, and subject to restrictions associated with financial assistance from other sources, the Project must meet the requirements of both subdivision (D) and (E).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,"(G)","§7302(e)(4)(G)(i - vi) Sponsor acknowledges and certifies to follow Rent rules for existing tenants?",null,null,null,null,null,null,null,null,null,null,null,null,null,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(AN18:AN25,AN8:AN15,AN6)","v":0}]
[null,"(H)","§7302(e)(4)(H)(i - ii) Sponsor acknowledges and certifies to follow Rent rules for existing over-income tenants?"]
[null,"(I)","§7302(e)(4)(I)(i - ii) Sponsor acknowledges and certifies to follow proper advance notice to tenants for rent increases?"]
[null,"(J)","§7302(e)(4)(J) Sponsor acknowledges that no permanent relocation shall be permitted unless reviewed and approved by the Department? No permanent relocation shall be permitted unless reviewed and approved by the Department. Furthermore, no displacement is permitted unless and until the Department has provided express written approval of the Sponsor’s relocation documentation, as more fully specified at §7315."]
[]
[null,"End of Document"]

{"sheet":"MHP - Supportive Services Plan","index":14,"n_rows":195,"n_cols":37,"rows_kept":195,"cut":false,"hidden":true,"merged":[[1,1,1,38],[3,1,3,38],[4,1,4,38],[5,1,5,38],[6,1,6,38],[7,1,7,38],[14,1,14,38],[15,1,15,3],[15,4,15,11],[15,12,15,31],[15,32,15,36],[15,37,15,38],[8,1,8,38],[9,1,9,38],[10,1,10,38],[11,1,11,38],[12,1,12,38],[13,1,13,38],[24,2,24,23],[25,1,25,36],[27,2,27,36],[28,1,28,36],[30,1,30,38],[31,2,31,36],[17,1,17,38],[18,1,18,38],[19,1,19,38],[20,2,20,36],[21,1,21,36],[23,2,23,36],[40,2,40,36],[40,37,40,38],[41,2,41,36],[41,37,41,38],[42,2,42,36],[42,37,42,38],[32,1,32,36],[34,2,34,36],[35,1,35,36],[37,1,37,38],[38,1,38,36],[39,1,39,38],[48,2,48,36],[48,37,48,38],[49,2,49,36],[49,37,49,38],[50,2,50,36],[50,37,50,38],[43,2,43,36],[43,37,43,38],[45,1,45,36],[46,2,46,36],[46,37,46,38],[47,2,47,36],[47,37,47,38],[56,2,56,36],[56,37,56,38],[58,1,58,36],[59,1,59,36],[61,1,61,38],[62,1,62,36],[52,1,52,38],[53,2,53,36],[53,37,53,38],[54,2,54,36],[54,37,54,38],[55,2,55,36],[55,37,55,38],[66,1,66,10],[66,11,66,24],[66,25,66,36],[67,1,67,10],[67,11,67,24],[67,25,67,36],[63,1,63,36],[64,1,64,10],[64,11,64,24],[64,25,64,38],[65,1,65,10],[65,11,65,24],[65,25,65,36],[73,1,73,38],[74,1,74,36],[70,1,70,10],[70,11,70,24],[70,25,70,36],[71,1,71,10],[71,11,71,24],[71,25,71,36],[68,1,68,10],[68,11,68,24],[68,25,68,36],[69,1,69,10],[69,11,69,24],[69,25,69,36],[77,21,77,23],[77,24,77,28],[77,29,77,36],[76,1,76,5],[76,6,76,16],[76,17,76,20],[76,21,76,23],[76,24,76,28],[76,29,76,36],[78,1,78,5],[79,1,79,5],[80,1,80,5],[81,1,81,5],[82,1,82,5],[83,1,83,5],[77,1,77,5],[77,6,77,16],[77,17,77,20],[78,6,78,16],[78,17,78,20],[82,6,82,16],[82,17,82,20],[84,1,84,5],[85,1,85,5],[86,1,86,5],[88,1,88,38],[89,1,89,36],[90,1,90,36],[85,6,85,16],[85,17,85,20],[85,21,85,23],[85,24,85,28],[91,1,91,36],[93,1,93,36],[94,1,94,36],[95,1,95,38],[97,1,97,4],[97,5,97,25],[97,26,97,27],[97,28,97,29],[97,30,97,35],[97,36,97,38],[98,1,98,4],[98,5,98,25],[98,26,98,29],[98,30,98,35],[98,36,98,38],[99,1,99,4],[99,5,99,25],[99,26,99,29],[99,30,99,35],[99,36,99,38],[100,1,100,4],[100,5,100,25],[100,26,100,29],[100,30,100,35],[100,36,100,38],[101,1,101,4],[101,5,101,25],[101,26,101,29],[101,30,101,35],[101,36,101,38],[102,1,102,4],[102,5,102,25],[102,26,102,29],[102,30,102,35],[102,36,102,38],[103,1,103,4],[103,5,103,25],[103,26,103,29],[103,30,103,35],[103,36,103,38],[104,1,104,4],[104,5,104,25],[104,26,104,29],[104,30,104,35],[104,36,104,38],[105,1,105,4],[105,5,105,25],[105,26,105,29],[105,30,105,35],[105,36,105,38],[106,1,106,4],[106,5,106,25],[106,26,106,29],[106,30,106,35],[106,36,106,38],[107,1,107,4],[107,5,107,25],[107,26,107,29],[107,30,107,35],[107,36,107,38],[117,1,117,38],[108,1,108,4],[108,5,108,25],[108,26,108,29],[108,30,108,35],[108,36,108,38],[109,1,109,4],[109,5,109,25],[109,26,109,29],[109,30,109,35],[109,36,109,38],[134,1,134,36],[136,1,136,38],[137,1,137,38],[139,1,139,11],[139,12,139,15],[139,16,139,24],[139,25,139,33],[139,34,139,38],[110,1,110,4],[110,5,110,25],[110,26,110,29],[110,30,110,35],[110,36,110,38],[112,1,112,38],[113,1,113,38],[114,1,114,2],[114,3,114,35],[114,36,114,38],[115,1,115,2],[115,3,115,35],[115,36,115,38],[116,1,116,2],[116,3,116,35],[116,36,116,38],[140,1,140,11],[140,12,140,15],[140,16,140,24],[140,25,140,33],[140,34,140,38],[141,1,141,11],[141,12,141,15],[141,16,141,24],[141,25,141,33],[141,34,141,38],[142,1,142,11],[142,12,142,15],[142,16,142,24],[142,25,142,33],[142,34,142,38],[143,1,143,11],[143,12,143,15],[143,16,143,24],[143,25,143,33],[143,34,143,38],[144,1,144,11],[144,12,144,15],[144,16,144,24],[144,25,144,33],[144,34,144,38],[145,1,145,11],[145,12,145,15],[145,16,145,24],[145,25,145,33],[145,34,145,38],[147,1,147,11],[147,12,147,15],[147,16,147,24],[147,25,147,33],[147,34,147,38],[148,1,148,8],[148,10,148,11],[148,12,148,15],[148,16,148,24],[148,25,148,33],[150,1,150,8],[150,10,150,11],[150,12,150,15],[150,16,150,24],[150,25,150,33],[150,34,150,38],[148,34,148,38],[149,1,149,8],[149,10,149,11],[149,12,149,15],[149,16,149,24],[149,25,149,33],[149,34,149,38],[152,1,152,8],[152,10,152,11],[152,12,152,15],[152,16,152,24],[152,25,152,33],[152,34,152,38],[151,1,151,8],[151,10,151,11],[151,12,151,15],[151,16,151,24],[151,25,151,33],[151,34,151,38],[154,1,154,8],[154,10,154,11],[154,12,154,15],[154,16,154,24],[154,25,154,33],[154,34,154,38],[153,1,153,8],[153,10,153,11],[153,12,153,15],[153,16,153,24],[153,25,153,33],[153,34,153,38],[156,1,156,8],[156,10,156,11],[156,12,156,15],[156,16,156,24],[156,25,156,33],[156,34,156,38],[155,1,155,8],[155,10,155,11],[155,12,155,15],[155,16,155,24],[155,25,155,33],[155,34,155,38],[158,1,158,8],[158,10,158,11],[158,12,158,15],[158,16,158,24],[158,25,158,33],[158,34,158,38],[157,1,157,8],[157,10,157,11],[157,12,157,15],[157,16,157,24],[157,25,157,33],[157,34,157,38],[160,1,160,8],[160,10,160,11],[160,12,160,15],[160,16,160,24],[160,25,160,33],[160,34,160,38],[159,1,159,8],[159,10,159,11],[159,12,159,15],[159,16,159,24],[159,25,159,33],[159,34,159,38],[162,1,162,8],[162,10,162,11],[162,12,162,15],[162,16,162,24],[162,25,162,33],[162,34,162,38],[161,1,161,8],[161,10,161,11],[161,12,161,15],[161,16,161,24],[161,25,161,33],[161,34,161,38],[163,1,163,11],[163,12,163,15],[163,16,163,24],[163,25,163,33],[163,34,163,38],[164,1,164,11],[164,12,164,15],[164,16,164,24],[164,25,164,33],[164,34,164,38],[165,1,165,11],[165,12,165,15],[165,16,165,24],[165,25,165,33],[165,34,165,38],[166,1,166,11],[166,12,166,15],[166,16,166,24],[166,25,166,33],[166,34,166,38],[167,1,167,11],[167,12,167,15],[167,16,167,24],[167,25,167,33],[167,34,167,38],[168,1,168,11],[168,12,168,15],[168,16,168,24],[168,25,168,33],[168,34,168,38],[169,1,169,11],[169,12,169,15],[169,16,169,24],[169,25,169,33],[169,34,169,38],[170,1,170,11],[170,12,170,15],[170,16,170,24],[170,25,170,33],[170,34,170,38],[174,25,174,33],[174,34,174,38],[171,1,171,11],[171,12,171,15],[171,16,171,24],[171,25,171,33],[171,34,171,38],[172,1,172,11],[172,12,172,15],[172,16,172,24],[172,25,172,33],[172,34,172,38],[192,1,192,38],[194,1,194,38],[184,1,184,12],[184,13,184,25],[184,26,184,38],[185,1,185,12],[185,13,185,25],[185,26,185,38],[182,1,182,12],[182,13,182,25],[182,26,182,38],[183,1,183,12],[183,13,183,25],[183,26,183,38],[78,21,78,23],[78,24,78,28],[78,29,78,36],[187,1,187,36],[188,1,188,38],[189,1,189,38],[191,1,191,36],[176,1,176,38],[177,1,177,36],[178,1,178,38],[179,1,179,36],[181,1,181,12],[181,13,181,25],[181,26,181,38],[173,1,173,11],[173,12,173,15],[173,16,173,24],[173,25,173,33],[173,34,173,38],[174,1,174,11],[174,12,174,15],[174,16,174,24],[79,6,79,16],[79,17,79,20],[79,21,79,23],[79,24,79,28],[79,29,79,36],[80,6,80,16],[80,17,80,20],[80,21,80,23],[80,24,80,28],[80,29,80,36],[81,6,81,16],[81,17,81,20],[81,21,81,23],[81,24,81,28],[81,29,81,36],[82,21,82,23],[82,24,82,28],[82,29,82,36],[85,29,85,36],[86,6,86,16],[86,17,86,20],[86,21,86,23],[86,24,86,28],[86,29,86,36],[83,6,83,16],[83,17,83,20],[83,21,83,23],[83,24,83,28],[83,29,83,36],[84,6,84,16],[84,17,84,20],[84,21,84,23],[84,24,84,28],[84,29,84,36],[118,1,118,13],[118,14,118,22],[118,23,118,30],[118,31,118,38],[119,1,119,13],[119,14,119,22],[119,23,119,30],[119,31,119,38],[120,1,120,38],[121,1,121,2],[121,3,121,35],[121,36,121,38],[122,1,122,2],[122,3,122,35],[122,36,122,38],[123,1,123,2],[123,3,123,35],[123,36,123,38],[124,1,124,38],[125,1,125,2],[125,3,125,35],[125,36,125,38],[126,1,126,2],[126,3,126,35],[126,36,126,38],[127,1,127,2],[127,3,127,35],[127,36,127,38],[128,1,128,38],[129,1,129,2],[129,3,129,35],[129,36,129,38],[130,1,130,2],[130,3,130,35],[130,36,130,38],[131,1,131,2],[131,3,131,35],[131,36,131,38]]}
[]
[null,"§II.G(13) Supportive Services Plan (SSP)"]
[]
[null,"Part I. Plan Narrative "]
[null,"Tribal communities encompass the expertise on designing and implementing Supportive Services that provides culturally responsive solutions to their communities. Given the unique needs of Tribes, Tribal MFSN supports Tribal self-determined community-need based supportive services. Applicants shall submit a concise and detailed Supportive Services Plan narrative to demonstrate its consideration of, and early engagement of Special Needs tenants to be served by the project. At a minimum, supportive services assistance narrative shall include:"]
[null,"1)  Provide details of early engage or planned engagement with the Special Needs tenants to inform the design of the Supportive Services."]
[null,"2)  A description of the services to be offered, how frequently each service will be offered or provided depending on the nature of the service, who is anticipated to be providing the services, and the location, whether on or off-site, and general hours of availability of the services."]
[null,"3)  Description of the Special Needs tenants to be served, and identification of any additional subpopulation or occupancy preference for the Tribal MFSN Project that the Applicant wishes to undertake beyond what is permitted (all sub-population or occupancy preference must be approved by HCD prior to standard agreement issuance and must be consistent with Federal and State Fair Housing requirements)."]
[null,"4)  A tenant and participant engagement plan including a description of tenant/participant outreach, engagement and retention strategies to be used."]
[null,"5)  For services provided off-site, the plan must describe what public or private transportation options will be available to tenants and participants in order to provide them reasonable\n     access to these services. Reasonable access is access that does not require walking more than one-half mile."]
[null,"6)  A staffing plan with staffing levels sufficient to reasonably meet the needs of the Special Needs tenants."]
[null,"7)  If a service provider has been selected, Commitment letter(s) or MOU(s) documenting how the complete development and management team (which may include the  Applicant,\n     developer, property manager, lead service provider, etc.) are connected and will work together on the Project."]
[null,"8)  Supportive Services applicant eligibility and screening standards. Must include confidentiality policy and substance abuse policy."]
[null,"9)  Appeal and Grievance Procedures."]
[null,"10) Policies and practices to facilitate Voluntary Moving On strategies."]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$120","v":"48. SSP Narrative"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$120","v":"Submit Supportive Services Plan Narrative."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"Part II. Tenant Selection"]
[null,"Section 1: Tenant Selection Criteria"]
[null,"Special Needs Eligibility Criteria"]
[null,"a.","Describe the criteria that will be used to ensure that tenants are eligible to occupy the Tribal MFSN Special Needs Assisted Units and include a detail description of how proposed supportive services will align with tenant needs."]
[]
[]
[null,"b.","Describe any additional eligibility criteria other than those indicated above, i.e., information needed to determine if the tenant can comply with lease terms. NOTE: Selection criteria designed to assess anything other than the ability to comply with lease terms generally run afoul of Fair Housing laws designed to protect equal access to housing for people with disabilities."]
[null,null,"See Between the Lines, A Question and Answer Guide on Legal Issues in Supportive Housing Chapter 4."]
[]
[]
[null,"c.","Identify all disclosures that will be provided to applicants/tenants. Example: Megan's Law disclosures, HMIS reporting, etc."]
[]
[]
[null,"Section 2: Referrals"]
[null,"a. ","For projects serving homeless populations, describe how the local CES will be used to fill Tribal MFSN Special Needs Assisted Units based on the use of a standardized assessment tool which prioritizes those with the highest need and the most barriers to housing retention. Include the CES agency’s name, primary staff person’s name, and contact information. If the local CES is not yet operational, describe when it'll be established and the plan to use it. However, Federally Recognized Tribes may use their own TAOS that provides for Tribal preference, or other comparable priority system, which has been duly adopted and set forth in a Tribal Resolution or ordinance. For projects located outside Indian Country, Indian Tribes may use their TAOS to the extent authorized by law. "]
[]
[]
[null,"b."," If using a separate comparable prioritization system than CES describe that system. All referral protocols for Tribal MFSN Special Needs Assisted Units must be developed in collaboration with the local CoC and implemented consistent with the requirements set forth in the Tribal MFSN.  However, Federally Recognized Tribes may use their own TAOS that provides for Tribal preference, or other comparable priority system, which has been duly adopted and set forth in a Tribal Resolution or ordinance. For projects located outside Indian Country, Indian Tribes may use their TAOS to the extent authorized by law.    "]
[]
[]
[null,"Section 3: Housing First Certification (Tribal MFSN §VI.A)"]
[null,"For projects serving homeless populations, the Eligible Applicant shall certify to employ the core components of Housing First, as set forth at Welfare and Institutions Code §8255, subdivision (b), in its property management and tenant selection practices. Complete the checklist below to certify compliance with Housing First.  However, Federally Recognized Tribes are exempt from application of the Housing First Core Components where a Tribe has established written policies, consistent with NAHASDA/Indian Housing Block Grant (IHBG) federal laws, which have been adopted in accordance with Tribal law regulating the tenant selection and operation of Tribal affordable rental housing, which may include the Tribal Admissions and Occupancy Standards (TAOS). "]
[null,"Tenant Screening"]
[null,"1.","If the program cannot serve someone, it works through the coordinated entry process to ensure that those individuals or families have access to housing and services elsewhere."]
[null,"2.","The supportive services and project does everything possible not to reject an individual or family based on poor credit or financial history, poor or lack of rental history, minor criminal convictions, or behaviors that are interpreted as indicating a lack of “housing readiness.”"]
[null,"3.","Access to the project supportive services will not be contingent on sobriety, minimum income requirements, lack of a criminal record, completion of treatment, participation in services, or any other unnecessary condition not imposed by the terms of the funding itself."]
[null,"4.","People with disabilities are offered clear opportunities to request reasonable accommodations within applications and screening processes and during tenancy. Building and units include physical features that accommodate disabilities."]
[]
[null,"Housing-Based Voluntary Services"]
[null,"1.","If serving youth experiencing homelessness, services use a positive youth development model and culturally competent services to engage with tenants."]
[null,"2.","Services are informed by a harm-reduction philosophy that recognizes that substance use/ addiction are a part of some tenants’ lives. Tenants are engaged in non-judgmental communication regarding substance use and are offered education regarding safer practices and how to avoid risky behaviors."]
[null,"3.","Case managers and service coordinators who are trained in and actively employ evidence-based practices for client engagement, including, but not limited to, motivational interviewing and client-centered counseling."]
[null,"4.","Participation in services or compliance with service plans are not conditions of tenancy but are reviewed with tenants and regularly offered as a resource to tenants. Housing and service goals and plans are highly tenant driven."]
[null,"5.","Supportive services emphasize engagement and problem-solving over therapeutic goals."]
[]
[null,"Housing Permanency"]
[null,"1.","Substance use in and of itself, without other lease violations, is not considered a reason for eviction."]
[null,"2.","Tenants in supportive housing are given reasonable flexibility in paying their share of rent on time and offered special payment arrangements for rent arrears and/or assistance with financial management, including representative payee arrangements."]
[null,"3.","Every effort is made to provide a tenant the opportunity to transfer from one housing situation, program, or project to another if tenancy is in jeopardy. Whenever possible, eviction back into homelessness is avoided."]
[null,"4.","Program Requires Housing Providers to Provide Tenants with Leases and Reflects Tenants’ Rights & Responsibilities Of Tenancy Under CA Law (including eviction protections)."]
[]
[null,"If Applicant is not a Federally Recognized Tribe, describe any known Housing First conflicts and/or the mitigation strategy for when Tribal MFSN Special Needs funding or other program requirements conflict with Housing First practices, as applicable."]
[]
[]
[null,"Part III. Supportive Services Detail"]
[null,"Section 1: Supportive Services Provider Information"]
[null,"If already identified, list the supportive service provider (s) for the Special Needs tenants and any proposed sub-populations to be served by the Project. If more than one Provider will be offering services, describe how services will be coordinated. "]
[null,"Provider Name",null,null,null,null,null,null,null,null,null,"Populations the Provider will serve",null,null,null,null,null,null,null,null,null,null,null,null,null,"Services Provider will offer"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Section 2: Supportive Services Chart"]
[null,"Required Services: List and describe all services as required in Tribal MFSN §II.G(13) to be offered to tenants of the Tribal MFSN Special Needs Assisted Units. "]
[]
[null," Resident Service",null,null,null,null,"Service Description",null,null,null,null,null,null,null,null,null,null,"Frequency",null,null,null,"Hours",null,null,"Service Provider",null,null,null,null,"Off-site Service Location"]
[null,"List each service separately",null,null,null,null,"Describe service, including the degree to which services are provided.",null,null,null,null,null,null,null,null,null,null,"Frequency of services provided",null,null,null,"Provide the hours of availability ",null,null,"Provider's Name",null,null,null,null,"If service is on-site, leave blank. Enter distance, in miles, to off-site service and list resident commuting options. Reasonable access is access that does not require walking more that one-half mile. "]
[null,"Case management "]
[null,"Benefits counseling and advocacy, such as:\n-SSI/SDI\n-MediCal\n-CalWORKs\n-VA compensation"]
[null,"Mental health care, such as:\n-Group, family and individual\n-Therapy/counseling\n-Veteran related trauma \n-Medication"]
[null,"Physical health care, such as:\n-preventative health\n-prescriptions"]
[null,"Substance use services, such as:\n-Inpatient/Outpatient services\n-Medically assisted treatment\n-Counseling"]
[null,"Employment & OJT placement/training, such as:\n-job search\n-resume writing\n-interview assistance\n-job placement\n-OJT training"]
[null,"Education assistance/benefits information, such as:\n-GI Bill counseling\n-college application assistance\n-financial aid assistance"]
[null,"Other Residential Services (specify)"]
[null,"Other Residential Services (specify)"]
[]
[null,"Part IV. Staffing"]
[null,"Section 1a: Staffing Description"]
[null,"Describe the overall staffing pattern, including the roles and responsibilities for each position listed in the Staffing Chart below. List the Special Needs tenants served through each position."]
[]
[]
[null,"Section 1b: Staffing Chart"]
[null,"List all staff positions that will provide services to the tenants of the Tribal MFSN Special Needs Assisted Units. Include any staff positions of partnering organizations who have committed time to the Project. Include the services coordination staff. For each position, list the position title, minimum requirements, the full-time equivalent (FTE), the organization under which the position resides, and the location of the position (on-site or off-site). Do not include staff which serve non-Special Needs Units and supervisors, peer support positions, or HMIS Administration positions. If a staff position serves both tenants in Special Needs and non-Special Needs units, include only that portion (i.e., % FTE) of the staff position dedicated to Special Needs Assisted Units. Attach a copy of each positions duty statement, if these documents are available. "]
[null,"NOTE: Indicate which staff position will be responsible for Homeless Management Information System data entry, CoC coordination, or equivalent if not using HMIS or coordinating with the CoC."]
[]
[null,"Title",null,null,null,"Minimum requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total FTE:",null,{"$f":"SUM(AA100:AD111)","v":0},null,"Employing Organization",null,null,null,null,null,"Location"]
[null,"List each staff position ",null,null,null,"List minimum required staff preparation include (education & experience).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicate FTE staff positions",null,null,null,"List which organization will employ each staff position ",null,null,null,null,null,"Select \"On-Site\" or \"Off-Site\""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Section 2: Staffing Ratios "]
[null,"1. Indicate the overall services staffing level for your Project by completing the calculation below. "]
[null,"a.",null,"Total Project Units (not including managers)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TotalUnits-ManagerUnits","v":0}]
[null,"b.",null,"Total FTE Service Staff from the Staffing Chart (cells AA250-AA259)"]
[null,"c.",null,"Number of units per FTE Staff Person (a÷b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK116=0,0,AK115/AK116)","v":0}]
[null,"2.  Complete Case Manager Staffing Ratio chart. Include all case management staff from staffing & budget forms. Do not include administrative, supervisorial or other direct service positions. "]
[null,"Population Type",null,null,null,null,null,null,null,null,null,null,null,null,"SH Chronic Homeless",null,null,null,null,null,null,null,null,"SNP Homeless with Disability",null,null,null,null,null,null,null,"SNP Other"]
[null,"Maximum Case Mgr. Ratio",null,null,null,null,null,null,null,null,null,null,null,null,"1:20",null,null,null,null,null,null,null,null,"1:25",null,null,null,null,null,null,null,"1:40"]
[null,"SH Chronic Homeless Case Manager Staffing Ratio"]
[null,"a.",null,"Total units for SNP Chronic Homeless"]
[null,"b.",null,"Total case manager FTE devoted to tenants"]
[null,"c.",null,"Number of units per case manager FTE (a÷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,{"$f":"IF(AK123=0,0,AK122/AK123)","v":0}]
[null,"SNP Homeless with Disability Case Manager Staffing Ratio"]
[null,"d.",null,"Total  units for SNP Homeless with Disability per §7301(z)"]
[null,"e.",null,"Total case manager FTE devoted to tenants "]
[null,"f.",null,"Number units per case manager FTE (e÷f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK126/AK127),0)","v":0}]
[null,"SNP Other Case Manager Staffing Ratio"]
[null,"g.",null,"Total units for SNP Other per §7301(z)"]
[null,"h.",null,"Total case manager FTE devoted to tenants "]
[null,"i.",null,"Number of units per case manager FTE (g÷h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK130/AK131),0)","v":0}]
[]
[null,"Describe staffing ratio special circumstances below:"]
[]
[]
[null,"Part V. Supportive Services Budget"]
[null,"Provide a line item supportive services budget for the Project using the format below. Complete both income and expense portions of the budget on a yearly basis. Include all costs associated with implementing your SSP, including any in-kind services. Include income and expenses for all staff positions and partnering organizations who have committed time to the Project. Total expenses should equal total income. Add expense item categories & lines as necessary. Don't include costs associated with providing services in non-Special Needs Assisted Units. If costs are associated with both Special Needs & non-Special Needs Assisted Units, include only the Special Needs Assisted Units portion."]
[]
[null,"Income Source/Program Name",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Type",null,null,null,null,null,null,null,null,"Funding Status",null,null,null,null,null,null,null,null,"% of Total Budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$146=0,0,M141/$M$146)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$146=0,0,M142/$M$146)","v":0}]
[null,"Operating Subsidy (Tribal MFSN Special Needs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$146=0,0,M143/$M$146)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$146=0,0,M144/$M$146)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$146=0,0,M145/$M$146)","v":0}]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M141:P145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$146=0,0,M146/$M$146)","v":0}]
[]
[null,"Expense Item",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Type",null,null,null,null,null,null,null,null,"Funding Status",null,null,null,null,null,null,null,null,"% of Total Budget"]
[null,{"$f":"B100","v":0},null,null,null,null,null,null,null,"FTE:",{"$f":"AA100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$165=0,0,M149/$M$165)","v":0}]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$165=0,0,M150/$M$165)","v":0}]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Supportive Services Staff Supervisor(s)",null,null,null,null,null,null,null,"FTE:",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Supportive Services Coordinator, On-Site",null,null,null,null,null,null,null,"FTE:",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Supportive Services Staff (inc. Case Manager)",null,null,null,null,null,null,null,"FTE:",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fringe Benefits ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Staff Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M149:P164)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$175=0,0,M165/$M$175)","v":0}]
[null,"Tenant Transportation (per SSP)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Staff training (per SSP)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Supplies",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Travel",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$175=0,0,M170/$M$175)","v":0}]
[null,"Office Rent/Occupancy Costs (don't include rent/leasing costs for SH units)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Training",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Supportive Services Costs: (specify)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Supportive Services Costs: (specify)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M165:P174)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Part VI. Measurable Outcomes and Plan for Evaluation"]
[null,"Specific Special Needs tenants will likely have varying outcomes and evaluation strategies. List outcomes and evaluations plans specific to each Special Needs tenants type. For example, families involved with the child welfare system may have different outcomes than disabled adults experiencing homelessness. "]
[null,"Section 1: Measurable Outcomes"]
[null,"Outcomes are what you expect to happen for the people served by your Project. Outcomes are sometimes called results. Outcome objectives are time-specific measurable goals that identify how you know if you are achieving your desired results. Outcome objectives are sometimes called outcome benchmarks or indicators. Categorize the outcomes for your Project into the following three categories: "]
[]
[null,"Category",null,null,null,null,null,null,null,null,null,null,null,"Outcomes",null,null,null,null,null,null,null,null,null,null,null,null,"Outcome Objectives"]
[null,"Residential Stability: Tenants maintain permanent housing (see examples in cell comments to the right)"]
[null,"Increased Skills and/or Income: Tenants gain job-related skills, participate in job-related training and/or education, gain stipend part-time or full-time supported employment, gain access to mainstream service/income support Programs for which they are eligible (see examples in cell comments to the right)"]
[null,"Greater Self- Determination: Tenants gain daily living skills and ability to plan and advocate for themselves to maximize independence and self-sufficiency (see examples in cell comments to the right)"]
[null,"Other (specify)"]
[]
[null,"Section 2: Plan for Evaluation"]
[null,"Describe your evaluation plan, including how you intend to collect, track and analyze data on the effectiveness of your Project, including the outcomes Projected above. Indicate who will analyze the data and perform your Program evaluation. (e.g., staff, consultant, etc.)."]
[]
[]
[null,"Applicant Comments"]
[]
[]
[null,"End of Document"]

{"sheet":"SH & SNP Exp","index":15,"n_rows":36,"n_cols":38,"rows_kept":36,"cut":false,"hidden":true,"merged":[[31,33,31,35],[31,36,31,38],[31,2,31,15],[31,16,31,17],[31,18,31,19],[31,20,31,23],[31,24,31,32],[29,33,29,35],[30,2,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,23],[30,24,30,32],[30,33,30,35],[29,2,29,15],[29,16,29,17],[29,18,29,19],[29,20,29,23],[29,24,29,32],[23,32,23,34],[23,35,23,38],[24,2,24,15],[24,16,24,17],[24,20,24,22],[24,23,24,31],[24,32,24,34],[24,35,24,38],[21,32,21,34],[21,35,21,38],[22,2,22,15],[22,16,22,17],[22,20,22,22],[22,23,22,31],[22,32,22,34],[22,35,22,38],[23,16,23,17],[23,20,23,22],[23,23,23,31],[18,31,18,32],[18,33,18,35],[18,36,18,38],[16,31,16,32],[16,33,16,35],[16,36,16,38],[17,2,17,15],[17,16,17,17],[17,20,17,22],[17,23,17,30],[17,31,17,32],[17,33,17,35],[17,36,17,38],[3,1,3,38],[4,1,4,2],[4,3,4,38],[5,1,5,2],[5,3,5,38],[6,1,6,2],[6,3,6,38],[7,1,7,2],[7,3,7,38],[8,1,8,2],[8,3,8,38],[9,1,9,2],[9,3,9,38],[10,1,10,2],[10,3,10,38],[35,1,35,38],[32,37,32,38],[33,31,33,36],[33,37,33,38],[33,1,33,3],[33,4,33,12],[33,13,33,30],[32,1,32,3],[32,4,32,12],[32,13,32,30],[32,31,32,36],[22,18,22,19],[21,18,21,19],[21,1,21,15],[21,16,21,17],[21,20,21,22],[21,23,21,31],[23,2,23,15],[1,1,1,38],[19,37,19,38],[25,31,25,36],[25,37,25,38],[23,18,23,19],[13,1,13,38],[15,18,15,19],[20,1,20,34],[20,35,20,36],[20,37,20,38],[12,1,12,21],[12,22,12,38],[14,1,14,38],[15,1,15,15],[15,16,15,17],[15,20,15,22],[15,23,15,30],[15,31,15,32],[15,33,15,35],[15,36,15,38],[16,2,16,15],[16,18,16,19],[19,31,19,36],[19,1,19,3],[26,1,26,34],[26,37,26,38],[26,35,26,36],[25,1,25,3],[25,4,25,12],[25,13,25,30],[24,18,24,19],[29,36,29,38],[30,36,30,38],[28,36,28,38],[27,36,27,38],[27,33,27,35],[28,2,28,15],[28,16,28,17],[28,18,28,19],[28,20,28,23],[28,24,28,32],[28,33,28,35],[27,1,27,15],[27,16,27,17],[27,18,27,19],[27,20,27,23],[27,24,27,32],[19,4,19,12],[19,13,19,30],[18,18,18,19],[17,18,17,19],[16,16,16,17],[16,20,16,22],[16,23,16,30],[18,2,18,15],[18,16,18,17],[18,20,18,22],[18,23,18,30]]}
[]
[null,"Special Needs Experience\nThis worksheet must be completed if Project has one or more units serving Special Needs tenants"]
[]
[null,"The Special Needs units will be occupied by households meeting the criteria specified in Appendix A – Defined Terms. List which of the eligible criteria/ tenants will be served (i.e. people with disabilities, at risk of homelessness."]
[null,"1)"]
[null,"2)"]
[null,"3)"]
[null,"4)"]
[null,"5)"]
[null,"6)"]
[null,"7)"]
[]
[null,"Enter the name of the entity qualifying for Sponsor experience:"]
[null,"Special Needs Experience, §7302(e)(5)(B), §7302(f)"]
[null,"(1) Sponsor Experience: \nThe Sponsor must have experience owning or operating at least one (1) project with Units restricted by a public agency to a Special Needs Population. Projects with occupancy by Homeless and/or Chronically Homeless populations, the Sponsor must have at least two (2) years of experience during the past five years owning or operating (under a long-term master lease or similar arrangement) a rental housing development with at least 10 units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services."]
[null,"Project Name and Address ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total # of units",null,"# of SH/SN units",null,"Target Population ",null,null,"Were at least 10 units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services?",null,null,null,null,null,null,null,"Restricted by a Public Agency? ",null,"Experience Type",null,null,"Years owned and/or operated"]
[null,1]
[null,2]
[null,3]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$123","v":"49. Sponsor/Applicant SOQ"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$123","v":"Statement of Qualifications regarding owning and managing Supportive Housing Projects. Include list of Projects."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"(2) Property Manager Experience: The Property Manager must have at least one (1) year of experience managing a project with Units restricted by a public agency to a Special Needs Population. Projects with occupancy by Homeless and/or Chronically Homeless populations, the Property Manager must have managed for at least three (3) years, rental housing developments with at least 10 units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Years:",null,{"$f":"SUM($AJ$23:$AM$25)","v":0}]
[null,"Project Name and Address ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total # of units",null," # of SH/SN units",null,"Target Population ",null,null,"Were at least 10 units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services?",null,null,null,null,null,null,null,null,"Restricted by Public Agency? ",null,null,"# of years serving"]
[null,1]
[null,2]
[null,3]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$124","v":"50. Property Management SOQ"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$124","v":"Property Management Statement of Qualifications regarding owning and managing Supportive Housing Projects. Include list of Projects."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"(3) Lead Service Provider Experience: \n\nMHP Projects - The Lead Service Provider must have at least three (3) years’ experience providing services to at least five (5) households of the same target population at any one time in a residential setting (which can include scattered site housing with multiple owners). Projects with occupancy by Homeless and/or Chronically Homeless populations, Sponsor must utilize a lead service provider (LSP) with at least three (3) years of experience providing Comprehensive Case Management to people experiencing Homelessness in project or tenant-based housing, emergency shelters, transitional housing, or similar programs, or under contract with a public agency, in which Comprehensive Case Management Services were being provided to at least 20 households at a time and are not time limited. A written agreement between the Lead Service Provider and Sponsor or project owner satisfactory to the Department must be submitted with the Program application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Years:",null,{"$f":"SUM($AK$29:$AM$32)","v":0}]
[null,"Project Name and Address or Description of other Experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total # of units",null," # of SH/SN units",null,"Target Population ",null,null,null,"Did this experience serve the Target Population in Supportive Housing and include comprehensive case management?",null,null,null,null,null,null,null,null,"Years exp. Occurred",null,null,"Total # of years serving"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$125","v":"51. LSP SOQ"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$125","v":"Lead Service Provider Statement of Qualifications. Include company and resumes of Principals."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$126","v":"52. LSP Exp Contracts"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$126","v":"Executed contracts must be Provided for experience to count. Provide only these pages of the contract: page(s) identifying the Project name, scope of work; term of the contract or agreement; and execution page(s) showing all signatures of all parties to the contracts."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"End of Document"]

{"sheet":"Supportive Services Verif","index":16,"n_rows":28,"n_cols":2,"rows_kept":28,"cut":false,"hidden":true,"merged":[[27,1,27,38],[23,1,23,10],[21,1,21,10],[20,11,20,38],[20,1,20,10],[23,11,23,38],[21,11,21,38],[22,1,22,10],[25,1,25,10],[25,11,25,38],[22,11,22,38],[24,1,24,10],[24,11,24,38],[1,1,1,38],[2,1,2,38],[17,37,17,38],[18,37,18,38],[19,1,19,4],[19,5,19,10],[19,11,19,38],[17,1,17,36],[18,1,18,36],[3,1,3,38],[4,1,4,38],[5,1,5,10],[5,11,5,38],[6,11,6,38],[6,1,6,10],[7,1,7,10],[8,1,8,10],[9,1,9,10],[7,11,7,38],[8,11,8,38],[9,11,9,38],[10,1,10,10],[11,1,11,10],[12,1,12,10],[13,1,13,38],[16,37,16,38],[16,1,16,36],[11,11,11,38],[12,11,12,38],[10,11,10,38],[14,1,14,38]]}
[]
[null,"Supportive Services Verification"]
[null,"This worksheet must be completed if Project has one or more Supportive Housing or Special Needs units"]
[null,"To the Sponsor: Complete the Project sponsor, service provider, Project name and contact information, target population, and name of Verifying Funding Agency information sections below. Then submit this form along with a copy of the Supportive Services Project Plan contained in the application to the appropriate funding agency (public or non-profit) knowledgeable about the supportive services needs of the targeted population(s). For example, for a Project serving chronically mentally ill people, the funding entity could be the County Department of Mental Health."]
[null,"Submission of this form shall constitute certification by the sponsor that a true copy of the Supportive Housing Supportive Services Project Plan submitted in the application has been submitted to the funding agency named below. The form may be submitted to more than one agency or department if necessary."]
[null,"Project Sponsor:"]
[null,"Lead Service Provider:"]
[null,"Project Name:"]
[null,"Project Address/Site:"]
[null,"Project City:"]
[null,"Project County:"]
[null,"Name of Verifying Funding Agency:"]
[null,"Target Population(s):"]
[null,"To the public or non-profit funding agency: The Project sponsor named above is submitting an application to the State Department of Housing and Community Development (HCD) requesting funding for the Project named above under the Multifamily Housing Program (MHP) or Veterans Housing and Homelessness Prevention Program (VHHP). The application for MHP or VHHP funding is subject to HCD’s determination that the Project qualifies as a Supportive Housing Project. The findings of your agency will be considered in arriving at this determination. Review the attached copy of the Supportive Services Plan, note your findings in the box below, and complete the signature block below the chart. Attach comments for any “No” and as otherwise necessary. Your cooperation is appreciated. "]
[]
[]
[null,"We, as signed below, have reviewed the Supportive Services Plan submitted for the Project named above."]
[null,"The services proposed in the Supportive Services Plan are appropriate to meet the needs of the target population(s) named above."]
[null,"The Project Lead Service Provider is a known provider of support services to the target population(s) listed above."]
[null,"Dated:"]
[null,"Statement Completed by (please print):"]
[null,"Signature:"]
[null,"Title:"]
[null,"Agency or Department:"]
[null,"Agency or Department Address:"]
[null,"Agency or Department Phone:"]
[]
[null,"End of Document"]

{"sheet":"Threshold Requirements","index":17,"n_rows":190,"n_cols":41,"rows_kept":190,"cut":false,"hidden":true,"merged":[[178,15,178,25],[178,27,178,36],[177,1,177,9],[177,10,177,13],[172,1,172,8],[182,3,182,36],[187,1,187,36],[187,37,187,38],[179,1,179,9],[179,10,179,13],[179,15,179,20],[179,21,179,25],[179,27,179,36],[179,37,179,38],[180,1,180,9],[180,10,180,13],[180,15,180,22],[180,23,180,25],[180,27,180,35],[180,36,180,38],[177,16,177,22],[177,23,177,25],[177,27,177,36],[177,37,177,38],[178,1,178,9],[178,10,178,13],[166,37,166,38],[168,3,168,36],[178,37,178,38],[172,9,172,36],[172,37,172,38],[173,1,173,11],[173,12,173,13],[173,14,173,36],[173,37,173,38],[174,1,174,9],[174,10,174,13],[174,14,180,14],[174,15,175,25],[174,27,174,36],[174,37,174,38],[175,1,175,13],[175,27,175,36],[175,37,175,38],[176,1,176,9],[176,10,176,13],[176,15,176,22],[176,23,176,25],[176,27,176,36],[176,37,176,38],[170,3,170,36],[152,2,152,36],[154,2,154,36],[155,3,155,36],[156,3,156,36],[156,37,156,38],[157,3,157,36],[157,37,157,38],[159,2,159,36],[160,3,160,36],[161,1,161,3],[161,4,161,11],[161,12,161,31],[161,32,161,36],[161,37,161,38],[162,3,162,36],[163,1,163,3],[163,4,163,11],[163,12,163,31],[163,32,163,36],[163,37,163,38],[165,2,165,36],[168,37,168,38],[166,3,166,36],[145,31,145,36],[145,37,145,38],[142,2,142,36],[147,2,147,36],[147,37,147,38],[149,2,149,36],[149,37,149,38],[150,2,150,36],[132,2,132,36],[132,37,132,38],[134,2,134,36],[135,2,135,36],[135,37,135,38],[137,2,137,36],[138,2,138,8],[138,9,138,12],[139,1,139,3],[139,4,139,12],[139,13,139,30],[139,31,139,36],[139,37,139,38],[141,2,141,36],[143,2,143,36],[143,37,143,38],[144,2,144,36],[144,37,144,38],[145,1,145,3],[145,4,145,12],[145,13,145,30],[62,7,62,36],[63,8,63,36],[77,5,77,36],[77,37,77,38],[78,5,78,36],[79,6,79,36],[79,37,79,38],[80,6,80,36],[81,6,81,36],[67,7,67,36],[72,37,72,38],[67,37,67,38],[73,37,73,38],[66,7,66,36],[123,1,123,3],[123,4,123,12],[7,2,7,36],[8,3,8,36],[9,3,9,36],[23,6,23,7],[31,35,31,36],[57,37,57,38],[38,8,38,38],[49,37,49,38],[46,29,46,32],[45,9,45,14],[45,15,45,21],[45,22,45,25],[45,29,45,32],[54,6,54,36],[55,7,55,36],[56,7,56,36],[57,8,57,36],[35,34,35,35],[42,22,43,25],[42,29,42,32],[42,26,43,28],[48,37,48,38],[25,6,25,36],[28,6,28,36],[30,8,30,34],[31,8,31,34],[32,8,32,36],[34,6,34,36],[37,6,37,36],[44,9,44,14],[44,15,44,21],[44,22,44,25],[44,29,44,32],[39,6,39,36],[40,8,40,36],[130,2,130,36],[76,37,76,38],[184,1,184,6],[1,1,1,38],[3,1,3,38],[35,7,35,8],[40,37,40,38],[4,1,4,4],[4,5,4,38],[26,6,26,7],[32,37,32,38],[15,22,15,23],[6,2,6,36],[30,37,30,38],[30,35,30,36],[31,37,31,38],[26,8,26,38],[23,8,23,38],[29,6,29,7],[29,8,29,38],[6,37,6,38],[84,6,84,36],[22,6,22,36],[41,37,41,38],[189,1,189,38],[35,10,35,11],[35,13,35,14],[35,16,35,17],[35,19,35,20],[54,37,54,38],[68,37,68,38],[38,6,38,7],[55,37,55,38],[56,37,56,38],[130,37,130,38],[185,1,185,38],[62,37,62,38],[46,9,46,14],[46,15,46,21],[46,22,46,25],[35,22,35,23],[35,25,35,26],[35,28,35,29],[35,31,35,32],[64,8,64,36],[65,8,65,36],[66,37,66,38],[48,8,48,36],[50,37,50,38],[11,2,11,36],[12,2,12,36],[14,5,14,36],[15,5,15,11],[15,12,15,21],[17,5,17,36],[18,5,18,14],[18,15,18,16],[21,5,21,36],[20,4,20,10],[13,4,13,18],[13,19,13,26],[41,8,41,36],[42,8,43,14],[42,15,43,21],[18,17,18,18],[43,33,43,35],[44,33,44,35],[46,33,46,35],[47,33,47,35],[47,9,47,14],[47,15,47,21],[47,22,47,25],[60,8,60,36],[61,8,61,36],[83,1,83,3],[83,4,83,12],[83,13,83,30],[83,31,83,36],[43,29,43,32],[58,9,58,36],[59,9,59,36],[49,8,49,36],[50,8,50,36],[51,8,51,36],[53,6,53,36],[45,33,45,35],[47,29,47,32],[83,37,83,38],[68,7,68,36],[69,7,69,36],[69,37,69,38],[71,6,71,35],[72,7,72,36],[73,7,73,36],[75,4,75,36],[76,5,76,36],[82,6,82,36],[90,2,90,36],[90,37,90,38],[91,3,91,36],[92,1,92,3],[92,4,92,12],[92,13,92,30],[92,31,92,36],[92,37,92,38],[85,1,85,3],[85,4,85,12],[85,13,85,30],[85,31,85,36],[85,37,85,38],[87,37,87,38],[88,2,88,36],[87,2,87,36],[97,1,97,6],[97,7,97,17],[97,18,97,21],[97,22,97,24],[97,25,97,29],[97,30,97,35],[97,36,97,38],[98,1,98,6],[98,7,98,17],[98,18,98,21],[98,22,98,24],[98,25,98,29],[98,30,98,35],[98,36,98,38],[94,2,94,36],[95,2,95,36],[95,37,95,38],[96,1,96,6],[96,7,96,17],[96,18,96,21],[96,22,96,24],[96,25,96,29],[96,30,96,35],[96,36,96,38],[99,1,99,6],[99,7,99,17],[99,18,99,21],[99,22,99,24],[99,25,99,29],[99,30,99,35],[99,36,99,38],[106,1,106,6],[106,7,106,17],[106,18,106,21],[106,22,106,24],[106,25,106,29],[106,30,106,35],[106,36,106,38],[105,30,105,35],[105,36,105,38],[102,37,102,38],[102,2,102,36],[104,2,104,36],[104,37,104,38],[105,1,105,6],[105,7,105,17],[105,18,105,21],[105,22,105,24],[105,25,105,29],[100,1,100,6],[100,7,100,17],[100,18,100,21],[100,22,100,24],[100,25,100,29],[100,30,100,35],[100,36,100,38],[101,1,101,6],[101,7,101,17],[101,18,101,21],[101,22,101,24],[101,25,101,29],[101,30,101,35],[101,36,101,38],[107,7,107,17],[107,18,107,21],[107,22,107,24],[107,25,107,29],[107,30,107,35],[107,36,107,38],[108,1,108,6],[108,7,108,17],[108,18,108,21],[108,22,108,24],[108,25,108,29],[108,30,108,35],[108,36,108,38],[107,1,107,6],[109,30,109,35],[109,36,109,38],[110,1,110,6],[110,7,110,17],[110,18,110,21],[110,22,110,24],[110,25,110,29],[110,30,110,35],[110,36,110,38],[51,37,51,38],[119,3,119,36],[121,2,121,36],[122,2,122,36],[125,2,125,36],[126,2,126,36],[128,2,128,36],[128,37,128,38],[111,37,111,38],[111,2,111,36],[113,4,113,36],[114,4,114,36],[116,2,116,36],[116,37,116,38],[118,2,118,36],[118,37,118,38],[123,13,123,30],[123,31,123,36],[123,37,123,38],[109,1,109,6],[109,7,109,17],[109,18,109,21],[109,22,109,24],[109,25,109,29]]}
[]
[null,"Threshold Requirements"]
[]
[null,"The following is to help and guide the Applicant with threshold requirements, it is the sole responsibility of the Applicant to verify and meet all of the threshold requirements per program guidelines and/or NOFA. The Department will have a final threshold determination after review of, but not limited to, information provided at application and file uploads.\nAn O means that you may have missed to answer a question within the application, please see the formula and it will guide you to the correct location in the application.\nIf that section with an O does not apply to your project, please note this at the \"Sponsor/Applicant Comments\" box at the end of each Section."]
[null,"NOFA §II (G)",null,null,null,"All projects must meet the following requirements prior to an award of funds, except as specifically stated herein."]
[]
[null,"1.","Applicant acknowledges that an “Eligible Applicant” means a Tribal Entity(ies), as defined in Appendix A. Upon receiving an award of Program funds, the Eligible Applicant and any Co-Applicant(s) will be referred to as the “Applicant” as defined in this Appendix A. "]
[null,null,"NOFA §II A An Applicant is the entity or entities applying to the Department for the Program funding. When receiving an award of funds, the Applicant or co-Applicants will be referred to as the “Applicant” in the Department’s legal documents relative to an award. Eligible Applicants include:"]
[null,null,"1.","Eligible Applicants that demonstrate the capacity to develop, own, and operate affordable housing or that partner with experienced organizations to fulfill such requirements. The Department acknowledges the unique characteristics of Tribal governance and will consider the diverse forms of experience in community building and housing initiatives."]
[null,null,"2.","Eligible Applicants may apply individually or jointly with a city, county, Local Public Entity or a nonprofit or for-profit corporation, a limited liability company (LLC), and/or a limited partnership (LP) as a Co-Applicant. "]
[]
[null,"2.","Eligible Project, as described in Section II. B of this NOFA, includes the new construction or rehabilitation of a Rental Housing Development or the conversion of a nonresidential structure to permanent and transitional rental housing."]
[null,null,"NOFA §II B Eligible Projects must meet the requirements summarized below and set forth more fully in the following sections of all applicable Designated Program Guidelines:"]
[null,null,null,"1.","IIG 2023 Guidelines §200: Eligible Capital Improvement Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only a. & b. below applies to IIG."]
[null,null,null,null,"a.","The Project includes the new construction or rehabilitation of a Rental Housing Development or the conversion of a nonresidential structure to permanent and transitional rental housing."]
[null,null,null,null,null,"Project Development type:",null,null,null,null,null,null,{"$f":"IF(vmProjectDevType>0,vmProjectDevType,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(IsMhp,vmProjectDevType>0),\"P\",\"O\")","v":"O"}]
[]
[null,null,null,null,"b.","The Project must contain five (5) or more units. A single-family house is counted as one Unit, and an apartment Unit in an apartment building is counted as one Unit regardless of the number of bedrooms within the apartment Unit. "]
[null,null,null,null,null,"Number of Units in the proposed Project",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$D$8","v":0},null,{"$f":"IF(AND(IsMhp,'Unit Mix'!$D$8>=5),\"P\",\"O\")","v":"O"}]
[]
[null,null,null,"1.","MHP 2023 Guidelines §7302"]
[null,null,null,null,"c.","The Project qualifies as one or more of the following project types:"]
[null,null,null,null,null,"i.","Large Family, where at least 25 percent of the Restricted Units have three or more bedrooms, and at least an additional 25 percent have two or more bedrooms;"]
[null,null,null,null,null,null,{"$f":"IF(AND(IsMhp,IsLargeFamily,LargeFamily),\"P\",\"O\")","v":"O"},null,{"$f":"IF(G24=\"O\",\"Large Family - Not meeting the requirements.\",\"\")","v":"Large Family - Not meeting the requirements."}]
[]
[null,null,null,null,null,"ii.","Senior, where all units are age restricted to households eligible under applicable provisions of California Civil Code (CIV) Section 51.3 and the federal Fair Housing Act (42 U.S.C. § 3601 et seq.);"]
[null,null,null,null,null,null,{"$f":"IF(AND(IsMhp,IsSenior,'Unit Mix'!$M$7=100%),\"P\",\"O\")","v":"O"},null,{"$f":"IF(G27=\"O\",\"Senior -  Not meeting the requirements.\",\"\")","v":"Senior -  Not meeting the requirements."}]
[]
[null,null,null,null,null,"iii.","Farmworker Housing, where at least 25 percent of the units are available to, and occupied by, Agricultural Households. At least 10 percent of those units shall be at or below 30 percent AMI. Farmworker Housing Projects shall provide appropriate oral and written linguistic services and publications."]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(IsMhp,IsFarmworker,'Unit Mix'!$N$7>=25%),\"P\",\"O\"),\"O\")","v":"O"},null,{"$f":"IF(G30=\"O\",\"Farmworker Housing -  Not meeting the requirements.\",\"\")","v":"Farmworker Housing -  Not meeting the requirements."}]
[null,null,null,null,null,null,null,null,"At least 25 percent of the Units are available to, and occupied by, Agricultural Households.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(UnitsTbl[Agricultural Households])","v":0},null,{"$f":"IFERROR(IF(AND(IsMhp,vmFarmworker,SUM(UnitsTbl[Agricultural Households]))>=SUM(UnitsTbl[Total Units])*0.25,TRUE,FALSE),\"N/A\")","v":true}]
[null,null,null,null,null,null,null,null,"At least 10 percent of those Units shall be at or below 30 percent AMI.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[Agricultural Households],UnitsTbl[Restricted Income Level],30%)+SUMIFS(UnitsTbl[Agricultural Households],UnitsTbl[Restricted Income Level],25%)+SUMIFS(UnitsTbl[Agricultural Households],UnitsTbl[Restricted Income Level],20%)+SUMIFS(UnitsTbl[Agricultural Households],UnitsTbl[Restricted Income Level],15%)","v":0},null,{"$f":"IFERROR(IF(AND(IsMhp,vmFarmworker=\"Yes\",AL31=TRUE,AJ32/AJ31>=10%),TRUE,FALSE),\"N/A\")","v":"N/A"}]
[null,null,null,null,null,null,null,null,"Sponsor/Applicant acknowledges that the Awardee shall provide linguistically appropriate services and publications to the occupants of the Rental Housing Development."]
[]
[null,null,null,null,null,"iv.","At High Risk, means Projects that meet the requirements for at-risk projects set forth in California Tax Credit Allocation Committee (TCAC) Regulations, Title 4 CCR, Division 17, Chapter 1, Section 10325, including meeting the definition of “at risk of conversion” as defined for the low-income housing tax credit program in Revenue and Taxation Code Section 17058(c)(6).  Projects must also meet all of the following additional characteristics and requirements: "]
[null,null,null,null,null,null,"(A)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$18=\"Meets\"),\"P\",\"O\")","v":"O"},null,"(B)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$19=\"Meets\"),\"P\",\"O\")","v":"O"},null,"(C)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$20=\"Meets\"),\"P\",\"O\")","v":"O"},null,"(D)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$21=\"Meets\"),\"P\",\"O\")","v":"O"},null,"(E)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$24=\"Meets\"),\"P\",\"O\")","v":"O"},null,"(F)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$25=\"Meets\"),\"P\",\"O\")","v":"O"},null,"(G)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$26=\"Yes\"),\"P\",\"O\")","v":"O"},null,"(H)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$27=\"Yes\"),\"P\",\"O\")","v":"O"},null,"(I)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$28=\"Yes\"),\"P\",\"O\")","v":"O"},null,"(J)",{"$f":"IF(AND(IsMhp,IsAtHighRisk,'At High Risk Req'!$AJ$29=\"Yes\"),\"P\",\"O\")","v":"O"}]
[]
[null,null,null,null,null,"v.","Special Needs, where at least 25 percent of the Restricted Units are limited under Department Regulatory Agreements to occupancy by Special Needs Populations. Except as specifically provided herein, Special Needs projects must comply with the requirements set forth in MHP Guidelines §7302(e)(5)(A) through (E) and subdivisions (f) and (g)."]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(IsMhp,IsSpecialNeeds,SUM('Unit Mix'!$G$8)/'Unit Mix'!$L$3>=25%),\"P\",\"O\"),\"O\")","v":"O"},null,{"$f":"IF(G39=\"O\",\"Special Needs -  Not meeting the requirements.\",\"\")","v":"Special Needs -  Not meeting the requirements."}]
[null,null,null,null,null,null,"§7302(e)(5)(A) through (E)"]
[null,null,null,null,null,null,null,"(A)","Applicant certifies that the Lead Service Provider must have at least three (3) years’ experience providing services to at least five (5) households of the same target population at any one time in a residential setting (which can include scattered site housing with multiple owners)."]
[null,null,null,null,null,null,null,"(B)","The Sponsor/Applicant must have experience owning or operating at least one (1) project with Units restricted by a public agency to a Special Needs Population.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(IsMhp,IsSpecialNeeds,AD44>=1),\"P\",\"O\")","v":"O"}]
[null,null,null,null,null,null,null,null,"Name of Subsidized Rental Housing Dev. (including tax credit Projects)",null,null,null,null,null,null,"Complete Project Address",null,null,null,null,null,null,"Housing Type",null,null,null,"Number of Units",null,null,"Project regulated by?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AH45:AJ48,1)","v":0},null,null,null,"Regulated and Special Needs"]
[null,null,null,null,null,null,null,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,{"$f":"IF(AD45=\"\",0,IF(AND(W45=\"Special Needs\",AD45<>\"N/A\"),1,0))","v":0}]
[null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD46=\"\",0,IF(AND(W46=\"Special Needs\",AD46<>\"N/A\"),1,0))","v":0}]
[null,null,null,null,null,null,null,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,0]
[null,null,null,null,null,null,null,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,0]
[null,null,null,null,null,null,null,"(C)","Applicant certifies that the property management agent must have at least one (1) year of experience managing a project with Units restricted by a public agency to a Special Needs Population."]
[null,null,null,null,null,null,null,"(D)","Sponsor/Applicant certifies to provide a Supportive Services plan consistent with the requirements of §7310?"]
[null,null,null,null,null,null,null,"(E)","The Project must follow tenant screening, property management, and service delivery practices for these units in accordance with the core components of Housing First set forth in Welfare and Institutions Code (WIC) Section 8255. These core components include, but may not be limited to, the following: MHP 2023 Guidelines §7302(e)(5)(E)(i-xi)"]
[null,null,null,null,null,null,null,null,"Applicant certifies to follow the core components therein MHP 2023 Guidelines §7302(e)(5)(E)(i-xi)?"]
[]
[null,null,null,null,null,null,"§7302(f) Projects qualifying as Special Needs projects, where one or more of the Assisted Units are restricted under Department Regulatory Agreements to occupancy by Chronically Homeless or Homeless, have the following additional requirements:"]
[null,null,null,null,null,null,"Does the Project qualify as Special Needs project, where one or more of the Assisted Units are restricted under Department Regulatory Agreements to occupancy by Chronically Homeless?",null,null,null,null,null,null,null,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(IsMhp,IsSpecialNeeds,SUM('Unit Mix'!H8,'Unit Mix'!I8,'Unit Mix'!J8)>=1),TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,"(1)","Sponsor/Applicant certifies to be an Eligible Sponsor/Applicant (as specified in §7303) with at least two years’ (2) experience during the past five (5) years owning or operating (under a long-term master lease or similar arrangement) a rental housing development that includes at least 10 Units occupied by people experiencing Homelessness, and that provides onsite Comprehensive Case Management services. Occupancy by persons experiencing Homelessness may be evidenced either by public agency restrictions requiring this occupancy or by documentation conclusively demonstrating occupancy for at least two years by people experiencing Homelessness upon initial move-in."]
[null,null,null,null,null,null,"(2)","Sponsor/Applicant certifies that the Project will be managed by a property manager that has managed, for at least three (3) years, Rental Housing Developments that include at least 10 Units occupied by people experiencing Homelessness, and that provide onsite Comprehensive Case Management services. Occupancy by persons experiencing Homelessness may be evidenced either by public agency restrictions requiring this occupancy or by documentation conclusively demonstrating occupancy for at least three years by people experiencing Homelessness upon initial move-in."]
[null,null,null,null,null,null,"(3)","(A)","Sponsor/Applicant certifies to utilize a Lead Service Provider with at least three (3) years of experience providing Comprehensive Case Management to at least 20 Homeless households in the aggregate in either of the following circumstances:"]
[null,null,null,null,null,null,null,null,"(i)","As a part of project- or tenant-based housing, emergency shelters, transitional housing, or similar programs; or"]
[null,null,null,null,null,null,null,null,"(ii)","Pursuant to a contract with a public agency."]
[null,null,null,null,null,null,null,"(B)","For purposes of satisfying subparagraph (A), the households served may be located at different sites. In all cases, the Comprehensive Case Management services shall be or have been provided on an ongoing and continuous basis."]
[null,null,null,null,null,null,null,"(C)","A written agreement between the Lead Service Provider and the Sponsor/Applicant or Project owner satisfactory to the Department must be submitted with the Program application."]
[null,null,null,null,null,null,"(4)","Sponsor/Applicant certifies to fill vacancies for these Units with local CES referrals of people who are Homeless, Chronically Homeless, or At Risk of Homelessness, where the CES system is actively referring such households to Supportive Housing. Tribal Entities may utilize another similar system that prioritizes based on need and barriers to housing stability, as approved by the Department. Where the CES system is not operational, referrals shall be through another similar system that prioritizes based on need and barriers to housing stability, as approved by the Department."]
[null,null,null,null,null,null,null,"(A)","If the local CES fails to refer tenants within 30 days of written notification of a vacancy, these Units may be filled by referrals from other sources, including homeless shelters."]
[null,null,null,null,null,null,null,"(B)","Where the local office of the U.S. Department of Veterans Affairs is not participating in a CES, vacancies may be filled with those Veterans who are referred directly by that local office."]
[null,null,null,null,null,null,null,"(C)","If acuity (the severity of presenting issues) is used as the basis for selecting tenants, it must be measured using the VI-SPDAT or some other standardized assessment tool approved by the Department."]
[null,null,null,null,null,null,"(5)","Sponsor/Applicant certifies to provide onsite Comprehensive Case Management services, with a resident to Case Manager ratio for these Units not exceeding the ratios set forth in §7310."]
[null,null,null,null,null,null,"(6)","Sponsor/Applicant certifies that the Project be operated in accordance with property management and Supportive Services plans that were approved by the Department, initially at time of application, and then at such later time(s), prior to occupancy as the Department may require."]
[null,null,null,null,null,null,"(7)","Sponsor/Applicant certifies to comply with the integration requirements specified in subdivision (g) hereof."]
[null,null,null,null,null,null,"(8)","Sponsor/Applicant certifies Track and provide annual reports to the Department on tenant characteristics as specified in Section 7326."]
[]
[null,null,null,null,null,null,"§7302(g) Special Needs Projects must demonstrate integration of targeted populations with the general public by:"]
[null,null,null,null,null,null,"(1)","Sponsor/Applicant acknowledges to physically integrating Restricted Units for people with disabilities with other Units, to the maximum extent feasible and subject to reasonable health and safety requirements, consistent with 24 Code of Federal Regulations (CFR) §8.26."]
[null,null,null,null,null,null,"(2)","Sponsor/Applicant acknowledges that in Projects with more than 20 Units, have no more than 49 percent of total Units restricted through a Department Regulatory Agreement(s) under all of the Designated Programs combined, to occupancy by persons with disabilities. This limitation shall not be interpreted to preclude occupancy of any Project Units by persons with disabilities, or restrictions by other funding sources, including but not limited to TCAC, that result in more than 50 percent of total Project Units being restricted to persons with disabilities. It shall also not apply to Projects complying with alternative requirements for demonstrating Olmstead compliance adopted by counties and approved by the Department."]
[]
[null,null,null,"2.","IIG 2023 Guidelines §200: Eligible Capital Improvement Projects"]
[null,null,null,null,"a.","Sponsor/Applicant acknowledges that to be eligible for funding, a Capital Improvement Project must be an integral part of, or necessary to facilitate the development of, the Qualifying Infill Project(s) identified in the application. Applications which do not identify a Qualifying Infill Project will not be eligible for funding.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(IsMhp,'Project Overview'!$AL$35=\"Yes\",'Project Overview'!$AL$40=\"Yes\"),\"P\",\"O\")","v":"O"}]
[null,null,null,null,"b.","The Project for which a Capital Improvement Projects grant may be awarded must meet the definition of a Qualified Infill Project as set forth in Appendix A of this NOFA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(IsMhp,'Project Overview'!$AL$38=\"Yes\",'Project Overview'!$AL$39=\"Yes\"),\"P\",\"O\")","v":"O"}]
[null,null,null,null,null,"Applicants may request, and the Department may grant an exception to the perimeter requirements if the following criteria is met:"]
[null,null,null,null,null,"1.","The proposed project is located within the boundaries of Indian Country.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmIndianCountry=\"Indian Country\"","v":false}]
[null,null,null,null,null,"2.","The Applicant demonstrates to the satisfaction of the Department that the 50 percent perimeter is impossible to meet due to geography, historically limited development, or other factors including, but not limited to adjoining parcels which are not subject to the authority of the tribal governing body."]
[]
[null,null,null,null,null,"3.","The proposed project is in reasonably close proximity to existing infrastructure, structures, or employment centers."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$129","v":"53. Close Proximity"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$129","v":"Provide a map showing the proposed project and its measured distance to existing infrastructure, structures, or employment centers."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,null,null,null,null,"4.","The proposed project is included in the Indian Housing Plan, promoting a sense of community through inclusion of public spaces such as parks and Open Spaces and connectivity, including walking and/or bicycle paths and roadways designed to reduce vehicle miles travelled to employment centers and within the development."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$130","v":"54. Indian Housing Plan"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$130","v":"Provide a copy of the Indian Housing Plan showing the proposed project promoting a sense of community through inclusion of public spaces such as parks and Open Spaces and connectivity, including walking and/or bicycle paths and roadways designed to reduce vehicle miles travelled to employment centers and within the development."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"3.","The Applicant certifies to demonstrate sufficient experience and capacity to develop, own and operate affordable housing and will control the Project during acquisition, development, and occupancy. "]
[null,null,"The Department will exercise reasonable discretion in determining capacity. In all cases, the Department will base its capacity determination on the experience, past performance, and organizational documents of each Sponsor/Applicant entity. Where necessary to clarify ambiguities in the application, the Department may request during application review additional documentation."]
[]
[null,"4.","Except as abrogated below in this subdivision, Applicant shall demonstrate that it has successfully developed, operated, or owned at least one affordable Rental Housing Development of equivalent size, scale, and occupancy.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$171=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,"a.","Tribal Entities may satisfy this experience requirement by contracting or partnering with an entity that meets the requirements of this subdivision. Such contract or partnership agreement must be fully executed at the time of application submittal, and it must remain in effect until project completion or permanent loan closing and the issuance of any required tax forms, as applicable. "]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$131","v":"55. Contract or partnership agreement"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$131","v":"If needed, provide a contract or partnership agreement fully executed at the time of application submittal, and it must remain in effect until project completion or permanent loan closing and the issuance of any required tax forms, as applicable. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"5.","For Special Needs projects, the property manager and supportive service provider shall have three or more years of experience serving persons of the Special Needs Population. If a property manager is not yet selected for the proposed project, the Eligible Applicant shall certify that this requirement will be reflected in any future solicitation or memorandum of understanding."]
[null,null,"Has the Applicant(s) selected a property manager for the proposed Project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Project Name",null,null,null,null,null,"Project Address (Complete address)",null,null,null,null,null,null,null,null,null,null,"Property Manager name",null,null,null,"Housing type",null,null,"Experience Type",null,null,null,null,"Population served",null,null,null,null,null,"# of years serving"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,"Applicant(s) certifies that this requirement (property manager) will be reflected in any future solicitation or memorandum of understanding."]
[]
[null,null,"Has the Applicant(s) selected a Lead Service Provider for the proposed Project?"]
[null,"Project Name",null,null,null,null,null,"Project Address (Complete address)",null,null,null,null,null,null,null,null,null,null,"Service Provider name",null,null,null,"Housing type",null,null,"Experience Type",null,null,null,null,"Population served",null,null,null,null,null,"# of years serving"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Housing"]
[null,null,"Applicant(s) certifies that this requirement (LSP) will be reflected in any future solicitation or memorandum of understanding."]
[]
[null,null,null,"a.","Tribal Entities may satisfy this experience requirement by contracting with an experienced property management company and service provider that meets the requirements of this subdivision."]
[null,null,null,"b.","A letter of intent or Memoranda of Understanding, signed by the proposed service provider(s), is required at time of application. Such contract(s) between the Tribal Entity and the service provider must be fully executed prior to occupancy of the completed Project."]
[]
[null,"6.","For purposes of this subdivision, an entity has “capacity” if it has adequate staff, capital, assets, and other resources to efficiently meet the operational needs, maintain the fiscal integrity; and the capability to satisfy all legal requirements and obligations in connection with the Rental Housing Development. Evidence of capacity must be reasonably acceptable to the Department in form and substance. ",null,null,null,null,null,null,null,null,null,null,null,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('Project Overview'!$AL$166=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"7.","The Sponsor/Applicant certifies that the Application is complete at time of submittal, including all required documents and third-party reports, or where outstanding documents and reports can be obtained within a reasonable time, as specified by the Department. Third party reports may include, but are not limited to appraisals, market study or similar market analysis, environmental reports and relocation plans as specified in the application."]
[null,null,"a.","At time of application “complete” means that sufficient information and documentation is provided for staff to review and assess the feasibility of the proposed project. Throughout pre-application technical assistance meetings and the application review process, Program staff will provide technical assistance to ensure that all necessary corrections are made prior to an award of funds."]
[]
[null,"8.","Each Applicant and Co-Applicant shall submit a duly adopted Resolution or Ordinance of the governing board, Tribal Council, Tribal leadership, or other Tribal governing body, in accordance with the governing laws of the Applicant or Co-Applicant authorizing the application and execution of all Department and Program documents."]
[null,null,"NOTE: Resolutions must be submitted within sixty (60) calendar days of the conditional award notification and in advance of Standard Agreement execution. Applicants are strongly encouraged to submit resolutions at the time of application to ensure timely access to funds as Standard Agreements will be prioritized based on the receipt and review of all required documents."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$132","v":"56. \"Entity Name\" - Resolution"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$132","v":"Duly adopted Resolution or Ordinance of the governing board, Tribal Council, Tribal leadership, or other Tribal governing body, in accordance with the governing laws of the Applicant or Co-Applicant authorizing the application and execution of all Department and Program documents."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"9.","Each Applicant and Co-Applicant shall submit a complete set of its organizational documents (including any amendments thereto). The Department will not disburse Program funds until it receives the foregoing documentation, as specified. "]
[null,null,"NOTE: These documents are requested at \"Project Overview\" sheet under the Applicant and Co-Applicant entity names."]
[]
[null,"10.","The Project, as proposed in the application, is financially feasible as evidenced by documentation such as, but not limited to, Enforceable Funding Commitments, market study/market information, project proforma, sources and uses statement, or other feasibility documentation that is standard industry practice for the type of proposed housing development."]
[]
[null,"11.","Sponsor/Applicant certifies that the Project shall: be underwritten utilizing Rents less utility allowances; will maintain fiscal integrity consistent with proposed rents and is feasible pursuant to the underwriting standards in C.C.R. Title 25, section 8310."]
[]
[null,"12.","Sponsor/Applicant acknowledges that If applicable, funding commitments or other reasonable assurance to cover operations and service costs with specific funding sources (government/ philanthropic/ private) for the proposed project and a budget which covers operations and services costs through year 15 from the recordation of the IIG Affordability Covenants and/or MHP Regulatory Agreement."]
[]
[null,"13.","If the Project will provide supportive services, applications must include an initial plan for providing supportive services based on the anticipated needs of the Special Needs Population and any proposed sub-populations to be served by the Project. The initial plan shall be reasonably detailed and comprehensive, as determined by the Department in its sole and absolute discretion. The supportive services plan shall provide a description of the services that will be available at the housing site, including but not limited to case management, behavioral health services, physical health services, assistance obtaining benefits and essential documentation, and education and employment services. The plan shall include a description of the on-site staffing plan proposed to deliver these services. Also, the plan shall describe the approach to securing and/or connecting residents to off-site services, including primary care and other needed physical health and behavioral health services as well as other tenancy supports, and supportive services which are not provided on-site."]
[null,null,"Dos the proposed Project will provide supportive services?",null,null,null,null,null,null,null,null,null,null,null,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(IsSpecialNeeds,vmSN=\"Yes\"),TRUE,FALSE)","v":false}]
[]
[null,"14.","A development plan that supports acquisition of a site, compliance with all performance deadlines and demonstrates evidence of strong organizational and financial capacity to develop the project. Eligible Applicants are encouraged to discuss the project timeline and related statutory authorities during the pre-application meetings."]
[null,null,"Pre-Application meeting date:"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$133","v":"57. Development Plan"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$133","v":"Provide a development plan that supports acquisition of a site, compliance with all performance deadlines and demonstrates evidence of strong organizational and financial capacity to develop the project."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"15.","Site control shall be required at time of application. If site control cannot be established at time of application, Tribes or Tribal Entities are encouraged to submit an AB 1010 request pursuant to NOFA §II (G)(16)(f). "]
[null,"16.","The status and nature of the Applicant’s title and interest in the property shall be subject to the Department's approval. Site control may be evidenced by one of the following: NOFA §II (G)(16)(a-g)."]
[null,null,"Does Applicant have site control at time of application?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmSiteControl>0,vmSiteControl,\"\")","v":""}]
[null,null,"Does the Tribes or Tribal Entities wish to submit an AB 1010 request pursuant to NOFA §II (G)(16)(f)?"]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$134","v":"58. Tribal Entity Waiver"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$134","v":"Modifications or waivers pursuant to NOFA §II (G)(16)(f), as provided for in HSC Section 50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"17.","Sponsor/Applicant acknowledges that Assisted Units and other units of the Project located outside of Indian Country must meet all applicable state or local requirements, as applicable, to rental housing, including but not limited to requirements for minimum square footage, building standards and requirements related to maintaining the project in a safe and sanitary condition."]
[]
[null,"18.","Applicants and Co-Applicants acknowlwdges to be in good standing with the State of California and all agencies and departments thereof. By way of example and not limitation, an Applicant and Co-Applicant must be qualified to do business in the State of California and must be in good standing with the California Secretary of State and the California Franchise Tax Board. Sponsors/ Applicants that are delinquent in meeting the material requirements of previous Department awards may, in the Department’s reasonable discretion, fail threshold review. This section 18 does not apply to Tribes or Tribally Designated Housing Entities (TDHE’s)."]
[null,null,"NOTE: If applicable, a certificate of good standing is requested at \"Project Overview\" sheet under the Applicant and Co-Applicant entity names."]
[]
[null,"19.","Applicants shall submit a concise and sufficiently detailed relocation assistance narrative to demonstrate its consideration of, and early engagement with, applicable relocation assistance laws and requirements. The relocation assistance narrative does not take the place of the relocation plan described in section VI.F of this NOFA. At a minimum, the relocation assistance narrative shall include: "]
[]
[null,"20.","Appraisal Requirements, please see NOFA §II (G)(20)(a-e)."]
[null,null,"a.","An appraisal is required when the land cost or value of a land donation is included in the development budget."]
[null,null,null,"Is an Appraisal required?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Budget SU'!D6>0,TRUE,FALSE)","v":false}]
[null,null,null,"If true, is an Appraisal being provided?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$274>0,'Project Overview'!$AL$274,\"No\")","v":"No"}]
[]
[null,"21.","Market Study and Market Analysis Requirements"]
[null,null,"a.","For projects located within Indian Country where occupancy is restricted solely to Tribal members, the Applicant shall provide a Tribe-specific Market Analysis prepared by an individual or firm which: (1) Has the knowledge and experience necessary to conduct a competent analysis of Tribal demographics (including employment, income, homeless population, family size and seniors) and housing needs for the proposed affordable rental project; (2) Is aware of, understands, and can competently describe the methodology used in performing the analysis; and (3) Includes a description of the preparer’s qualifications. "]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$135","v":"59. Market Analysis"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$135","v":"Provide a Tribe-specific Market Analysis dated within 12 months from Application submission."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,"b.","For projects proposed outside the boundaries of Indian Country, the market study shall conform to the market study guidelines adopted by the California Tax Credit Allocation Committee (TCAC) and be prepared by an individual or firm which: (1) Has the knowledge and experience necessary to conduct a competent market study for low-income residential rental property; (2) Is aware of, understands, and correctly employs those recognized methods and techniques that are necessary to produce a credible market study; (3) In reporting the results of the market study, communicates each analysis, opinion and conclusion in a manner that is not misleading as to the true market needs for low-income residential property; (4) Is an independent third party having no identity of interest with the Sponsor, the partners of the Sponsor, the intended partners of the Sponsor, or with the general contractor; and (5) Includes supplemental information related to Tribal demographics, housing needs and demand analysis."]
[null,"File Name",null,null,{"$f":"'Document Checklist-Full List'!$E$136","v":"60. Market Study"},null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$136","v":"Market Study (prepared in accordance with TCAC latest Market Study Guideline requirements prepared or updated no earlier than 12 months prior to the application due date)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"22.","Additional threshold requirements for IIG applications include:"]
[null,null,"a.","Sponsor/Applicant certfies that the project meets the definition of “Qualifying Infill Project” where at least 50 percent of the perimeter of the site adjoins parcels that are developed with urban uses."]
[]
[null,null,"b.","Include not less than 15 percent of Affordable Units to be developed in the Qualifying Infill Project as Affordable Units, as follows.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUMIF(UnitsTbl[Restricted Income Level],\"<=60%\",UnitsTbl[Total Units])/TotalUnits>=15%,\"P\",\"O\"),\"O\")","v":"O"}]
[]
[null,null,"c.","Include Net Densities on the parcels to be developed that are equal to or greater than the densities described more fully in IIG Guidelines Section 200(B)(3), except that Projects located in a Rural Area shall have a minimum Net Density of 10 units per acre."]
[]
[null,"Select from dropdown list",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$173=$AO$173,20,IF($J$173=$AO$174,15,IF($J$173=$AO$175,25,IF($J$173=$AO$176,45,IF($J$173=$AO$177,10,0)))))","v":0},null,null,"i. For an incorporated city within a nonmetropolitan county and for a nonmetropolitan county that has a micropolitan area:  sites allowing at least 20 Units per acre."]
[null,"Net Density: housing Units per acre",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$181=0,0,SUM($AL$175:$AM$180)/$K$181)","v":0},null,"Is Net Density equal to or greater than required?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M174=0,\"\",IF($M$174>=MAX($AL$173,10),\"Yes\",\"No\"))","v":""},null,null,"ii. For an unincorporated area in a nonmetropolitan county not included in clause (i):  sites allowing at least 15 Units per acre."]
[null,"Total Project site area in square feet",null,null,null,null,null,null,null,null,null,null,null,null,null,"If Project contains commercial space, answer Cells X177-X178 below",null,null,null,null,null,null,null,null,null,null,null,"0 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"0\",UnitsTbl[Total Units]))","v":0},null,null,"iii. For a suburban jurisdiction:  sites allowing at least 25 Units per acre."]
[null,"Less qualified site deductions in square feet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"1\",UnitsTbl[Total Units]))","v":0},null,null,"iv. For a jurisdiction in a metropolitan county:  sites allowing at least 45 Units per acre. "]
[null,"Public streets ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Square ft. of largest residential unit",null,null,null,null,null,null,null,null,null,null,null,"2 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"2\",UnitsTbl[Total Units]))","v":0},null,null,"v. For a Rural Area: sites allowing at least 10 Units per acre. "]
[null,"Public sidewalks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of bedrooms in largest unit",null,null,null,null,null,null,null,null,null,null,"3 bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"3\",UnitsTbl[Total Units]))","v":0}]
[null,"Public Open Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4+ bedroom Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(UnitsTbl[Number of Bedrooms],\"4\",UnitsTbl[Total Units]))+SUMIF(UnitsTbl[Number of Bedrooms],\"5\",UnitsTbl[Total Units])","v":0}]
[null,"Public drainage facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial square feet",null,null,null,null,null,{"$f":"IF('Project Overview'!$H$358>0,'Project Overview'!$H$358,\"0\")","v":"0"},null,null,null,null,null,"Commercial Net Density calculation",null,null,null,null,null,null,null,null,null,{"$f":"IF($X$177=0,0,IF($V$180<=0,0,ROUNDDOWN(($V$180/$X$177),0)*$AA$180))","v":0}]
[null,"Net site area in acres (43,560 square feet per acre)",null,null,null,null,null,null,null,null,{"$f":"($K$175-$K$177-$K$178-$K$179-$K$180)/43560","v":0},null,null,null,null,"Net Density Adjustment Factor",null,null,null,null,null,null,null,{"$f":"INDEX('Unit Mix'!$BF$89:$BF$102,MATCH($M$174,'Unit Mix'!$BG$89:$BG$102,1))","v":1},null,null,null,"Adjusted Net Density as a percentage of required density",null,null,null,null,null,null,null,null,{"$f":"IF($K$181=0,0,SUM($AL$175:$AM$180)/MAX($AL$173,10)/$K$181)","v":0}]
[]
[null,null,"d.","The Department may be able to modify these requirements with an approved AB 1010 waiver. "]
[]
[null,"Sponsor/Applicant Comments:"]
[]
[]
[null,"In addition to the Threshold Requirements above, Sponsor/Applicant(s) acknowledge, understand, and agree to comply with the the 2025 Tribal Multifamily Finance Super Notice of Funding Availability"]
[]
[null,"End of Document"]

{"sheet":"Supportive Services Costs","index":18,"n_rows":40,"n_cols":52,"rows_kept":40,"cut":false,"hidden":true,"merged":[[16,2,16,25],[16,26,16,28],[3,20,3,27],[3,28,3,29],[3,30,3,36],[3,37,3,38],[15,2,15,25],[15,26,15,28],[15,29,15,30],[15,31,15,35],[11,31,11,33],[11,34,11,38],[4,36,4,38],[9,34,9,38],[10,1,10,28],[10,29,10,30],[10,31,10,33],[11,1,11,28],[11,29,11,30],[12,1,12,28],[12,29,12,30],[12,31,12,33],[12,34,12,38],[17,2,17,25],[17,26,17,28],[18,2,18,25],[18,26,18,28],[19,2,19,25],[19,26,19,28],[1,1,1,38],[5,1,5,38],[3,1,3,19],[8,29,8,30],[8,31,8,33],[8,34,8,38],[10,34,10,38],[14,1,14,28],[14,31,14,35],[6,1,6,38],[8,1,8,8],[8,9,8,12],[8,13,8,14],[8,15,8,26],[8,27,8,28],[9,1,9,28],[9,29,9,30],[9,31,9,33],[23,1,23,8],[23,9,23,12],[23,13,23,14],[23,15,23,26],[23,27,23,28],[23,29,23,30],[23,31,23,33],[23,34,23,38],[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],[26,1,26,28],[26,29,26,30],[26,31,26,33],[26,34,26,38],[27,1,27,28],[27,29,27,30],[27,31,27,33],[27,34,27,38],[24,1,24,28],[24,29,24,30],[24,31,24,33],[24,34,24,38],[25,1,25,28],[25,29,25,30],[25,31,25,33],[25,34,25,38],[39,1,39,38],[40,1,40,38],[36,2,36,25],[36,26,36,28],[36,29,36,30],[36,31,36,35],[37,2,37,25],[37,26,37,28],[37,29,37,30],[37,31,37,35],[31,31,31,35],[32,2,32,25],[32,26,32,28],[28,1,28,28],[33,2,33,25],[33,26,33,28],[34,2,34,25],[34,26,34,28],[35,2,35,25],[35,26,35,28],[31,2,31,25],[31,26,31,28],[31,29,31,30],[28,29,28,30],[28,31,28,33],[28,34,28,38],[30,1,30,28],[30,31,30,35]]}
[]
[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,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,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,null,null,null,{"$f":"+AR5+1","v":2026},{"$f":"AS5*1.035","v":10350},4140,337.40999999999997,1031.895,{"$f":"AW5*1.025","v":5095.2749999999996},3821.2,1313.0249999999999,312.625]
[null,"UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR6+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,null,null,null,{"$f":"+AR7+1","v":2028},11087.178749999999,4434.8714999999993,361.44202724999991,1105.3917213749999,5353.2232968749986,4014.6482499999993,1379.4968906249997,328.45164062499992]
[null,"a. Supportive Services Units:",null,null,null,null,null,null,null,"Total number units:",null,null,null,{"$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,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,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,null,null,null,2031,{"$f":"AS10*1.025","v":12173.784632880464},4869.5138531521852,396.8653790319031,1225.5675603654815,5764.8359819362759,4323.3370630976551,1485.5672687307122,353.70649255493146]
[null,"(3) Except as noted below for the VHHP program, total number of units where the Sponsor, their affiliate, or a service provider under contract does not satisfy the requirements set forth in subsection (2) above3. Do not include units counted in categories (1) and (2) above.\n\n3For units assisted by the VHHP program, the amount for this category of units will remain as currently allowed under this program. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AL4<>\"Yes\",VLOOKUP(AB9,SSCLNotice2405[],4,FALSE),VLOOKUP(AB9,SSCLNotice2405[],5,FALSE)),0)","v":0},null,null,{"$f":"IFERROR(AF12*AD12,\"\")","v":0},null,null,null,null,null,null,null,null,2032,12478.129248702475,4991.2516994809894,406.78701350770064,1268.4624249782732,5908.9568814846825,4431.4204896750962,1522.7064504489799,362.54915486880469]
[null,"(4) Maximum Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD10:AE12)","v":0},null,null,null,null,{"$f":"SUM(AI10:AM12)","v":0},null,null,null,null,null,null,null,null,2033,12790.082479920036,5116.0329919680134,416.9566888453931,1312.8586098525127,6056.6808035217991,4542.206001916973,1560.7741117102044,371.61288374052475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,13109.834541918037,5243.9338167672131,427.38060606652789,1358.8086611973506,6208.0978236098435,4655.7611519648972,1599.7934645029593,380.90320583403786]
[null,"b. Budgeted Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Allowable Amt",null,null,null,null,null,null,null,null,null,null,null,2035,13437.580405465987,5375.0321621863932,438.06512121819105,1406.3669643392577,6363.3002692000891,4772.155180764019,1639.7883011155332,390.42578597988876]
[null,"(1)","Staff Supervisor(s) Salaries - may not exceed 15% of on-site staff salaries* (b)(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E104","v":0},null,null,"<====",null,{"$f":"(AA17+AA18)*0.15","v":0},null,null,null,null,null,null,null,null,null,null,null,2036,13773.519915602636,5509.4079662410522,449.01674924864579,1455.5898080911315,6522.3827759300912,4891.4590602831186,1680.7830086434215,400.18643062938594]
[null,"(2)","On-Site Services Coordinator Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E105","v":0},null,null,null,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,{"$f":"'Operating Budget'!E106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,14470.804361330016,5788.3217445320042,471.74822217935844,1559.2641921724221,6852.5784039615501,5139.0891752099506,1765.8726484559943,420.44586867999857]
[null,"(4)",{"$f":"'Operating Budget'!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,{"$f":"'Operating Budget'!E108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,14832.574470363264,5933.0297881453034,483.54192773384233,1613.8384388984568,7023.8928640605882,5267.5664045901985,1810.019464667394,430.95701539699849]
[null,"(5)",{"$f":"'Operating Budget'!D109","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,{"$f":"'Operating Budget'!E109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,15203.388832122344,6081.3555328489356,495.63047592718834,1670.3227842599026,7199.4901856621027,5399.255564704953,1855.2699512840786,441.73094078192344]
[null,"(6)","Supportive Services Administrative Overhead - may not exceed 15% of Total Supportive Services Costs* (b)(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E107","v":0},null,null,"<====",null,{"$f":"SUM(AA16:AC21)*0.15","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR20+1","v":2041},{"$f":"AS20*1.025","v":15583.473552925401},{"$f":"AT20*1.025","v":6233.3894211701581},{"$f":"AU20*1.025","v":508.02123782536802},{"$f":"AV20*1.035","v":1728.7840817089991},{"$f":"AW20*1.025","v":7379.4774403036545},{"$f":"AX20*1.025","v":5534.2369538225767},{"$f":"AY20*1.025","v":1901.6517000661804},{"$f":"AZ20*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 Budget'!E104","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 Budget'!E105","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,{"$f":"'Operating Budget'!E106","v":0}]
[null,"(4)",{"$f":"'Operating Budget'!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,{"$f":"'Operating Budget'!E108","v":0}]
[null,"(5)",{"$f":"'Operating Budget'!D109","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,{"$f":"'Operating Budget'!E109","v":0}]
[null,"(6)","Supportive Services Admin. Overhead - may not exceed 15% of Total Supportive Services Costs* §8314(f)(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E107","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":"Cash Flow","index":19,"n_rows":82,"n_cols":129,"rows_kept":82,"cut":false,"hidden":false,"merged":[[78,1,78,13],[79,1,79,46],[39,98,39,100],[39,101,39,103],[39,104,39,106],[39,107,39,109],[39,110,39,112],[39,113,39,115],[39,116,39,118],[39,119,39,121],[39,122,39,124],[39,125,39,127],[39,128,39,130],[55,98,55,100],[55,101,55,103],[55,104,55,106],[55,107,55,109],[55,1,55,10],[55,11,55,13],[55,14,55,16],[55,17,55,19],[55,20,55,22],[58,86,58,88],[58,89,58,91],[58,62,58,64],[58,65,58,67],[58,1,59,10],[61,1,61,10],[61,11,61,13],[61,14,61,16],[55,68,55,70],[55,71,55,73],[38,23,38,25],[38,26,38,28],[38,29,38,31],[38,32,38,34],[38,35,38,37],[38,38,38,40],[38,41,38,43],[38,44,38,46],[55,110,55,112],[55,113,55,115],[55,116,55,118],[55,119,55,121],[55,122,55,124],[55,125,55,127],[55,128,55,130],[55,59,55,61],[55,62,55,64],[55,65,55,67],[38,77,38,79],[38,80,38,82],[38,83,38,85],[38,86,38,88],[55,95,55,97],[41,128,41,130],[40,62,40,64],[40,65,40,67],[40,68,40,70],[40,71,40,73],[40,44,40,46],[40,47,40,49],[40,50,40,52],[40,53,40,55],[37,17,37,19],[37,20,37,22],[37,23,37,25],[37,26,37,28],[37,29,37,31],[37,32,37,34],[37,35,37,37],[37,38,37,40],[38,116,38,118],[38,119,38,121],[38,122,38,124],[38,125,38,127],[38,128,38,130],[38,65,38,67],[39,17,39,19],[39,20,39,22],[39,23,39,25],[39,26,39,28],[39,29,39,31],[39,32,39,34],[39,35,39,37],[39,38,39,40],[39,41,39,43],[39,44,39,46],[39,47,39,49],[39,50,39,52],[39,53,39,55],[39,56,39,58],[39,59,39,61],[39,62,39,64],[38,17,38,19],[38,20,38,22],[37,41,37,43],[37,44,37,46],[37,47,37,49],[37,50,37,52],[37,53,37,55],[37,56,37,58],[37,59,37,61],[37,62,37,64],[37,65,37,67],[37,68,37,70],[37,71,37,73],[37,74,37,76],[37,77,37,79],[37,80,37,82],[37,83,37,85],[37,86,37,88],[38,47,38,49],[38,50,38,52],[38,53,38,55],[38,56,38,58],[55,74,55,76],[55,77,55,79],[55,80,55,82],[55,83,55,85],[55,86,55,88],[55,89,55,91],[55,92,55,94],[55,23,55,25],[55,26,55,28],[55,29,55,31],[55,32,55,34],[55,35,55,37],[55,38,55,40],[55,41,55,43],[55,44,55,46],[55,47,55,49],[55,50,55,52],[55,53,55,55],[55,56,55,58],[50,17,50,19],[50,20,50,22],[50,23,50,25],[50,26,50,28],[50,29,50,31],[50,32,50,34],[50,35,50,37],[50,38,50,40],[50,41,50,43],[50,44,50,46],[50,47,50,49],[50,50,50,52],[50,53,50,55],[50,56,50,58],[50,59,50,61],[50,62,50,64],[76,1,76,10],[76,11,76,13],[56,26,56,28],[56,29,56,31],[56,32,56,34],[56,35,56,37],[56,38,56,40],[56,41,56,43],[56,44,56,46],[56,47,56,49],[56,50,56,52],[56,53,56,55],[56,56,56,58],[56,59,56,61],[56,62,56,64],[56,17,56,19],[11,32,11,34],[50,98,50,100],[50,101,50,103],[50,104,50,106],[50,107,50,109],[50,110,50,112],[50,113,50,115],[50,116,50,118],[50,119,50,121],[50,122,50,124],[50,125,50,127],[50,128,50,130],[50,83,50,85],[50,86,50,88],[50,89,50,91],[50,92,50,94],[50,95,50,97],[38,59,38,61],[38,62,38,64],[11,35,11,37],[11,38,11,40],[11,41,11,43],[11,44,11,46],[11,47,11,49],[11,50,11,52],[11,53,11,55],[11,56,11,58],[11,59,11,61],[11,62,11,64],[11,65,11,67],[11,68,11,70],[11,125,11,127],[8,1,8,8],[9,1,9,8],[7,11,7,13],[50,1,50,10],[50,11,50,13],[50,14,50,16],[8,9,8,10],[9,9,9,10],[23,1,23,8],[24,1,24,8],[25,1,25,8],[26,1,26,8],[27,1,27,8],[24,14,24,16],[25,14,25,16],[26,14,26,16],[27,14,27,16],[28,14,28,16],[30,1,30,10],[30,11,30,13],[39,1,39,8],[39,9,39,10],[39,11,39,13],[38,14,38,16],[39,14,39,16],[15,14,15,16],[22,1,22,10],[22,11,22,13],[22,14,22,16],[29,11,29,13],[30,14,30,16],[29,14,29,16],[1,1,1,67],[1,68,1,70],[81,1,81,46],[9,14,9,16],[10,14,10,16],[11,14,11,16],[13,11,13,13],[13,14,13,16],[3,14,3,16],[4,14,4,16],[6,14,6,16],[7,14,7,16],[8,14,8,16],[20,1,20,10],[4,11,4,13],[6,11,6,13],[8,11,8,13],[9,11,9,13],[10,11,10,13],[11,11,11,13],[19,11,19,13],[19,1,19,10],[15,1,15,10],[16,1,16,8],[17,1,17,8],[18,1,18,8],[16,9,16,10],[17,9,17,10],[18,9,18,10],[11,1,11,8],[13,1,13,10],[7,9,7,10],[3,26,3,28],[3,29,3,31],[16,11,16,13],[17,11,17,13],[18,11,18,13],[16,14,16,16],[17,14,17,16],[18,14,18,16],[16,20,16,22],[16,23,16,25],[16,26,16,28],[16,29,16,31],[10,9,10,10],[11,9,11,10],[7,20,7,22],[8,20,8,22],[9,20,9,22],[10,20,10,22],[11,20,11,22],[3,17,3,19],[4,17,4,19],[6,17,6,19],[7,17,7,19],[8,17,8,19],[9,26,9,28],[10,26,10,28],[11,26,11,28],[13,26,13,28],[6,20,6,22],[7,29,7,31],[11,29,11,31],[15,11,15,13],[3,1,3,8],[3,11,3,13],[3,9,3,10],[4,9,4,10],[4,1,4,8],[6,1,6,8],[7,1,7,8],[10,1,10,8],[3,32,3,34],[3,35,3,37],[3,38,3,40],[13,17,13,19],[13,20,13,22],[3,23,3,25],[4,23,4,25],[6,23,6,25],[7,23,7,25],[8,23,8,25],[9,23,9,25],[10,23,10,25],[11,23,11,25],[13,23,13,25],[9,17,9,19],[10,17,10,19],[11,17,11,19],[3,20,3,22],[4,20,4,22],[6,9,6,10],[13,32,13,34],[13,35,13,37],[6,35,6,37],[6,38,6,40],[3,110,3,112],[3,83,3,85],[3,86,3,88],[3,89,3,91],[3,92,3,94],[3,95,3,97],[3,41,3,43],[3,44,3,46],[3,47,3,49],[3,50,3,52],[3,53,3,55],[3,56,3,58],[3,59,3,61],[3,62,3,64],[3,65,3,67],[3,68,3,70],[3,71,3,73],[3,74,3,76],[3,77,3,79],[3,80,3,82],[13,29,13,31],[3,128,3,130],[4,26,4,28],[6,26,6,28],[7,26,7,28],[8,26,8,28],[4,32,4,34],[4,35,4,37],[4,38,4,40],[4,41,4,43],[4,44,4,46],[4,47,4,49],[4,50,4,52],[4,53,4,55],[4,56,4,58],[4,59,4,61],[4,62,4,64],[3,113,3,115],[3,116,3,118],[3,119,3,121],[4,29,4,31],[4,110,4,112],[3,122,3,124],[3,125,3,127],[4,125,4,127],[4,128,4,130],[6,29,6,31],[6,32,6,34],[3,98,3,100],[3,101,3,103],[3,104,3,106],[3,107,3,109],[4,113,4,115],[4,116,4,118],[4,119,4,121],[4,122,4,124],[4,95,4,97],[4,98,4,100],[4,101,4,103],[4,104,4,106],[4,107,4,109],[4,80,4,82],[4,83,4,85],[4,86,4,88],[4,89,4,91],[4,92,4,94],[4,65,4,67],[7,47,7,49],[7,50,7,52],[7,53,7,55],[7,56,7,58],[7,59,7,61],[6,59,6,61],[6,62,6,64],[6,65,6,67],[6,68,6,70],[4,68,4,70],[4,71,4,73],[4,74,4,76],[4,77,4,79],[6,50,6,52],[6,47,6,49],[6,53,6,55],[6,56,6,58],[7,41,7,43],[7,44,7,46],[6,125,6,127],[6,128,6,130],[6,101,6,103],[6,104,6,106],[6,107,6,109],[6,110,6,112],[6,113,6,115],[6,86,6,88],[6,89,6,91],[6,92,6,94],[6,95,6,97],[6,98,6,100],[6,71,6,73],[6,74,6,76],[6,77,6,79],[6,80,6,82],[6,83,6,85],[6,41,6,43],[6,44,6,46],[6,116,6,118],[6,119,6,121],[6,122,6,124],[7,125,7,127],[7,128,7,130],[7,119,7,121],[8,29,8,31],[8,32,8,34],[8,35,8,37],[8,38,8,40],[8,41,8,43],[8,44,8,46],[8,47,8,49],[8,50,8,52],[8,53,8,55],[8,56,8,58],[8,59,8,61],[8,62,8,64],[8,65,8,67],[7,107,7,109],[7,110,7,112],[7,113,7,115],[7,116,7,118],[7,92,7,94],[7,95,7,97],[7,98,7,100],[7,101,7,103],[7,104,7,106],[7,77,7,79],[7,80,7,82],[7,83,7,85],[7,86,7,88],[7,89,7,91],[7,62,7,64],[7,65,7,67],[7,32,7,34],[7,35,7,37],[7,38,7,40],[8,128,8,130],[9,29,9,31],[9,32,9,34],[9,35,9,37],[9,38,9,40],[9,41,9,43],[9,44,9,46],[9,47,9,49],[9,50,9,52],[9,53,9,55],[9,56,9,58],[9,59,9,61],[9,62,9,64],[9,65,9,67],[9,68,9,70],[9,71,9,73],[8,113,8,115],[8,116,8,118],[8,119,8,121],[8,122,8,124],[8,125,8,127],[8,98,8,100],[8,101,8,103],[8,104,8,106],[8,107,8,109],[8,110,8,112],[8,83,8,85],[8,86,8,88],[8,89,8,91],[9,119,9,121],[8,92,8,94],[8,95,8,97],[9,125,9,127],[9,128,9,130],[10,29,10,31],[10,32,10,34],[10,35,10,37],[10,38,10,40],[10,41,10,43],[10,44,10,46],[10,47,10,49],[10,50,10,52],[10,53,10,55],[10,56,10,58],[10,59,10,61],[10,62,10,64],[9,104,9,106],[9,107,9,109],[9,110,9,112],[9,113,9,115],[9,116,9,118],[9,89,9,91],[9,92,9,94],[9,95,9,97],[9,98,9,100],[9,101,9,103],[9,74,9,76],[9,77,9,79],[10,125,10,127],[10,128,10,130],[9,83,9,85],[9,86,9,88],[9,80,9,82],[13,59,13,61],[13,125,13,127],[13,128,13,130],[12,101,12,103],[12,104,12,106],[12,107,12,109],[12,110,12,112],[12,113,12,115],[12,116,12,118],[12,119,12,121],[12,122,12,124],[12,125,12,127],[12,128,12,130],[12,77,12,79],[11,116,11,118],[11,119,11,121],[10,110,10,112],[10,113,10,115],[10,116,10,118],[10,119,10,121],[10,122,10,124],[10,95,10,97],[10,98,10,100],[10,101,10,103],[10,104,10,106],[10,107,10,109],[10,80,10,82],[10,83,10,85],[10,86,10,88],[10,89,10,91],[10,92,10,94],[10,65,10,67],[13,62,13,64],[13,122,13,124],[12,80,12,82],[12,83,12,85],[12,86,12,88],[12,89,12,91],[12,92,12,94],[12,95,12,97],[12,98,12,100],[11,128,11,130],[11,101,11,103],[11,104,11,106],[11,107,11,109],[11,110,11,112],[11,113,11,115],[11,86,11,88],[11,89,11,91],[11,92,11,94],[11,95,11,97],[11,98,11,100],[11,71,11,73],[11,74,11,76],[11,77,11,79],[11,80,11,82],[11,83,11,85],[15,17,15,19],[15,20,15,22],[15,23,15,25],[15,26,15,28],[15,29,15,31],[15,32,15,34],[15,35,15,37],[15,38,15,40],[15,41,15,43],[15,44,15,46],[15,47,15,49],[13,107,13,109],[13,110,13,112],[13,113,13,115],[13,116,13,118],[13,119,13,121],[13,92,13,94],[13,95,13,97],[15,68,15,70],[15,71,15,73],[15,74,15,76],[15,77,15,79],[15,50,15,52],[15,53,15,55],[15,56,15,58],[15,59,15,61],[15,62,15,64],[13,38,13,40],[13,41,13,43],[13,44,13,46],[13,98,13,100],[13,101,13,103],[15,125,15,127],[15,128,15,130],[13,65,13,67],[13,68,13,70],[13,71,13,73],[13,74,13,76],[13,47,13,49],[13,50,13,52],[13,53,13,55],[13,56,13,58],[15,110,15,112],[15,113,15,115],[15,116,15,118],[15,119,15,121],[15,122,15,124],[15,95,15,97],[15,98,15,100],[15,101,15,103],[15,104,15,106],[15,107,15,109],[15,80,15,82],[15,83,15,85],[15,86,15,88],[15,89,15,91],[15,92,15,94],[15,65,15,67],[13,104,13,106],[13,77,13,79],[13,80,13,82],[13,83,13,85],[13,86,13,88],[13,89,13,91],[16,77,16,79],[16,80,16,82],[16,83,16,85],[16,86,16,88],[16,65,16,67],[16,68,16,70],[16,71,16,73],[19,14,19,16],[20,11,20,13],[20,14,20,16],[16,17,16,19],[17,17,17,19],[18,17,18,19],[19,17,19,19],[20,17,20,19],[17,56,17,58],[17,59,17,61],[17,62,17,64],[17,65,17,67],[17,68,17,70],[16,32,16,34],[16,35,16,37],[18,59,18,61],[18,62,18,64],[18,35,18,37],[18,38,18,40],[18,41,18,43],[18,44,18,46],[18,47,18,49],[18,20,18,22],[18,23,18,25],[18,26,18,28],[17,107,17,109],[17,110,17,112],[17,113,17,115],[17,86,17,88],[17,89,17,91],[17,92,17,94],[17,95,17,97],[17,98,17,100],[17,71,17,73],[17,74,17,76],[17,77,17,79],[17,80,17,82],[17,83,17,85],[18,68,18,70],[18,71,18,73],[18,104,18,106],[18,107,18,109],[18,80,18,82],[18,83,18,85],[18,86,18,88],[18,89,18,91],[18,92,18,94],[18,74,18,76],[18,77,18,79],[16,128,16,130],[17,20,17,22],[17,23,17,25],[17,26,17,28],[17,29,17,31],[17,32,17,34],[17,35,17,37],[17,38,17,40],[17,41,17,43],[17,44,17,46],[17,47,17,49],[17,50,17,52],[17,53,17,55],[16,104,16,106],[16,107,16,109],[16,110,16,112],[16,113,16,115],[16,116,16,118],[16,89,16,91],[16,92,16,94],[16,95,16,97],[16,98,16,100],[16,101,16,103],[16,74,16,76],[17,116,17,118],[17,119,17,121],[17,122,17,124],[17,125,17,127],[17,128,17,130],[17,101,17,103],[17,104,17,106],[16,53,16,55],[16,125,16,127],[16,56,16,58],[16,38,16,40],[16,41,16,43],[16,59,16,61],[16,62,16,64],[16,44,16,46],[16,47,16,49],[16,50,16,52],[18,125,18,127],[19,20,19,22],[19,23,19,25],[19,26,19,28],[19,29,19,31],[19,32,19,34],[19,35,19,37],[19,38,19,40],[19,41,19,43],[19,44,19,46],[19,47,19,49],[19,50,19,52],[19,53,19,55],[19,56,19,58],[19,59,19,61],[18,110,18,112],[18,113,18,115],[18,116,18,118],[18,95,18,97],[18,98,18,100],[18,101,18,103],[16,119,16,121],[16,122,16,124],[19,62,19,64],[19,74,19,76],[20,59,20,61],[20,62,20,64],[20,65,20,67],[20,68,20,70],[20,71,20,73],[19,65,19,67],[19,68,19,70],[19,71,19,73],[18,50,18,52],[18,53,18,55],[18,56,18,58],[20,20,20,22],[20,23,20,25],[20,26,20,28],[20,29,20,31],[20,32,20,34],[20,35,20,37],[20,38,20,40],[20,41,20,43],[20,44,20,46],[20,47,20,49],[20,50,20,52],[20,53,20,55],[20,56,20,58],[18,65,18,67],[18,29,18,31],[18,32,18,34],[20,113,20,115],[20,116,20,118],[20,89,20,91],[20,92,20,94],[20,95,20,97],[20,98,20,100],[20,101,20,103],[20,74,20,76],[20,77,20,79],[20,80,20,82],[20,83,20,85],[20,86,20,88],[19,110,19,112],[19,113,19,115],[19,116,19,118],[19,92,19,94],[19,95,19,97],[19,98,19,100],[19,101,19,103],[19,104,19,106],[19,77,19,79],[19,80,19,82],[19,83,19,85],[19,86,19,88],[19,89,19,91],[19,107,19,109],[19,122,19,124],[19,125,19,127],[19,128,19,130],[19,119,19,121],[18,128,18,130],[18,119,18,121],[18,122,18,124],[22,62,22,64],[22,65,22,67],[22,68,22,70],[22,71,22,73],[22,44,22,46],[22,47,22,49],[22,50,22,52],[22,53,22,55],[22,56,22,58],[22,29,22,31],[22,32,22,34],[22,35,22,37],[22,38,22,40],[22,41,22,43],[22,80,22,82],[22,83,22,85],[22,86,22,88],[22,59,22,61],[20,119,20,121],[20,122,20,124],[20,125,20,127],[20,128,20,130],[20,104,20,106],[20,107,20,109],[20,110,20,112],[22,17,22,19],[22,20,22,22],[22,23,22,25],[22,26,22,28],[22,119,22,121],[22,122,22,124],[22,125,22,127],[22,128,22,130],[23,11,23,13],[23,14,23,16],[23,17,23,19],[23,29,23,31],[23,32,23,34],[23,35,23,37],[23,38,23,40],[23,41,23,43],[23,44,23,46],[23,47,23,49],[23,50,23,52],[23,53,23,55],[22,104,22,106],[22,107,22,109],[22,110,22,112],[22,113,22,115],[22,116,22,118],[22,89,22,91],[22,92,22,94],[22,95,22,97],[22,98,22,100],[22,101,22,103],[22,74,22,76],[22,77,22,79],[27,9,27,10],[28,9,28,10],[27,11,27,13],[28,11,28,13],[29,1,29,10],[28,1,28,8],[24,11,24,13],[25,11,25,13],[26,11,26,13],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[29,17,29,19],[30,17,30,19],[23,20,23,22],[23,23,23,25],[23,26,23,28],[24,20,24,22],[24,23,24,25],[24,26,24,28],[26,20,26,22],[26,23,26,25],[26,26,26,28],[28,20,28,22],[28,23,28,25],[28,26,28,28],[30,20,30,22],[30,23,30,25],[24,17,24,19],[25,17,25,19],[26,17,26,19],[27,17,27,19],[28,17,28,19],[25,20,25,22],[25,23,25,25],[25,26,25,28],[23,125,23,127],[23,128,23,130],[23,101,23,103],[23,104,23,106],[23,107,23,109],[23,110,23,112],[23,113,23,115],[23,86,23,88],[23,89,23,91],[23,92,23,94],[23,95,23,97],[23,98,23,100],[23,71,23,73],[23,74,23,76],[23,77,23,79],[23,80,23,82],[23,83,23,85],[24,44,24,46],[24,47,24,49],[24,50,24,52],[24,53,24,55],[24,56,24,58],[24,29,24,31],[24,32,24,34],[24,35,24,37],[24,38,24,40],[24,41,24,43],[23,116,23,118],[23,119,23,121],[23,122,23,124],[23,56,23,58],[23,59,23,61],[23,62,23,64],[23,65,23,67],[23,68,23,70],[24,119,24,121],[24,122,24,124],[24,116,24,118],[24,89,24,91],[24,92,24,94],[24,95,24,97],[24,98,24,100],[24,101,24,103],[24,74,24,76],[24,77,24,79],[24,80,24,82],[24,83,24,85],[24,86,24,88],[24,59,24,61],[25,125,25,127],[25,128,25,130],[24,62,24,64],[24,65,24,67],[24,68,24,70],[24,71,24,73],[25,95,25,97],[25,98,25,100],[25,71,25,73],[25,74,25,76],[25,77,25,79],[25,80,25,82],[25,83,25,85],[26,62,26,64],[26,65,26,67],[26,68,26,70],[26,71,26,73],[26,77,26,79],[26,80,26,82],[26,83,26,85],[24,125,24,127]],"merged_total":2706,"flags":["merged_cut"]}
[]
[null,"Cash Flow Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restricted Rents",null,null,null,null,{"$f":"IF($T$3<>\"Proposed Rents\",1,0)","v":1}]
[null,"INCOME FROM RENTAL UNITS",null,null,null,null,null,null,null,"Inflation",null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Restricted Unit  Rents",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Unit Mix'!$AA$8*12","v":0},null,null,{"$f":"L5*(1+$J$5)","v":0},null,null,{"$f":"O5*(1+$J$5)","v":0},null,null,{"$f":"R5*(1+$J$5)","v":0},null,null,{"$f":"U5*(1+$J$5)","v":0},null,null,{"$f":"X5*(1+$J$5)","v":0},null,null,{"$f":"AA5*(1+$J$5)","v":0},null,null,{"$f":"AD5*(1+$J$5)","v":0},null,null,{"$f":"AG5*(1+$J$5)","v":0},null,null,{"$f":"AJ5*(1+$J$5)","v":0},null,null,{"$f":"AM5*(1+$J$5)","v":0},null,null,{"$f":"AP5*(1+$J$5)","v":0},null,null,{"$f":"AS5*(1+$J$5)","v":0},null,null,{"$f":"AV5*(1+$J$5)","v":0},null,null,{"$f":"AY5*(1+$J$5)","v":0},null,null,{"$f":"BB5*(1+$J$5)","v":0},null,null,{"$f":"BE5*(1+$J$5)","v":0},null,null,{"$f":"BH5*(1+$J$5)","v":0},null,null,{"$f":"BK5*(1+$J$5)","v":0},null,null,{"$f":"BN5*(1+$J$5)","v":0},null,null,{"$f":"BQ5*(1+$J$5)","v":0},null,null,{"$f":"BT5*(1+$J$5)","v":0},null,null,{"$f":"BW5*(1+$J$5)","v":0},null,null,{"$f":"BZ5*(1+$J$5)","v":0},null,null,{"$f":"CC5*(1+$J$5)","v":0},null,null,{"$f":"CF5*(1+$J$5)","v":0},null,null,{"$f":"CI5*(1+$J$5)","v":0},null,null,{"$f":"CL5*(1+$J$5)","v":0},null,null,{"$f":"CO5*(1+$J$5)","v":0},null,null,{"$f":"CR5*(1+$J$5)","v":0},null,null,{"$f":"CU5*(1+$J$5)","v":0},null,null,{"$f":"CX5*(1+$J$5)","v":0},null,null,{"$f":"DA5*(1+$J$5)","v":0},null,null,{"$f":"DD5*(1+$J$5)","v":0},null,null,{"$f":"DG5*(1+$J$5)","v":0},null,null,{"$f":"DJ5*(1+$J$5)","v":0},null,null,{"$f":"DM5*(1+$J$5)","v":0},null,null,{"$f":"DP5*(1+$J$5)","v":0},null,null,{"$f":"DS5*(1+$J$5)","v":0},null,null,{"$f":"DV5*(1+$J$5)","v":0}]
[null,"Proposed Unit  Rents",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Unit Mix'!$Z$8*12","v":0},null,null,{"$f":"L6*(1+$J$6)","v":0},null,null,{"$f":"O6*(1+$J$6)","v":0},null,null,{"$f":"R6*(1+$J$6)","v":0},null,null,{"$f":"U6*(1+$J$6)","v":0},null,null,{"$f":"X6*(1+$J$6)","v":0},null,null,{"$f":"AA6*(1+$J$6)","v":0},null,null,{"$f":"AD6*(1+$J$6)","v":0},null,null,{"$f":"AG6*(1+$J$6)","v":0},null,null,{"$f":"AJ6*(1+$J$6)","v":0},null,null,{"$f":"AM6*(1+$J$6)","v":0},null,null,{"$f":"AP6*(1+$J$6)","v":0},null,null,{"$f":"AS6*(1+$J$6)","v":0},null,null,{"$f":"AV6*(1+$J$6)","v":0},null,null,{"$f":"AY6*(1+$J$6)","v":0},null,null,{"$f":"BB6*(1+$J$6)","v":0},null,null,{"$f":"BE6*(1+$J$6)","v":0},null,null,{"$f":"BH6*(1+$J$6)","v":0},null,null,{"$f":"BK6*(1+$J$6)","v":0},null,null,{"$f":"BN6*(1+$J$6)","v":0},null,null,{"$f":"BQ6*(1+$J$6)","v":0},null,null,{"$f":"BT6*(1+$J$6)","v":0},null,null,{"$f":"BW6*(1+$J$6)","v":0},null,null,{"$f":"BZ6*(1+$J$6)","v":0},null,null,{"$f":"CC6*(1+$J$6)","v":0},null,null,{"$f":"CF6*(1+$J$6)","v":0},null,null,{"$f":"CI6*(1+$J$6)","v":0},null,null,{"$f":"CL6*(1+$J$6)","v":0},null,null,{"$f":"CO6*(1+$J$6)","v":0},null,null,{"$f":"CR6*(1+$J$6)","v":0},null,null,{"$f":"CU6*(1+$J$6)","v":0},null,null,{"$f":"CX6*(1+$J$6)","v":0},null,null,{"$f":"DA6*(1+$J$6)","v":0},null,null,{"$f":"DD6*(1+$J$6)","v":0},null,null,{"$f":"DG6*(1+$J$6)","v":0},null,null,{"$f":"DJ6*(1+$J$6)","v":0},null,null,{"$f":"DM6*(1+$J$6)","v":0},null,null,{"$f":"DP6*(1+$J$6)","v":0},null,null,{"$f":"DS6*(1+$J$6)","v":0},null,null,{"$f":"DV6*(1+$J$6)","v":0}]
[null,"Unrestricted Units",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"SUM('Unit Mix'!$X$82:$Y$93)*12","v":0},null,null,{"$f":"L7*(1+$J$7)","v":0},null,null,{"$f":"O7*(1+$J$7)","v":0},null,null,{"$f":"R7*(1+$J$7)","v":0},null,null,{"$f":"U7*(1+$J$7)","v":0},null,null,{"$f":"X7*(1+$J$7)","v":0},null,null,{"$f":"AA7*(1+$J$7)","v":0},null,null,{"$f":"AD7*(1+$J$7)","v":0},null,null,{"$f":"AG7*(1+$J$7)","v":0},null,null,{"$f":"AJ7*(1+$J$7)","v":0},null,null,{"$f":"AM7*(1+$J$7)","v":0},null,null,{"$f":"AP7*(1+$J$7)","v":0},null,null,{"$f":"AS7*(1+$J$7)","v":0},null,null,{"$f":"AV7*(1+$J$7)","v":0},null,null,{"$f":"AY7*(1+$J$7)","v":0},null,null,{"$f":"BB7*(1+$J$7)","v":0},null,null,{"$f":"BE7*(1+$J$7)","v":0},null,null,{"$f":"BH7*(1+$J$7)","v":0},null,null,{"$f":"BK7*(1+$J$7)","v":0},null,null,{"$f":"BN7*(1+$J$7)","v":0},null,null,{"$f":"BQ7*(1+$J$7)","v":0},null,null,{"$f":"BT7*(1+$J$7)","v":0},null,null,{"$f":"BW7*(1+$J$7)","v":0},null,null,{"$f":"BZ7*(1+$J$7)","v":0},null,null,{"$f":"CC7*(1+$J$7)","v":0},null,null,{"$f":"CF7*(1+$J$7)","v":0},null,null,{"$f":"CI7*(1+$J$7)","v":0},null,null,{"$f":"CL7*(1+$J$7)","v":0},null,null,{"$f":"CO7*(1+$J$7)","v":0},null,null,{"$f":"CR7*(1+$J$7)","v":0},null,null,{"$f":"CU7*(1+$J$7)","v":0},null,null,{"$f":"CX7*(1+$J$7)","v":0},null,null,{"$f":"DA7*(1+$J$7)","v":0},null,null,{"$f":"DD7*(1+$J$7)","v":0},null,null,{"$f":"DG7*(1+$J$7)","v":0},null,null,{"$f":"DJ7*(1+$J$7)","v":0},null,null,{"$f":"DM7*(1+$J$7)","v":0},null,null,{"$f":"DP7*(1+$J$7)","v":0},null,null,{"$f":"DS7*(1+$J$7)","v":0},null,null,{"$f":"DV7*(1+$J$7)","v":0}]
[null,"Tenant Assistance Payments",null,null,null,null,null,null,null,2.5000000000000001E-2,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"IF('Unit Mix'!$AB$7>0,'Unit Mix'!$AB$7,\"\")","v":""},null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$36","v":0},null,null,{"$f":"L9*(1+$J$9)","v":0},null,null,{"$f":"O9*(1+$J$9)","v":0},null,null,{"$f":"R9*(1+$J$9)","v":0},null,null,{"$f":"U9*(1+$J$9)","v":0},null,null,{"$f":"X9*(1+$J$9)","v":0},null,null,{"$f":"AA9*(1+$J$9)","v":0},null,null,{"$f":"AD9*(1+$J$9)","v":0},null,null,{"$f":"AG9*(1+$J$9)","v":0},null,null,{"$f":"AJ9*(1+$J$9)","v":0},null,null,{"$f":"AM9*(1+$J$9)","v":0},null,null,{"$f":"AP9*(1+$J$9)","v":0},null,null,{"$f":"AS9*(1+$J$9)","v":0},null,null,{"$f":"AV9*(1+$J$9)","v":0},null,null,{"$f":"AY9*(1+$J$9)","v":0},null,null,{"$f":"BB9*(1+$J$9)","v":0},null,null,{"$f":"BE9*(1+$J$9)","v":0},null,null,{"$f":"BH9*(1+$J$9)","v":0},null,null,{"$f":"BK9*(1+$J$9)","v":0},null,null,{"$f":"BN9*(1+$J$9)","v":0},null,null,{"$f":"BQ9*(1+$J$9)","v":0},null,null,{"$f":"BT9*(1+$J$9)","v":0},null,null,{"$f":"BW9*(1+$J$9)","v":0},null,null,{"$f":"BZ9*(1+$J$9)","v":0},null,null,{"$f":"CC9*(1+$J$9)","v":0},null,null,{"$f":"CF9*(1+$J$9)","v":0},null,null,{"$f":"CI9*(1+$J$9)","v":0},null,null,{"$f":"CL9*(1+$J$9)","v":0},null,null,{"$f":"CO9*(1+$J$9)","v":0},null,null,{"$f":"CR9*(1+$J$9)","v":0},null,null,{"$f":"CU9*(1+$J$9)","v":0},null,null,{"$f":"CX9*(1+$J$9)","v":0},null,null,{"$f":"DA9*(1+$J$9)","v":0},null,null,{"$f":"DD9*(1+$J$9)","v":0},null,null,{"$f":"DG9*(1+$J$9)","v":0},null,null,{"$f":"DJ9*(1+$J$9)","v":0},null,null,{"$f":"DM9*(1+$J$9)","v":0},null,null,{"$f":"DP9*(1+$J$9)","v":0},null,null,{"$f":"DS9*(1+$J$9)","v":0},null,null,{"$f":"DV9*(1+$J$9)","v":0}]
[null,{"$f":"IF('Unit Mix'!$AF$7>0,'Unit Mix'!$AF$7,\"\")","v":""},null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$37","v":0},null,null,{"$f":"L10*(1+$J$10)","v":0},null,null,{"$f":"O10*(1+$J$10)","v":0},null,null,{"$f":"R10*(1+$J$10)","v":0},null,null,{"$f":"U10*(1+$J$10)","v":0},null,null,{"$f":"X10*(1+$J$10)","v":0},null,null,{"$f":"AA10*(1+$J$10)","v":0},null,null,{"$f":"AD10*(1+$J$10)","v":0},null,null,{"$f":"AG10*(1+$J$10)","v":0},null,null,{"$f":"AJ10*(1+$J$10)","v":0},null,null,{"$f":"AM10*(1+$J$10)","v":0},null,null,{"$f":"AP10*(1+$J$10)","v":0},null,null,{"$f":"AS10*(1+$J$10)","v":0},null,null,{"$f":"AV10*(1+$J$10)","v":0},null,null,{"$f":"AY10*(1+$J$10)","v":0},null,null,{"$f":"BB10*(1+$J$10)","v":0},null,null,{"$f":"BE10*(1+$J$10)","v":0},null,null,{"$f":"BH10*(1+$J$10)","v":0},null,null,{"$f":"BK10*(1+$J$10)","v":0},null,null,{"$f":"BN10*(1+$J$10)","v":0},null,null,{"$f":"BQ10*(1+$J$10)","v":0},null,null,{"$f":"BT10*(1+$J$10)","v":0},null,null,{"$f":"BW10*(1+$J$10)","v":0},null,null,{"$f":"BZ10*(1+$J$10)","v":0},null,null,{"$f":"CC10*(1+$J$10)","v":0},null,null,{"$f":"CF10*(1+$J$10)","v":0},null,null,{"$f":"CI10*(1+$J$10)","v":0},null,null,{"$f":"CL10*(1+$J$10)","v":0},null,null,{"$f":"CO10*(1+$J$10)","v":0},null,null,{"$f":"CR10*(1+$J$10)","v":0},null,null,{"$f":"CU10*(1+$J$10)","v":0},null,null,{"$f":"CX10*(1+$J$10)","v":0},null,null,{"$f":"DA10*(1+$J$10)","v":0},null,null,{"$f":"DD10*(1+$J$10)","v":0},null,null,{"$f":"DG10*(1+$J$10)","v":0},null,null,{"$f":"DJ10*(1+$J$10)","v":0},null,null,{"$f":"DM10*(1+$J$10)","v":0},null,null,{"$f":"DP10*(1+$J$10)","v":0},null,null,{"$f":"DS10*(1+$J$10)","v":0},null,null,{"$f":"DV10*(1+$J$10)","v":0}]
[null,{"$f":"'Operating Budget'!$D$38","v":"Operating Subsidies"},null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget'!$E$38","v":0},null,null,{"$f":"L11*(1+$J$11)","v":0},null,null,{"$f":"O11*(1+$J$11)","v":0},null,null,{"$f":"R11*(1+$J$11)","v":0},null,null,{"$f":"U11*(1+$J$11)","v":0},null,null,{"$f":"X11*(1+$J$11)","v":0},null,null,{"$f":"AA11*(1+$J$11)","v":0},null,null,{"$f":"AD11*(1+$J$11)","v":0},null,null,{"$f":"AG11*(1+$J$11)","v":0},null,null,{"$f":"AJ11*(1+$J$11)","v":0},null,null,{"$f":"AM11*(1+$J$11)","v":0},null,null,{"$f":"AP11*(1+$J$11)","v":0},null,null,{"$f":"AS11*(1+$J$11)","v":0},null,null,{"$f":"AV11*(1+$J$11)","v":0},null,null,{"$f":"AY11*(1+$J$11)","v":0},null,null,{"$f":"BB11*(1+$J$11)","v":0},null,null,{"$f":"BE11*(1+$J$11)","v":0},null,null,{"$f":"BH11*(1+$J$11)","v":0},null,null,{"$f":"BK11*(1+$J$11)","v":0},null,null,{"$f":"BN11*(1+$J$11)","v":0},null,null,{"$f":"BQ11*(1+$J$11)","v":0},null,null,{"$f":"BT11*(1+$J$11)","v":0},null,null,{"$f":"BW11*(1+$J$11)","v":0},null,null,{"$f":"BZ11*(1+$J$11)","v":0},null,null,{"$f":"CC11*(1+$J$11)","v":0},null,null,{"$f":"CF11*(1+$J$11)","v":0},null,null,{"$f":"CI11*(1+$J$11)","v":0},null,null,{"$f":"CL11*(1+$J$11)","v":0},null,null,{"$f":"CO11*(1+$J$11)","v":0},null,null,{"$f":"CR11*(1+$J$11)","v":0},null,null,{"$f":"CU11*(1+$J$11)","v":0},null,null,{"$f":"CX11*(1+$J$11)","v":0},null,null,{"$f":"DA11*(1+$J$11)","v":0},null,null,{"$f":"DD11*(1+$J$11)","v":0},null,null,{"$f":"DG11*(1+$J$11)","v":0},null,null,{"$f":"DJ11*(1+$J$11)","v":0},null,null,{"$f":"DM11*(1+$J$11)","v":0},null,null,{"$f":"DP11*(1+$J$11)","v":0},null,null,{"$f":"DS11*(1+$J$11)","v":0},null,null,{"$f":"DV11*(1+$J$11)","v":0}]
[null,{"$f":"'Operating Budget'!$D$39","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"J9","v":2.5000000000000001E-2},null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"'Operating Budget'!$D$40","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"J10","v":2.5000000000000001E-2},null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"GROSS POTENTIAL INCOME - HOUSING",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5:N13)","v":0},null,null,{"$f":"SUM(O5:Q13)","v":0},null,null,{"$f":"SUM(R5:T13)","v":0},null,null,{"$f":"SUM(U5:W13)","v":0},null,null,{"$f":"SUM(X5:Z13)","v":0},null,null,{"$f":"SUM(AA5:AC13)","v":0},null,null,{"$f":"SUM(AD5:AF13)","v":0},null,null,{"$f":"SUM(AG5:AI13)","v":0},null,null,{"$f":"SUM(AJ5:AL13)","v":0},null,null,{"$f":"SUM(AM5:AO13)","v":0},null,null,{"$f":"SUM(AP5:AR13)","v":0},null,null,{"$f":"SUM(AS5:AU13)","v":0},null,null,{"$f":"SUM(AV5:AX13)","v":0},null,null,{"$f":"SUM(AY5:BA13)","v":0},null,null,{"$f":"SUM(BB5:BD13)","v":0},null,null,{"$f":"SUM(BE5:BG13)","v":0},null,null,{"$f":"SUM(BH5:BJ13)","v":0},null,null,{"$f":"SUM(BK5:BM13)","v":0},null,null,{"$f":"SUM(BN5:BP13)","v":0},null,null,{"$f":"SUM(BQ5:BS13)","v":0},null,null,{"$f":"SUM(BT5:BT12)","v":0},null,null,{"$f":"SUM(BW5:BW12)","v":0},null,null,{"$f":"SUM(BZ5:BZ12)","v":0},null,null,{"$f":"SUM(CC5:CC12)","v":0},null,null,{"$f":"SUM(CF5:CF12)","v":0},null,null,{"$f":"SUM(CI5:CI12)","v":0},null,null,{"$f":"SUM(CL5:CL12)","v":0},null,null,{"$f":"SUM(CO5:CO12)","v":0},null,null,{"$f":"SUM(CR5:CR12)","v":0},null,null,{"$f":"SUM(CU5:CU12)","v":0},null,null,{"$f":"SUM(CX5:CX12)","v":0},null,null,{"$f":"SUM(DA5:DA12)","v":0},null,null,{"$f":"SUM(DD5:DD12)","v":0},null,null,{"$f":"SUM(DG5:DG12)","v":0},null,null,{"$f":"SUM(DJ5:DJ12)","v":0},null,null,{"$f":"SUM(DM5:DM12)","v":0},null,null,{"$f":"SUM(DP5:DP12)","v":0},null,null,{"$f":"SUM(DS5:DS12)","v":0},null,null,{"$f":"SUM(DV5:DV12)","v":0},null,null,{"$f":"SUM(DY5:DY12)","v":0}]
[]
[null,"OTHER INCOME",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Laundry & Vending",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$41","v":0},null,null,{"$f":"L17*(1+$J$17)","v":0},null,null,{"$f":"O17*(1+$J$17)","v":0},null,null,{"$f":"R17*(1+$J$17)","v":0},null,null,{"$f":"U17*(1+$J$17)","v":0},null,null,{"$f":"X17*(1+$J$17)","v":0},null,null,{"$f":"AA17*(1+$J$17)","v":0},null,null,{"$f":"AD17*(1+$J$17)","v":0},null,null,{"$f":"AG17*(1+$J$17)","v":0},null,null,{"$f":"AJ17*(1+$J$17)","v":0},null,null,{"$f":"AM17*(1+$J$17)","v":0},null,null,{"$f":"AP17*(1+$J$17)","v":0},null,null,{"$f":"AS17*(1+$J$17)","v":0},null,null,{"$f":"AV17*(1+$J$17)","v":0},null,null,{"$f":"AY17*(1+$J$17)","v":0},null,null,{"$f":"BB17*(1+$J$17)","v":0},null,null,{"$f":"BE17*(1+$J$17)","v":0},null,null,{"$f":"BH17*(1+$J$17)","v":0},null,null,{"$f":"BK17*(1+$J$17)","v":0},null,null,{"$f":"BN17*(1+$J$17)","v":0},null,null,{"$f":"BQ17*(1+$J$17)","v":0},null,null,{"$f":"BT17*(1+$J$17)","v":0},null,null,{"$f":"BW17*(1+$J$17)","v":0},null,null,{"$f":"BZ17*(1+$J$17)","v":0},null,null,{"$f":"CC17*(1+$J$17)","v":0},null,null,{"$f":"CF17*(1+$J$17)","v":0},null,null,{"$f":"CI17*(1+$J$17)","v":0},null,null,{"$f":"CL17*(1+$J$17)","v":0},null,null,{"$f":"CO17*(1+$J$17)","v":0},null,null,{"$f":"CR17*(1+$J$17)","v":0},null,null,{"$f":"CU17*(1+$J$17)","v":0},null,null,{"$f":"CX17*(1+$J$17)","v":0},null,null,{"$f":"DA17*(1+$J$17)","v":0},null,null,{"$f":"DD17*(1+$J$17)","v":0},null,null,{"$f":"DG17*(1+$J$17)","v":0},null,null,{"$f":"DJ17*(1+$J$17)","v":0},null,null,{"$f":"DM17*(1+$J$17)","v":0},null,null,{"$f":"DP17*(1+$J$17)","v":0},null,null,{"$f":"DS17*(1+$J$17)","v":0},null,null,{"$f":"DV17*(1+$J$17)","v":0}]
[null,"Other Income    ",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$E$42+'Operating Budget'!$E$43","v":0},null,null,{"$f":"L18*(1+$J$18)","v":0},null,null,{"$f":"O18*(1+$J$18)","v":0},null,null,{"$f":"R18*(1+$J$18)","v":0},null,null,{"$f":"U18*(1+$J$18)","v":0},null,null,{"$f":"X18*(1+$J$18)","v":0},null,null,{"$f":"AA18*(1+$J$18)","v":0},null,null,{"$f":"AD18*(1+$J$18)","v":0},null,null,{"$f":"AG18*(1+$J$18)","v":0},null,null,{"$f":"AJ18*(1+$J$18)","v":0},null,null,{"$f":"AM18*(1+$J$18)","v":0},null,null,{"$f":"AP18*(1+$J$18)","v":0},null,null,{"$f":"AS18*(1+$J$18)","v":0},null,null,{"$f":"AV18*(1+$J$18)","v":0},null,null,{"$f":"AY18*(1+$J$18)","v":0},null,null,{"$f":"BB18*(1+$J$18)","v":0},null,null,{"$f":"BE18*(1+$J$18)","v":0},null,null,{"$f":"BH18*(1+$J$18)","v":0},null,null,{"$f":"BK18*(1+$J$18)","v":0},null,null,{"$f":"BN18*(1+$J$18)","v":0},null,null,{"$f":"BQ18*(1+$J$18)","v":0},null,null,{"$f":"BT18*(1+$J$18)","v":0},null,null,{"$f":"BW18*(1+$J$18)","v":0},null,null,{"$f":"BZ18*(1+$J$18)","v":0},null,null,{"$f":"CC18*(1+$J$18)","v":0},null,null,{"$f":"CF18*(1+$J$18)","v":0},null,null,{"$f":"CI18*(1+$J$18)","v":0},null,null,{"$f":"CL18*(1+$J$18)","v":0},null,null,{"$f":"CO18*(1+$J$18)","v":0},null,null,{"$f":"CR18*(1+$J$18)","v":0},null,null,{"$f":"CU18*(1+$J$18)","v":0},null,null,{"$f":"CX18*(1+$J$18)","v":0},null,null,{"$f":"DA18*(1+$J$18)","v":0},null,null,{"$f":"DD18*(1+$J$18)","v":0},null,null,{"$f":"DG18*(1+$J$18)","v":0},null,null,{"$f":"DJ18*(1+$J$18)","v":0},null,null,{"$f":"DM18*(1+$J$18)","v":0},null,null,{"$f":"DP18*(1+$J$18)","v":0},null,null,{"$f":"DS18*(1+$J$18)","v":0},null,null,{"$f":"DV18*(1+$J$18)","v":0}]
[null,"Commercial Income",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!$F$44","v":0},null,null,{"$f":"L19*(1+$J$19)","v":0},null,null,{"$f":"O19*(1+$J$19)","v":0},null,null,{"$f":"R19*(1+$J$19)","v":0},null,null,{"$f":"U19*(1+$J$19)","v":0},null,null,{"$f":"X19*(1+$J$19)","v":0},null,null,{"$f":"AA19*(1+$J$19)","v":0},null,null,{"$f":"AD19*(1+$J$19)","v":0},null,null,{"$f":"AG19*(1+$J$19)","v":0},null,null,{"$f":"AJ19*(1+$J$19)","v":0},null,null,{"$f":"AM19*(1+$J$19)","v":0},null,null,{"$f":"AP19*(1+$J$19)","v":0},null,null,{"$f":"AS19*(1+$J$19)","v":0},null,null,{"$f":"AV19*(1+$J$19)","v":0},null,null,{"$f":"AY19*(1+$J$19)","v":0},null,null,{"$f":"BB19*(1+$J$19)","v":0},null,null,{"$f":"BE19*(1+$J$19)","v":0},null,null,{"$f":"BH19*(1+$J$19)","v":0},null,null,{"$f":"BK19*(1+$J$19)","v":0},null,null,{"$f":"BN19*(1+$J$19)","v":0},null,null,{"$f":"BQ19*(1+$J$19)","v":0},null,null,{"$f":"BT19*(1+$J$19)","v":0},null,null,{"$f":"BW19*(1+$J$19)","v":0},null,null,{"$f":"BZ19*(1+$J$19)","v":0},null,null,{"$f":"CC19*(1+$J$19)","v":0},null,null,{"$f":"CF19*(1+$J$19)","v":0},null,null,{"$f":"CI19*(1+$J$19)","v":0},null,null,{"$f":"CL19*(1+$J$19)","v":0},null,null,{"$f":"CO19*(1+$J$19)","v":0},null,null,{"$f":"CR19*(1+$J$19)","v":0},null,null,{"$f":"CU19*(1+$J$19)","v":0},null,null,{"$f":"CX19*(1+$J$19)","v":0},null,null,{"$f":"DA19*(1+$J$19)","v":0},null,null,{"$f":"DD19*(1+$J$19)","v":0},null,null,{"$f":"DG19*(1+$J$19)","v":0},null,null,{"$f":"DJ19*(1+$J$19)","v":0},null,null,{"$f":"DM19*(1+$J$19)","v":0},null,null,{"$f":"DP19*(1+$J$19)","v":0},null,null,{"$f":"DS19*(1+$J$19)","v":0},null,null,{"$f":"DV19*(1+$J$19)","v":0}]
[null,"GROSS POTENTIAL INCOME - OTHER",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L19)","v":0},null,null,{"$f":"SUM(O17:O19)","v":0},null,null,{"$f":"SUM(R17:R19)","v":0},null,null,{"$f":"SUM(U17:U19)","v":0},null,null,{"$f":"SUM(X17:X19)","v":0},null,null,{"$f":"SUM(AA17:AA19)","v":0},null,null,{"$f":"SUM(AD17:AD19)","v":0},null,null,{"$f":"SUM(AG17:AG19)","v":0},null,null,{"$f":"SUM(AJ17:AJ19)","v":0},null,null,{"$f":"SUM(AM17:AM19)","v":0},null,null,{"$f":"SUM(AP17:AP19)","v":0},null,null,{"$f":"SUM(AS17:AS19)","v":0},null,null,{"$f":"SUM(AV17:AV19)","v":0},null,null,{"$f":"SUM(AY17:AY19)","v":0},null,null,{"$f":"SUM(BB17:BB19)","v":0},null,null,{"$f":"SUM(BE17:BE19)","v":0},null,null,{"$f":"SUM(BH17:BH19)","v":0},null,null,{"$f":"SUM(BK17:BK19)","v":0},null,null,{"$f":"SUM(BN17:BN19)","v":0},null,null,{"$f":"SUM(BQ17:BQ19)","v":0},null,null,{"$f":"SUM(BT17:BT19)","v":0},null,null,{"$f":"SUM(BW17:BW19)","v":0},null,null,{"$f":"SUM(BZ17:BZ19)","v":0},null,null,{"$f":"SUM(CC17:CC19)","v":0},null,null,{"$f":"SUM(CF17:CF19)","v":0},null,null,{"$f":"SUM(CI17:CI19)","v":0},null,null,{"$f":"SUM(CL17:CL19)","v":0},null,null,{"$f":"SUM(CO17:CO19)","v":0},null,null,{"$f":"SUM(CR17:CR19)","v":0},null,null,{"$f":"SUM(CU17:CU19)","v":0},null,null,{"$f":"SUM(CX17:CX19)","v":0},null,null,{"$f":"SUM(DA17:DA19)","v":0},null,null,{"$f":"SUM(DD17:DD19)","v":0},null,null,{"$f":"SUM(DG17:DG19)","v":0},null,null,{"$f":"SUM(DJ17:DJ19)","v":0},null,null,{"$f":"SUM(DM17:DM19)","v":0},null,null,{"$f":"SUM(DP17:DP19)","v":0},null,null,{"$f":"SUM(DS17:DS19)","v":0},null,null,{"$f":"SUM(DV17:DV19)","v":0},null,null,{"$f":"SUM(DY17:DY19)","v":0}]
[null,"GROSS POTENTIAL INCOME - TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"L14+L20","v":0},null,null,{"$f":"O14+O20","v":0},null,null,{"$f":"R14+R20","v":0},null,null,{"$f":"U14+U20","v":0},null,null,{"$f":"X14+X20","v":0},null,null,{"$f":"AA14+AA20","v":0},null,null,{"$f":"AD14+AD20","v":0},null,null,{"$f":"AG14+AG20","v":0},null,null,{"$f":"AJ14+AJ20","v":0},null,null,{"$f":"AM14+AM20","v":0},null,null,{"$f":"AP14+AP20","v":0},null,null,{"$f":"AS14+AS20","v":0},null,null,{"$f":"AV14+AV20","v":0},null,null,{"$f":"AY14+AY20","v":0},null,null,{"$f":"BB14+BB20","v":0},null,null,{"$f":"BE14+BE20","v":0},null,null,{"$f":"BH14+BH20","v":0},null,null,{"$f":"BK14+BK20","v":0},null,null,{"$f":"BN14+BN20","v":0},null,null,{"$f":"BQ14+BQ20","v":0},null,null,{"$f":"BT14+BT20","v":0},null,null,{"$f":"BW14+BW20","v":0},null,null,{"$f":"BZ14+BZ20","v":0},null,null,{"$f":"CC14+CC20","v":0},null,null,{"$f":"CF14+CF20","v":0},null,null,{"$f":"CI14+CI20","v":0},null,null,{"$f":"CL14+CL20","v":0},null,null,{"$f":"CO14+CO20","v":0},null,null,{"$f":"CR14+CR20","v":0},null,null,{"$f":"CU14+CU20","v":0},null,null,{"$f":"CX14+CX20","v":0},null,null,{"$f":"DA14+DA20","v":0},null,null,{"$f":"DD14+DD20","v":0},null,null,{"$f":"DG14+DG20","v":0},null,null,{"$f":"DJ14+DJ20","v":0},null,null,{"$f":"DM14+DM20","v":0},null,null,{"$f":"DP14+DP20","v":0},null,null,{"$f":"DS14+DS20","v":0},null,null,{"$f":"DV14+DV20","v":0},null,null,{"$f":"DY14+DY20","v":0}]
[]
[null,"VACANCY ASSUMPTIONS",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Restricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$45","v":0.05},null,{"$f":"+$J24*L5","v":0},null,null,{"$f":"+$J24*O5","v":0},null,null,{"$f":"+$J24*R5","v":0},null,null,{"$f":"+$J24*U5","v":0},null,null,{"$f":"+$J24*X5","v":0},null,null,{"$f":"+$J24*AA5","v":0},null,null,{"$f":"+$J24*AD5","v":0},null,null,{"$f":"+$J24*AG5","v":0},null,null,{"$f":"+$J24*AJ5","v":0},null,null,{"$f":"+$J24*AM5","v":0},null,null,{"$f":"+$J24*AP5","v":0},null,null,{"$f":"+$J24*AS5","v":0},null,null,{"$f":"+$J24*AV5","v":0},null,null,{"$f":"+$J24*AY5","v":0},null,null,{"$f":"+$J24*BB5","v":0},null,null,{"$f":"+$J24*BE5","v":0},null,null,{"$f":"+$J24*BH5","v":0},null,null,{"$f":"+$J24*BK5","v":0},null,null,{"$f":"+$J24*BN5","v":0},null,null,{"$f":"+$J24*BQ5","v":0},null,null,{"$f":"+$J24*BT5","v":0},null,null,{"$f":"+$J24*BW5","v":0},null,null,{"$f":"+$J24*BZ5","v":0},null,null,{"$f":"+$J24*CC5","v":0},null,null,{"$f":"+$J24*CF5","v":0},null,null,{"$f":"+$J24*CI5","v":0},null,null,{"$f":"+$J24*CL5","v":0},null,null,{"$f":"+$J24*CO5","v":0},null,null,{"$f":"+$J24*CR5","v":0},null,null,{"$f":"+$J24*CU5","v":0},null,null,{"$f":"+$J24*CX5","v":0},null,null,{"$f":"+$J24*DA5","v":0},null,null,{"$f":"+$J24*DD5","v":0},null,null,{"$f":"+$J24*DG5","v":0},null,null,{"$f":"+$J24*DJ5","v":0},null,null,{"$f":"+$J24*DM5","v":0},null,null,{"$f":"+$J24*DP5","v":0},null,null,{"$f":"+$J24*DS5","v":0},null,null,{"$f":"+$J24*DV5","v":0},null,null,{"$f":"+$J24*DY5","v":0}]
[null,"Unrestricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$46","v":0.05},null,{"$f":"+$J25*L7","v":0},null,null,{"$f":"+$J25*O7","v":0},null,null,{"$f":"+$J25*R7","v":0},null,null,{"$f":"+$J25*U7","v":0},null,null,{"$f":"+$J25*X7","v":0},null,null,{"$f":"+$J25*AA7","v":0},null,null,{"$f":"+$J25*AD7","v":0},null,null,{"$f":"+$J25*AG7","v":0},null,null,{"$f":"+$J25*AJ7","v":0},null,null,{"$f":"+$J25*AM7","v":0},null,null,{"$f":"+$J25*AP7","v":0},null,null,{"$f":"+$J25*AS7","v":0},null,null,{"$f":"+$J25*AV7","v":0},null,null,{"$f":"+$J25*AY7","v":0},null,null,{"$f":"+$J25*BB7","v":0},null,null,{"$f":"+$J25*BE7","v":0},null,null,{"$f":"+$J25*BH7","v":0},null,null,{"$f":"+$J25*BK7","v":0},null,null,{"$f":"+$J25*BN7","v":0},null,null,{"$f":"+$J25*BQ7","v":0},null,null,{"$f":"+$J25*BT7","v":0},null,null,{"$f":"+$J25*BW7","v":0},null,null,{"$f":"+$J25*BZ7","v":0},null,null,{"$f":"+$J25*CC7","v":0},null,null,{"$f":"+$J25*CF7","v":0},null,null,{"$f":"+$J25*CI7","v":0},null,null,{"$f":"+$J25*CL7","v":0},null,null,{"$f":"+$J25*CO7","v":0},null,null,{"$f":"+$J25*CR7","v":0},null,null,{"$f":"+$J25*CU7","v":0},null,null,{"$f":"+$J25*CX7","v":0},null,null,{"$f":"+$J25*DA7","v":0},null,null,{"$f":"+$J25*DD7","v":0},null,null,{"$f":"+$J25*DG7","v":0},null,null,{"$f":"+$J25*DJ7","v":0},null,null,{"$f":"+$J25*DM7","v":0},null,null,{"$f":"+$J25*DP7","v":0},null,null,{"$f":"+$J25*DS7","v":0},null,null,{"$f":"+$J25*DV7","v":0},null,null,{"$f":"+$J25*DY7","v":0}]
[null,"Tenant Assistance Payments",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$47","v":0.05},null,{"$f":"+$J26*(L8+L9+L10)","v":0},null,null,{"$f":"+$J26*(O8+O9+O10)","v":0},null,null,{"$f":"+$J26*(R8+R9+R10)","v":0},null,null,{"$f":"+$J26*(U8+U9+U10)","v":0},null,null,{"$f":"+$J26*(X8+X9+X10)","v":0},null,null,{"$f":"+$J26*(AA8+AA9+AA10)","v":0},null,null,{"$f":"+$J26*(AD8+AD9+AD10)","v":0},null,null,{"$f":"+$J26*(AG8+AG9+AG10)","v":0},null,null,{"$f":"+$J26*(AJ8+AJ9+AJ10)","v":0},null,null,{"$f":"+$J26*(AM8+AM9+AM10)","v":0},null,null,{"$f":"+$J26*(AP8+AP9+AP10)","v":0},null,null,{"$f":"+$J26*(AS8+AS9+AS10)","v":0},null,null,{"$f":"+$J26*(AV8+AV9+AV10)","v":0},null,null,{"$f":"+$J26*(AY8+AY9+AY10)","v":0},null,null,{"$f":"+$J26*(BB8+BB9+BB10)","v":0},null,null,{"$f":"+$J26*(BE8+BE9+BE10)","v":0},null,null,{"$f":"+$J26*(BH8+BH9+BH10)","v":0},null,null,{"$f":"+$J26*(BK8+BK9+BK10)","v":0},null,null,{"$f":"+$J26*(BN8+BN9+BN10)","v":0},null,null,{"$f":"+$J26*(BQ8+BQ9+BQ10)","v":0},null,null,{"$f":"+$J26*(BT8+BT9+BT10)","v":0},null,null,{"$f":"+$J26*(BW8+BW9+BW10)","v":0},null,null,{"$f":"+$J26*(BZ8+BZ9+BZ10)","v":0},null,null,{"$f":"+$J26*(CC8+CC9+CC10)","v":0},null,null,{"$f":"+$J26*(CF8+CF9+CF10)","v":0},null,null,{"$f":"+$J26*(CI8+CI9+CI10)","v":0},null,null,{"$f":"+$J26*(CL8+CL9+CL10)","v":0},null,null,{"$f":"+$J26*(CO8+CO9+CO10)","v":0},null,null,{"$f":"+$J26*(CR8+CR9+CR10)","v":0},null,null,{"$f":"+$J26*(CU8+CU9+CU10)","v":0},null,null,{"$f":"+$J26*(CX8+CX9+CX10)","v":0},null,null,{"$f":"+$J26*(DA8+DA9+DA10)","v":0},null,null,{"$f":"+$J26*(DD8+DD9+DD10)","v":0},null,null,{"$f":"+$J26*(DG8+DG9+DG10)","v":0},null,null,{"$f":"+$J26*(DJ8+DJ9+DJ10)","v":0},null,null,{"$f":"+$J26*(DM8+DM9+DM10)","v":0},null,null,{"$f":"+$J26*(DP8+DP9+DP10)","v":0},null,null,{"$f":"+$J26*(DS8+DS9+DS10)","v":0},null,null,{"$f":"+$J26*(DV8+DV9+DV10)","v":0},null,null,{"$f":"+$J26*(DY8+DY9+DY10)","v":0}]
[null,{"$f":"'Operating Budget'!$D$39","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$48","v":0},null,{"$f":"+$J27*L12","v":0},null,null,{"$f":"+$J27*O12","v":0},null,null,{"$f":"+$J27*R12","v":0},null,null,{"$f":"+$J27*U12","v":0},null,null,{"$f":"+$J27*X12","v":0},null,null,{"$f":"+$J27*AA12","v":0},null,null,{"$f":"+$J27*AD12","v":0},null,null,{"$f":"+$J27*AG12","v":0},null,null,{"$f":"+$J27*AJ12","v":0},null,null,{"$f":"+$J27*AM12","v":0},null,null,{"$f":"+$J27*AP12","v":0},null,null,{"$f":"+$J27*AS12","v":0},null,null,{"$f":"+$J27*AV12","v":0},null,null,{"$f":"+$J27*AY12","v":0},null,null,{"$f":"+$J27*BB12","v":0},null,null,{"$f":"+$J27*BE12","v":0},null,null,{"$f":"+$J27*BH12","v":0},null,null,{"$f":"+$J27*BK12","v":0},null,null,{"$f":"+$J27*BN12","v":0},null,null,{"$f":"+$J27*BQ12","v":0},null,null,{"$f":"+$J27*BT12","v":0},null,null,{"$f":"+$J27*BW12","v":0},null,null,{"$f":"+$J27*BZ12","v":0},null,null,{"$f":"+$J27*CC12","v":0},null,null,{"$f":"+$J27*CF12","v":0},null,null,{"$f":"+$J27*CI12","v":0},null,null,{"$f":"+$J27*CL12","v":0},null,null,{"$f":"+$J27*CO12","v":0},null,null,{"$f":"+$J27*CR12","v":0},null,null,{"$f":"+$J27*CU12","v":0},null,null,{"$f":"+$J27*CX12","v":0},null,null,{"$f":"+$J27*DA12","v":0},null,null,{"$f":"+$J27*DD12","v":0},null,null,{"$f":"+$J27*DG12","v":0},null,null,{"$f":"+$J27*DJ12","v":0},null,null,{"$f":"+$J27*DM12","v":0},null,null,{"$f":"+$J27*DP12","v":0},null,null,{"$f":"+$J27*DS12","v":0},null,null,{"$f":"+$J27*DV12","v":0},null,null,{"$f":"+$J27*DY12","v":0}]
[null,"Laundry/Vending/Other Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$49","v":0.05},null,{"$f":"+$J28*(L17+L18)","v":0},null,null,{"$f":"+$J28*(O17+O18)","v":0},null,null,{"$f":"+$J28*(R17+R18)","v":0},null,null,{"$f":"+$J28*(U17+U18)","v":0},null,null,{"$f":"+$J28*(X17+X18)","v":0},null,null,{"$f":"+$J28*(AA17+AA18)","v":0},null,null,{"$f":"+$J28*(AD17+AD18)","v":0},null,null,{"$f":"+$J28*(AG17+AG18)","v":0},null,null,{"$f":"+$J28*(AJ17+AJ18)","v":0},null,null,{"$f":"+$J28*(AM17+AM18)","v":0},null,null,{"$f":"+$J28*(AP17+AP18)","v":0},null,null,{"$f":"+$J28*(AS17+AS18)","v":0},null,null,{"$f":"+$J28*(AV17+AV18)","v":0},null,null,{"$f":"+$J28*(AY17+AY18)","v":0},null,null,{"$f":"+$J28*(BB17+BB18)","v":0},null,null,{"$f":"+$J28*(BE17+BE18)","v":0},null,null,{"$f":"+$J28*(BH17+BH18)","v":0},null,null,{"$f":"+$J28*(BK17+BK18)","v":0},null,null,{"$f":"+$J28*(BN17+BN18)","v":0},null,null,{"$f":"+$J28*(BQ17+BQ18)","v":0},null,null,{"$f":"+$J28*(BT17+BT18)","v":0},null,null,{"$f":"+$J28*(BW17+BW18)","v":0},null,null,{"$f":"+$J28*(BZ17+BZ18)","v":0},null,null,{"$f":"+$J28*(CC17+CC18)","v":0},null,null,{"$f":"+$J28*(CF17+CF18)","v":0},null,null,{"$f":"+$J28*(CI17+CI18)","v":0},null,null,{"$f":"+$J28*(CL17+CL18)","v":0},null,null,{"$f":"+$J28*(CO17+CO18)","v":0},null,null,{"$f":"+$J28*(CR17+CR18)","v":0},null,null,{"$f":"+$J28*(CU17+CU18)","v":0},null,null,{"$f":"+$J28*(CX17+CX18)","v":0},null,null,{"$f":"+$J28*(DA17+DA18)","v":0},null,null,{"$f":"+$J28*(DD17+DD18)","v":0},null,null,{"$f":"+$J28*(DG17+DG18)","v":0},null,null,{"$f":"+$J28*(DJ17+DJ18)","v":0},null,null,{"$f":"+$J28*(DM17+DM18)","v":0},null,null,{"$f":"+$J28*(DP17+DP18)","v":0},null,null,{"$f":"+$J28*(DS17+DS18)","v":0},null,null,{"$f":"+$J28*(DV17+DV18)","v":0},null,null,{"$f":"+$J28*(DY17+DY18)","v":0}]
[null,"Commercial Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$F$50","v":0.5},null,{"$f":"+$J29*L19","v":0},null,null,{"$f":"+$J29*O19","v":0},null,null,{"$f":"+$J29*R19","v":0},null,null,{"$f":"+$J29*U19","v":0},null,null,{"$f":"+$J29*X19","v":0},null,null,{"$f":"+$J29*AA19","v":0},null,null,{"$f":"+$J29*AD19","v":0},null,null,{"$f":"+$J29*AG19","v":0},null,null,{"$f":"+$J29*AJ19","v":0},null,null,{"$f":"+$J29*AM19","v":0},null,null,{"$f":"+$J29*AP19","v":0},null,null,{"$f":"+$J29*AS19","v":0},null,null,{"$f":"+$J29*AV19","v":0},null,null,{"$f":"+$J29*AY19","v":0},null,null,{"$f":"+$J29*BB19","v":0},null,null,{"$f":"+$J29*BE19","v":0},null,null,{"$f":"+$J29*BH19","v":0},null,null,{"$f":"+$J29*BK19","v":0},null,null,{"$f":"+$J29*BN19","v":0},null,null,{"$f":"+$J29*BQ19","v":0},null,null,{"$f":"+$J29*BT19","v":0},null,null,{"$f":"+$J29*BW19","v":0},null,null,{"$f":"+$J29*BZ19","v":0},null,null,{"$f":"+$J29*CC19","v":0},null,null,{"$f":"+$J29*CF19","v":0},null,null,{"$f":"+$J29*CI19","v":0},null,null,{"$f":"+$J29*CL19","v":0},null,null,{"$f":"+$J29*CO19","v":0},null,null,{"$f":"+$J29*CR19","v":0},null,null,{"$f":"+$J29*CU19","v":0},null,null,{"$f":"+$J29*CX19","v":0},null,null,{"$f":"+$J29*DA19","v":0},null,null,{"$f":"+$J29*DD19","v":0},null,null,{"$f":"+$J29*DG19","v":0},null,null,{"$f":"+$J29*DJ19","v":0},null,null,{"$f":"+$J29*DM19","v":0},null,null,{"$f":"+$J29*DP19","v":0},null,null,{"$f":"+$J29*DS19","v":0},null,null,{"$f":"+$J29*DV19","v":0},null,null,{"$f":"+$J29*DY19","v":0}]
[null,"TOTAL VACANCY LOSS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L29)","v":0},null,null,{"$f":"SUM(O24:Q29)","v":0},null,null,{"$f":"SUM(R24:T29)","v":0},null,null,{"$f":"SUM(U24:W29)","v":0},null,null,{"$f":"SUM(X24:Z29)","v":0},null,null,{"$f":"SUM(AA24:AC29)","v":0},null,null,{"$f":"SUM(AD24:AF29)","v":0},null,null,{"$f":"SUM(AG24:AI29)","v":0},null,null,{"$f":"SUM(AJ24:AL29)","v":0},null,null,{"$f":"SUM(AM24:AO29)","v":0},null,null,{"$f":"SUM(AP24:AR29)","v":0},null,null,{"$f":"SUM(AS24:AU29)","v":0},null,null,{"$f":"SUM(AV24:AX29)","v":0},null,null,{"$f":"SUM(AY24:BA29)","v":0},null,null,{"$f":"SUM(BB24:BD29)","v":0},null,null,{"$f":"SUM(BE24:BG29)","v":0},null,null,{"$f":"SUM(BH24:BJ29)","v":0},null,null,{"$f":"SUM(BK24:BM29)","v":0},null,null,{"$f":"SUM(BN24:BP29)","v":0},null,null,{"$f":"SUM(BQ24:BS29)","v":0},null,null,{"$f":"SUM(BT24:BV29)","v":0},null,null,{"$f":"SUM(BW24:BY29)","v":0},null,null,{"$f":"SUM(BZ24:CB29)","v":0},null,null,{"$f":"SUM(CC24:CE29)","v":0},null,null,{"$f":"SUM(CF24:CH29)","v":0},null,null,{"$f":"SUM(CI24:CK29)","v":0},null,null,{"$f":"SUM(CL24:CN29)","v":0},null,null,{"$f":"SUM(CO24:CQ29)","v":0},null,null,{"$f":"SUM(CR24:CT29)","v":0},null,null,{"$f":"SUM(CU24:CW29)","v":0},null,null,{"$f":"SUM(CX24:CZ29)","v":0},null,null,{"$f":"SUM(DA24:DC29)","v":0},null,null,{"$f":"SUM(DD24:DF29)","v":0},null,null,{"$f":"SUM(DG24:DI29)","v":0},null,null,{"$f":"SUM(DJ24:DL29)","v":0},null,null,{"$f":"SUM(DM24:DO29)","v":0},null,null,{"$f":"SUM(DP24:DR29)","v":0},null,null,{"$f":"SUM(DS24:DU29)","v":0},null,null,{"$f":"SUM(DV24:DX29)","v":0},null,null,{"$f":"SUM(DY24:EA29)","v":0}]
[null,"EFFECTIVE GROSS INCOME",null,null,null,null,null,null,null,null,null,{"$f":"L21-L30","v":0},null,null,{"$f":"O21-O30","v":0},null,null,{"$f":"R21-R30","v":0},null,null,{"$f":"U21-U30","v":0},null,null,{"$f":"X21-X30","v":0},null,null,{"$f":"AA21-AA30","v":0},null,null,{"$f":"AD21-AD30","v":0},null,null,{"$f":"AG21-AG30","v":0},null,null,{"$f":"AJ21-AJ30","v":0},null,null,{"$f":"AM21-AM30","v":0},null,null,{"$f":"AP21-AP30","v":0},null,null,{"$f":"AS21-AS30","v":0},null,null,{"$f":"AV21-AV30","v":0},null,null,{"$f":"AY21-AY30","v":0},null,null,{"$f":"BB21-BB30","v":0},null,null,{"$f":"BE21-BE30","v":0},null,null,{"$f":"BH21-BH30","v":0},null,null,{"$f":"BK21-BK30","v":0},null,null,{"$f":"BN21-BN30","v":0},null,null,{"$f":"BQ21-BQ30","v":0},null,null,{"$f":"BT21-BT30","v":0},null,null,{"$f":"BW21-BW30","v":0},null,null,{"$f":"BZ21-BZ30","v":0},null,null,{"$f":"CC21-CC30","v":0},null,null,{"$f":"CF21-CF30","v":0},null,null,{"$f":"CI21-CI30","v":0},null,null,{"$f":"CL21-CL30","v":0},null,null,{"$f":"CO21-CO30","v":0},null,null,{"$f":"CR21-CR30","v":0},null,null,{"$f":"CU21-CU30","v":0},null,null,{"$f":"CX21-CX30","v":0},null,null,{"$f":"DA21-DA30","v":0},null,null,{"$f":"DD21-DD30","v":0},null,null,{"$f":"DG21-DG30","v":0},null,null,{"$f":"DJ21-DJ30","v":0},null,null,{"$f":"DM21-DM30","v":0},null,null,{"$f":"DP21-DP30","v":0},null,null,{"$f":"DS21-DS30","v":0},null,null,{"$f":"DV21-DV30","v":0},null,null,{"$f":"DY21-DY30","v":0}]
[]
[null,"OPERATING EXP & RESERVES",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"+'Operating Budget'!$E$111-'Operating Budget'!$E$93-'Operating Budget'!$E$110","v":0},null,null,{"$f":"(1+$J$34)*L34","v":0},null,null,{"$f":"(1+$J$34)*O34","v":0},null,null,{"$f":"(1+$J$34)*R34","v":0},null,null,{"$f":"(1+$J$34)*U34","v":0},null,null,{"$f":"(1+$J$34)*X34","v":0},null,null,{"$f":"(1+$J$34)*AA34","v":0},null,null,{"$f":"(1+$J$34)*AD34","v":0},null,null,{"$f":"(1+$J$34)*AG34","v":0},null,null,{"$f":"(1+$J$34)*AJ34","v":0},null,null,{"$f":"(1+$J$34)*AM34","v":0},null,null,{"$f":"(1+$J$34)*AP34","v":0},null,null,{"$f":"(1+$J$34)*AS34","v":0},null,null,{"$f":"(1+$J$34)*AV34","v":0},null,null,{"$f":"(1+$J$34)*AY34","v":0},null,null,{"$f":"(1+$J$34)*BB34","v":0},null,null,{"$f":"(1+$J$34)*BE34","v":0},null,null,{"$f":"(1+$J$34)*BH34","v":0},null,null,{"$f":"(1+$J$34)*BK34","v":0},null,null,{"$f":"(1+$J$34)*BN34","v":0},null,null,{"$f":"(1+$J$34)*BQ34","v":0},null,null,{"$f":"(1+$J$34)*BT34","v":0},null,null,{"$f":"(1+$J$34)*BW34","v":0},null,null,{"$f":"(1+$J$34)*BZ34","v":0},null,null,{"$f":"(1+$J$34)*CC34","v":0},null,null,{"$f":"(1+$J$34)*CF34","v":0},null,null,{"$f":"(1+$J$34)*CI34","v":0},null,null,{"$f":"(1+$J$34)*CL34","v":0},null,null,{"$f":"(1+$J$34)*CO34","v":0},null,null,{"$f":"(1+$J$34)*CR34","v":0},null,null,{"$f":"(1+$J$34)*CU34","v":0},null,null,{"$f":"(1+$J$34)*CX34","v":0},null,null,{"$f":"(1+$J$34)*DA34","v":0},null,null,{"$f":"(1+$J$34)*DD34","v":0},null,null,{"$f":"(1+$J$34)*DG34","v":0},null,null,{"$f":"(1+$J$34)*DJ34","v":0},null,null,{"$f":"(1+$J$34)*DM34","v":0},null,null,{"$f":"(1+$J$34)*DP34","v":0},null,null,{"$f":"(1+$J$34)*DS34","v":0},null,null,{"$f":"(1+$J$34)*DV34","v":0}]
[null,"Real Estate Taxes",null,null,null,null,null,null,null,0.02,null,{"$f":"+'Operating Budget'!$E$93","v":0},null,null,{"$f":"(1+$J$35)*L35","v":0},null,null,{"$f":"(1+$J$35)*O35","v":0},null,null,{"$f":"(1+$J$35)*R35","v":0},null,null,{"$f":"(1+$J$35)*U35","v":0},null,null,{"$f":"(1+$J$35)*X35","v":0},null,null,{"$f":"(1+$J$35)*AA35","v":0},null,null,{"$f":"(1+$J$35)*AD35","v":0},null,null,{"$f":"(1+$J$35)*AG35","v":0},null,null,{"$f":"(1+$J$35)*AJ35","v":0},null,null,{"$f":"(1+$J$35)*AM35","v":0},null,null,{"$f":"(1+$J$35)*AP35","v":0},null,null,{"$f":"(1+$J$35)*AS35","v":0},null,null,{"$f":"(1+$J$35)*AV35","v":0},null,null,{"$f":"(1+$J$35)*AY35","v":0},null,null,{"$f":"(1+$J$35)*BB35","v":0},null,null,{"$f":"(1+$J$35)*BE35","v":0},null,null,{"$f":"(1+$J$35)*BH35","v":0},null,null,{"$f":"(1+$J$35)*BK35","v":0},null,null,{"$f":"(1+$J$35)*BN35","v":0},null,null,{"$f":"(1+$J$35)*BQ35","v":0},null,null,{"$f":"(1+$J$35)*BT35","v":0},null,null,{"$f":"(1+$J$35)*BW35","v":0},null,null,{"$f":"(1+$J$35)*BZ35","v":0},null,null,{"$f":"(1+$J$35)*CC35","v":0},null,null,{"$f":"(1+$J$35)*CF35","v":0},null,null,{"$f":"(1+$J$35)*CI35","v":0},null,null,{"$f":"(1+$J$35)*CL35","v":0},null,null,{"$f":"(1+$J$35)*CO35","v":0},null,null,{"$f":"(1+$J$35)*CR35","v":0},null,null,{"$f":"(1+$J$35)*CU35","v":0},null,null,{"$f":"(1+$J$35)*CX35","v":0},null,null,{"$f":"(1+$J$35)*DA35","v":0},null,null,{"$f":"(1+$J$35)*DD35","v":0},null,null,{"$f":"(1+$J$35)*DG35","v":0},null,null,{"$f":"(1+$J$35)*DJ35","v":0},null,null,{"$f":"(1+$J$35)*DM35","v":0},null,null,{"$f":"(1+$J$35)*DP35","v":0},null,null,{"$f":"(1+$J$35)*DS35","v":0},null,null,{"$f":"(1+$J$35)*DV35","v":0}]
[null,"Supportive Services Costs",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget'!$E$110","v":0},null,null,{"$f":"(1+$J$36)*L36","v":0},null,null,{"$f":"(1+$J$36)*O36","v":0},null,null,{"$f":"(1+$J$36)*R36","v":0},null,null,{"$f":"(1+$J$36)*U36","v":0},null,null,{"$f":"(1+$J$36)*X36","v":0},null,null,{"$f":"(1+$J$36)*AA36","v":0},null,null,{"$f":"(1+$J$36)*AD36","v":0},null,null,{"$f":"(1+$J$36)*AG36","v":0},null,null,{"$f":"(1+$J$36)*AJ36","v":0},null,null,{"$f":"(1+$J$36)*AM36","v":0},null,null,{"$f":"(1+$J$36)*AP36","v":0},null,null,{"$f":"(1+$J$36)*AS36","v":0},null,null,{"$f":"(1+$J$36)*AV36","v":0},null,null,{"$f":"(1+$J$36)*AY36","v":0},null,null,{"$f":"(1+$J$36)*BB36","v":0},null,null,{"$f":"(1+$J$36)*BE36","v":0},null,null,{"$f":"(1+$J$36)*BH36","v":0},null,null,{"$f":"(1+$J$36)*BK36","v":0},null,null,{"$f":"(1+$J$36)*BN36","v":0},null,null,{"$f":"(1+$J$36)*BQ36","v":0},null,null,{"$f":"(1+$J$36)*BT36","v":0},null,null,{"$f":"(1+$J$36)*BW36","v":0},null,null,{"$f":"(1+$J$36)*BZ36","v":0},null,null,{"$f":"(1+$J$36)*CC36","v":0},null,null,{"$f":"(1+$J$36)*CF36","v":0},null,null,{"$f":"(1+$J$36)*CI36","v":0},null,null,{"$f":"(1+$J$36)*CL36","v":0},null,null,{"$f":"(1+$J$36)*CO36","v":0},null,null,{"$f":"(1+$J$36)*CR36","v":0},null,null,{"$f":"(1+$J$36)*CU36","v":0},null,null,{"$f":"(1+$J$36)*CX36","v":0},null,null,{"$f":"(1+$J$36)*DA36","v":0},null,null,{"$f":"(1+$J$36)*DD36","v":0},null,null,{"$f":"(1+$J$36)*DG36","v":0},null,null,{"$f":"(1+$J$36)*DJ36","v":0},null,null,{"$f":"(1+$J$36)*DM36","v":0},null,null,{"$f":"(1+$J$36)*DP36","v":0},null,null,{"$f":"(1+$J$36)*DS36","v":0},null,null,{"$f":"(1+$J$36)*DV36","v":0}]
[null,{"$f":"'Operating Budget'!$D$114","v":"Required Replacement Reserve Deposits"},null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!$E$114+'Operating Budget'!$F$114","v":0},null,null,{"$f":"(1+$J$37)*L37","v":0},null,null,{"$f":"(1+$J$37)*O37","v":0},null,null,{"$f":"(1+$J$37)*R37","v":0},null,null,{"$f":"(1+$J$37)*U37","v":0},null,null,{"$f":"(1+$J$37)*X37","v":0},null,null,{"$f":"(1+$J$37)*AA37","v":0},null,null,{"$f":"(1+$J$37)*AD37","v":0},null,null,{"$f":"(1+$J$37)*AG37","v":0},null,null,{"$f":"(1+$J$37)*AJ37","v":0},null,null,{"$f":"(1+$J$37)*AM37","v":0},null,null,{"$f":"(1+$J$37)*AP37","v":0},null,null,{"$f":"(1+$J$37)*AS37","v":0},null,null,{"$f":"(1+$J$37)*AV37","v":0},null,null,{"$f":"(1+$J$37)*AY37","v":0},null,null,{"$f":"(1+$J$37)*BB37","v":0},null,null,{"$f":"(1+$J$37)*BE37","v":0},null,null,{"$f":"(1+$J$37)*BH37","v":0},null,null,{"$f":"(1+$J$37)*BK37","v":0},null,null,{"$f":"(1+$J$37)*BN37","v":0},null,null,{"$f":"(1+$J$37)*BQ37","v":0},null,null,{"$f":"(1+$J$37)*BT37","v":0},null,null,{"$f":"(1+$J$37)*BW37","v":0},null,null,{"$f":"(1+$J$37)*BZ37","v":0},null,null,{"$f":"(1+$J$37)*CC37","v":0},null,null,{"$f":"(1+$J$37)*CF37","v":0},null,null,{"$f":"(1+$J$37)*CI37","v":0},null,null,{"$f":"(1+$J$37)*CL37","v":0},null,null,{"$f":"(1+$J$37)*CO37","v":0},null,null,{"$f":"(1+$J$37)*CR37","v":0},null,null,{"$f":"(1+$J$37)*CU37","v":0},null,null,{"$f":"(1+$J$37)*CX37","v":0},null,null,{"$f":"(1+$J$37)*DA37","v":0},null,null,{"$f":"(1+$J$37)*DD37","v":0},null,null,{"$f":"(1+$J$37)*DG37","v":0},null,null,{"$f":"(1+$J$37)*DJ37","v":0},null,null,{"$f":"(1+$J$37)*DM37","v":0},null,null,{"$f":"(1+$J$37)*DP37","v":0},null,null,{"$f":"(1+$J$37)*DS37","v":0},null,null,{"$f":"(1+$J$37)*DV37","v":0}]
[null,{"$f":"'Operating Budget'!$D$115","v":"MHP Funded Supportive Services Reserve "},null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!$E$115+'Operating Budget'!$F$115","v":0},null,null,{"$f":"(1+$J$38)*L38","v":0},null,null,{"$f":"(1+$J$38)*O38","v":0},null,null,{"$f":"(1+$J$38)*R38","v":0},null,null,{"$f":"(1+$J$38)*U38","v":0},null,null,{"$f":"(1+$J$38)*X38","v":0},null,null,{"$f":"(1+$J$38)*AA38","v":0},null,null,{"$f":"(1+$J$38)*AD38","v":0},null,null,{"$f":"(1+$J$38)*AG38","v":0},null,null,{"$f":"(1+$J$38)*AJ38","v":0},null,null,{"$f":"(1+$J$38)*AM38","v":0},null,null,{"$f":"(1+$J$38)*AP38","v":0},null,null,{"$f":"(1+$J$38)*AS38","v":0},null,null,{"$f":"(1+$J$38)*AV38","v":0},null,null,{"$f":"(1+$J$38)*AY38","v":0},null,null,{"$f":"(1+$J$38)*BB38","v":0},null,null,{"$f":"(1+$J$38)*BE38","v":0},null,null,{"$f":"(1+$J$38)*BH38","v":0},null,null,{"$f":"(1+$J$38)*BK38","v":0},null,null,{"$f":"(1+$J$38)*BN38","v":0},null,null,{"$f":"(1+$J$38)*BQ38","v":0},null,null,{"$f":"(1+$J$38)*BT38","v":0},null,null,{"$f":"(1+$J$38)*BW38","v":0},null,null,{"$f":"(1+$J$38)*BZ38","v":0},null,null,{"$f":"(1+$J$38)*CC38","v":0},null,null,{"$f":"(1+$J$38)*CF38","v":0},null,null,{"$f":"(1+$J$38)*CI38","v":0},null,null,{"$f":"(1+$J$38)*CL38","v":0},null,null,{"$f":"(1+$J$38)*CO38","v":0},null,null,{"$f":"(1+$J$38)*CR38","v":0},null,null,{"$f":"(1+$J$38)*CU38","v":0},null,null,{"$f":"(1+$J$38)*CX38","v":0},null,null,{"$f":"(1+$J$38)*DA38","v":0},null,null,{"$f":"(1+$J$38)*DD38","v":0},null,null,{"$f":"(1+$J$38)*DG38","v":0},null,null,{"$f":"(1+$J$38)*DJ38","v":0},null,null,{"$f":"(1+$J$38)*DM38","v":0},null,null,{"$f":"(1+$J$38)*DP38","v":0},null,null,{"$f":"(1+$J$38)*DS38","v":0},null,null,{"$f":"(1+$J$38)*DV38","v":0}]
[null,{"$f":"'Operating Budget'!$D$116","v":"Other Reserves: (Specify)"},null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!$E$116+'Operating Budget'!$F$116","v":0},null,null,{"$f":"(1+$J$39)*L39","v":0},null,null,{"$f":"(1+$J$39)*O39","v":0},null,null,{"$f":"(1+$J$39)*R39","v":0},null,null,{"$f":"(1+$J$39)*U39","v":0},null,null,{"$f":"(1+$J$39)*X39","v":0},null,null,{"$f":"(1+$J$39)*AA39","v":0},null,null,{"$f":"(1+$J$39)*AD39","v":0},null,null,{"$f":"(1+$J$39)*AG39","v":0},null,null,{"$f":"(1+$J$39)*AJ39","v":0},null,null,{"$f":"(1+$J$39)*AM39","v":0},null,null,{"$f":"(1+$J$39)*AP39","v":0},null,null,{"$f":"(1+$J$39)*AS39","v":0},null,null,{"$f":"(1+$J$39)*AV39","v":0},null,null,{"$f":"(1+$J$39)*AY39","v":0},null,null,{"$f":"(1+$J$39)*BB39","v":0},null,null,{"$f":"(1+$J$39)*BE39","v":0},null,null,{"$f":"(1+$J$39)*BH39","v":0},null,null,{"$f":"(1+$J$39)*BK39","v":0},null,null,{"$f":"(1+$J$39)*BN39","v":0},null,null,{"$f":"(1+$J$39)*BQ39","v":0},null,null,{"$f":"(1+$J$39)*BT39","v":0},null,null,{"$f":"(1+$J$39)*BW39","v":0},null,null,{"$f":"(1+$J$39)*BZ39","v":0},null,null,{"$f":"(1+$J$39)*CC39","v":0},null,null,{"$f":"(1+$J$39)*CF39","v":0},null,null,{"$f":"(1+$J$39)*CI39","v":0},null,null,{"$f":"(1+$J$39)*CL39","v":0},null,null,{"$f":"(1+$J$39)*CO39","v":0},null,null,{"$f":"(1+$J$39)*CR39","v":0},null,null,{"$f":"(1+$J$39)*CU39","v":0},null,null,{"$f":"(1+$J$39)*CX39","v":0},null,null,{"$f":"(1+$J$39)*DA39","v":0},null,null,{"$f":"(1+$J$39)*DD39","v":0},null,null,{"$f":"(1+$J$39)*DG39","v":0},null,null,{"$f":"(1+$J$39)*DJ39","v":0},null,null,{"$f":"(1+$J$39)*DM39","v":0},null,null,{"$f":"(1+$J$39)*DP39","v":0},null,null,{"$f":"(1+$J$39)*DS39","v":0},null,null,{"$f":"(1+$J$39)*DV39","v":0}]
[null,{"$f":"'Operating Budget'!$D$117","v":"Other Reserves: (Specify)"},null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!$E$117+'Operating Budget'!$F$117","v":0},null,null,{"$f":"(1+$J$40)*L40","v":0},null,null,{"$f":"(1+$J$40)*O40","v":0},null,null,{"$f":"(1+$J$40)*R40","v":0},null,null,{"$f":"(1+$J$40)*U40","v":0},null,null,{"$f":"(1+$J$40)*X40","v":0},null,null,{"$f":"(1+$J$40)*AA40","v":0},null,null,{"$f":"(1+$J$40)*AD40","v":0},null,null,{"$f":"(1+$J$40)*AG40","v":0},null,null,{"$f":"(1+$J$40)*AJ40","v":0},null,null,{"$f":"(1+$J$40)*AM40","v":0},null,null,{"$f":"(1+$J$40)*AP40","v":0},null,null,{"$f":"(1+$J$40)*AS40","v":0},null,null,{"$f":"(1+$J$40)*AV40","v":0},null,null,{"$f":"(1+$J$40)*AY40","v":0},null,null,{"$f":"(1+$J$40)*BB40","v":0},null,null,{"$f":"(1+$J$40)*BE40","v":0},null,null,{"$f":"(1+$J$40)*BH40","v":0},null,null,{"$f":"(1+$J$40)*BK40","v":0},null,null,{"$f":"(1+$J$40)*BN40","v":0},null,null,{"$f":"(1+$J$40)*BQ40","v":0},null,null,{"$f":"(1+$J$40)*BT40","v":0},null,null,{"$f":"(1+$J$40)*BW40","v":0},null,null,{"$f":"(1+$J$40)*BZ40","v":0},null,null,{"$f":"(1+$J$40)*CC40","v":0},null,null,{"$f":"(1+$J$40)*CF40","v":0},null,null,{"$f":"(1+$J$40)*CI40","v":0},null,null,{"$f":"(1+$J$40)*CL40","v":0},null,null,{"$f":"(1+$J$40)*CO40","v":0},null,null,{"$f":"(1+$J$40)*CR40","v":0},null,null,{"$f":"(1+$J$40)*CU40","v":0},null,null,{"$f":"(1+$J$40)*CX40","v":0},null,null,{"$f":"(1+$J$40)*DA40","v":0},null,null,{"$f":"(1+$J$40)*DD40","v":0},null,null,{"$f":"(1+$J$40)*DG40","v":0},null,null,{"$f":"(1+$J$40)*DJ40","v":0},null,null,{"$f":"(1+$J$40)*DM40","v":0},null,null,{"$f":"(1+$J$40)*DP40","v":0},null,null,{"$f":"(1+$J$40)*DS40","v":0},null,null,{"$f":"(1+$J$40)*DV40","v":0}]
[null,"Ground Lease",null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget'!$E$121+'Operating Budget'!$F$121","v":0},null,null,{"$f":"(1+$J$41)*L41","v":0},null,null,{"$f":"(1+$J$41)*O41","v":0},null,null,{"$f":"(1+$J$41)*R41","v":0},null,null,{"$f":"(1+$J$41)*U41","v":0},null,null,{"$f":"(1+$J$41)*X41","v":0},null,null,{"$f":"(1+$J$41)*AA41","v":0},null,null,{"$f":"(1+$J$41)*AD41","v":0},null,null,{"$f":"(1+$J$41)*AG41","v":0},null,null,{"$f":"(1+$J$41)*AJ41","v":0},null,null,{"$f":"(1+$J$41)*AM41","v":0},null,null,{"$f":"(1+$J$41)*AP41","v":0},null,null,{"$f":"(1+$J$41)*AS41","v":0},null,null,{"$f":"(1+$J$41)*AV41","v":0},null,null,{"$f":"(1+$J$41)*AY41","v":0},null,null,{"$f":"(1+$J$41)*BB41","v":0},null,null,{"$f":"(1+$J$41)*BE41","v":0},null,null,{"$f":"(1+$J$41)*BH41","v":0},null,null,{"$f":"(1+$J$41)*BK41","v":0},null,null,{"$f":"(1+$J$41)*BN41","v":0},null,null,{"$f":"(1+$J$41)*BQ41","v":0},null,null,{"$f":"(1+$J$41)*BT41","v":0},null,null,{"$f":"(1+$J$41)*BW41","v":0},null,null,{"$f":"(1+$J$41)*BZ41","v":0},null,null,{"$f":"(1+$J$41)*CC41","v":0},null,null,{"$f":"(1+$J$41)*CF41","v":0},null,null,{"$f":"(1+$J$41)*CI41","v":0},null,null,{"$f":"(1+$J$41)*CL41","v":0},null,null,{"$f":"(1+$J$41)*CO41","v":0},null,null,{"$f":"(1+$J$41)*CR41","v":0},null,null,{"$f":"(1+$J$41)*CU41","v":0},null,null,{"$f":"(1+$J$41)*CX41","v":0},null,null,{"$f":"(1+$J$41)*DA41","v":0},null,null,{"$f":"(1+$J$41)*DD41","v":0},null,null,{"$f":"(1+$J$41)*DG41","v":0},null,null,{"$f":"(1+$J$41)*DJ41","v":0},null,null,{"$f":"(1+$J$41)*DM41","v":0},null,null,{"$f":"(1+$J$41)*DP41","v":0},null,null,{"$f":"(1+$J$41)*DS41","v":0},null,null,{"$f":"(1+$J$41)*DV41","v":0}]
[null,"Commercial Expenses",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget'!$F$111","v":0},null,null,{"$f":"(1+$J$42)*L42","v":0},null,null,{"$f":"(1+$J$42)*O42","v":0},null,null,{"$f":"(1+$J$42)*R42","v":0},null,null,{"$f":"(1+$J$42)*U42","v":0},null,null,{"$f":"(1+$J$42)*X42","v":0},null,null,{"$f":"(1+$J$42)*AA42","v":0},null,null,{"$f":"(1+$J$42)*AD42","v":0},null,null,{"$f":"(1+$J$42)*AG42","v":0},null,null,{"$f":"(1+$J$42)*AJ42","v":0},null,null,{"$f":"(1+$J$42)*AM42","v":0},null,null,{"$f":"(1+$J$42)*AP42","v":0},null,null,{"$f":"(1+$J$42)*AS42","v":0},null,null,{"$f":"(1+$J$42)*AV42","v":0},null,null,{"$f":"(1+$J$42)*AY42","v":0},null,null,{"$f":"(1+$J$42)*BB42","v":0},null,null,{"$f":"(1+$J$42)*BE42","v":0},null,null,{"$f":"(1+$J$42)*BH42","v":0},null,null,{"$f":"(1+$J$42)*BK42","v":0},null,null,{"$f":"(1+$J$42)*BN42","v":0},null,null,{"$f":"(1+$J$42)*BQ42","v":0},null,null,{"$f":"(1+$J$42)*BT42","v":0},null,null,{"$f":"(1+$J$42)*BW42","v":0},null,null,{"$f":"(1+$J$42)*BZ42","v":0},null,null,{"$f":"(1+$J$42)*CC42","v":0},null,null,{"$f":"(1+$J$42)*CF42","v":0},null,null,{"$f":"(1+$J$42)*CI42","v":0},null,null,{"$f":"(1+$J$42)*CL42","v":0},null,null,{"$f":"(1+$J$42)*CO42","v":0},null,null,{"$f":"(1+$J$42)*CR42","v":0},null,null,{"$f":"(1+$J$42)*CU42","v":0},null,null,{"$f":"(1+$J$42)*CX42","v":0},null,null,{"$f":"(1+$J$42)*DA42","v":0},null,null,{"$f":"(1+$J$42)*DD42","v":0},null,null,{"$f":"(1+$J$42)*DG42","v":0},null,null,{"$f":"(1+$J$42)*DJ42","v":0},null,null,{"$f":"(1+$J$42)*DM42","v":0},null,null,{"$f":"(1+$J$42)*DP42","v":0},null,null,{"$f":"(1+$J$42)*DS42","v":0},null,null,{"$f":"(1+$J$42)*DV42","v":0}]
[null,"TOTAL EXPENSES & RESERVES",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L34:N42)","v":0},null,null,{"$f":"SUM(O34:Q42)","v":0},null,null,{"$f":"SUM(R34:T42)","v":0},null,null,{"$f":"SUM(U34:W42)","v":0},null,null,{"$f":"SUM(X34:Z42)","v":0},null,null,{"$f":"SUM(AA34:AC42)","v":0},null,null,{"$f":"SUM(AD34:AF42)","v":0},null,null,{"$f":"SUM(AG34:AI42)","v":0},null,null,{"$f":"SUM(AJ34:AL42)","v":0},null,null,{"$f":"SUM(AM34:AO42)","v":0},null,null,{"$f":"SUM(AP34:AR42)","v":0},null,null,{"$f":"SUM(AS34:AU42)","v":0},null,null,{"$f":"SUM(AV34:AX42)","v":0},null,null,{"$f":"SUM(AY34:BA42)","v":0},null,null,{"$f":"SUM(BB34:BD42)","v":0},null,null,{"$f":"SUM(BE34:BG42)","v":0},null,null,{"$f":"SUM(BH34:BJ42)","v":0},null,null,{"$f":"SUM(BK34:BM42)","v":0},null,null,{"$f":"SUM(BN34:BP42)","v":0},null,null,{"$f":"SUM(BQ34:BS42)","v":0},null,null,{"$f":"SUM(BT34:BV42)","v":0},null,null,{"$f":"SUM(BW34:BY42)","v":0},null,null,{"$f":"SUM(BZ34:CB42)","v":0},null,null,{"$f":"SUM(CC34:CE42)","v":0},null,null,{"$f":"SUM(CF34:CH42)","v":0},null,null,{"$f":"SUM(CI34:CK42)","v":0},null,null,{"$f":"SUM(CL34:CN42)","v":0},null,null,{"$f":"SUM(CO34:CQ42)","v":0},null,null,{"$f":"SUM(CR34:CT42)","v":0},null,null,{"$f":"SUM(CU34:CW42)","v":0},null,null,{"$f":"SUM(CX34:CZ42)","v":0},null,null,{"$f":"SUM(DA34:DC42)","v":0},null,null,{"$f":"SUM(DD34:DF42)","v":0},null,null,{"$f":"SUM(DG34:DI42)","v":0},null,null,{"$f":"SUM(DJ34:DL42)","v":0},null,null,{"$f":"SUM(DM34:DO42)","v":0},null,null,{"$f":"SUM(DP34:DR42)","v":0},null,null,{"$f":"SUM(DS34:DU42)","v":0},null,null,{"$f":"SUM(DV34:DX42)","v":0},null,null,{"$f":"SUM(DY34:EA42)","v":0}]
[null,"NET OPERATING INCOME ",null,null,null,null,null,null,null,null,null,{"$f":"L31-L43","v":0},null,null,{"$f":"O31-O43","v":0},null,null,{"$f":"R31-R43","v":0},null,null,{"$f":"U31-U43","v":0},null,null,{"$f":"X31-X43","v":0},null,null,{"$f":"AA31-AA43","v":0},null,null,{"$f":"AD31-AD43","v":0},null,null,{"$f":"AG31-AG43","v":0},null,null,{"$f":"AJ31-AJ43","v":0},null,null,{"$f":"AM31-AM43","v":0},null,null,{"$f":"AP31-AP43","v":0},null,null,{"$f":"AS31-AS43","v":0},null,null,{"$f":"AV31-AV43","v":0},null,null,{"$f":"AY31-AY43","v":0},null,null,{"$f":"BB31-BB43","v":0},null,null,{"$f":"BE31-BE43","v":0},null,null,{"$f":"BH31-BH43","v":0},null,null,{"$f":"BK31-BK43","v":0},null,null,{"$f":"BN31-BN43","v":0},null,null,{"$f":"BQ31-BQ43","v":0},null,null,{"$f":"BT31-BT43","v":0},null,null,{"$f":"BW31-BW43","v":0},null,null,{"$f":"BZ31-BZ43","v":0},null,null,{"$f":"CC31-CC43","v":0},null,null,{"$f":"CF31-CF43","v":0},null,null,{"$f":"CI31-CI43","v":0},null,null,{"$f":"CL31-CL43","v":0},null,null,{"$f":"CO31-CO43","v":0},null,null,{"$f":"CR31-CR43","v":0},null,null,{"$f":"CU31-CU43","v":0},null,null,{"$f":"CX31-CX43","v":0},null,null,{"$f":"DA31-DA43","v":0},null,null,{"$f":"DD31-DD43","v":0},null,null,{"$f":"DG31-DG43","v":0},null,null,{"$f":"DJ31-DJ43","v":0},null,null,{"$f":"DM31-DM43","v":0},null,null,{"$f":"DP31-DP43","v":0},null,null,{"$f":"DS31-DS43","v":0},null,null,{"$f":"DV31-DV43","v":0},null,null,{"$f":"DY31-DY43","v":0}]
[]
[null,"DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,{"$f":"'Operating Budget'!$D$126","v":"1st Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!$E$126+'Operating Budget'!$F$126","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0}]
[null,"Bridge Loan (repaid from Investor equity)",null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"'Operating Budget'!$D$127","v":"2nd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!$E$127+'Operating Budget'!$F$127","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0}]
[null,{"$f":"'Operating Budget'!$D$128","v":"3rd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!$E$128+'Operating Budget'!$F$128","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0}]
[null,{"$f":"'Operating Budget'!$D$129","v":"MHP .42% Fee"},null,null,null,null,null,null,null,null,null,{"$f":"IF(IsMhp,'Operating Budget'!$E$129+'Operating Budget'!$F$129,0)","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0}]
[null,{"$f":"'Operating Budget'!$D$130","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$130+'Operating Budget'!$F$130","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"$L$52","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"'Operating Budget'!$D$131","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$131+'Operating Budget'!$F$131","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0}]
[null,{"$f":"'Operating Budget'!$D$132","v":"Bond Issuer Fee"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$132+'Operating Budget'!$F$132","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0}]
[null,{"$f":"'Operating Budget'!$D$133","v":"Miscellaneous Financial Expenses (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$133+'Operating Budget'!$F$133","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0},null,null,{"$f":"$L$55","v":0}]
[null,{"$f":"'Operating Budget'!$D$134","v":"Miscellaneous Financial Expenses (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$134+'Operating Budget'!$F$134","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0},null,null,{"$f":"$L$56","v":0}]
[null,"TOTAL REQUIRED DEBT SERVICE",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L47:N56)-L48","v":0},null,null,{"$f":"SUM(O47:Q56)-O48","v":0},null,null,{"$f":"SUM(R47:T56)-R48","v":0},null,null,{"$f":"SUM(U47:W56)-U48","v":0},null,null,{"$f":"SUM(X47:Z56)-X48","v":0},null,null,{"$f":"SUM(AA47:AC56)-AA48","v":0},null,null,{"$f":"SUM(AD47:AF56)-AD48","v":0},null,null,{"$f":"SUM(AG47:AI56)-AG48","v":0},null,null,{"$f":"SUM(AJ47:AL56)-AJ48","v":0},null,null,{"$f":"SUM(AM47:AO56)-AM48","v":0},null,null,{"$f":"SUM(AP47:AR56)-AP48","v":0},null,null,{"$f":"SUM(AS47:AU56)-AS48","v":0},null,null,{"$f":"SUM(AV47:AX56)-AV48","v":0},null,null,{"$f":"SUM(AY47:BA56)-AY48","v":0},null,null,{"$f":"SUM(BB47:BD56)-BB48","v":0},null,null,{"$f":"SUM(BE47:BG56)-BE48","v":0},null,null,{"$f":"SUM(BH47:BJ56)-BH48","v":0},null,null,{"$f":"SUM(BK47:BM56)-BK48","v":0},null,null,{"$f":"SUM(BN47:BP56)-BN48","v":0},null,null,{"$f":"SUM(BQ47:BS56)-BQ48","v":0},null,null,{"$f":"SUM(BT47:BV56)-BT48","v":0},null,null,{"$f":"SUM(BW47:BY56)-BW48","v":0},null,null,{"$f":"SUM(BZ47:CB56)-BZ48","v":0},null,null,{"$f":"SUM(CC47:CE56)-CC48","v":0},null,null,{"$f":"SUM(CF47:CH56)-CF48","v":0},null,null,{"$f":"SUM(CI47:CK56)-CI48","v":0},null,null,{"$f":"SUM(CL47:CN56)-CL48","v":0},null,null,{"$f":"SUM(CO47:CQ56)-CO48","v":0},null,null,{"$f":"SUM(CR47:CT56)-CR48","v":0},null,null,{"$f":"SUM(CU47:CW56)-CU48","v":0},null,null,{"$f":"SUM(CX47:CZ56)-CX48","v":0},null,null,{"$f":"SUM(DA47:DC56)-DA48","v":0},null,null,{"$f":"SUM(DD47:DF56)-DD48","v":0},null,null,{"$f":"SUM(DG47:DI56)-DG48","v":0},null,null,{"$f":"SUM(DJ47:DL56)-DJ48","v":0},null,null,{"$f":"SUM(DM47:DO56)-DM48","v":0},null,null,{"$f":"SUM(DP47:DR56)-DP48","v":0},null,null,{"$f":"SUM(DS47:DU56)-DS48","v":0},null,null,{"$f":"SUM(DV47:DX56)-DV48","v":0},null,null,{"$f":"SUM(DY47:EA56)-DY48","v":0}]
[]
[null,"CASH FLOW after all debt service",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$44-$L$57","v":0},null,null,{"$f":"O44-O57","v":0},null,null,{"$f":"R44-R57","v":0},null,null,{"$f":"U44-U57","v":0},null,null,{"$f":"X44-X57","v":0},null,null,{"$f":"AA44-AA57","v":0},null,null,{"$f":"AD44-AD57","v":0},null,null,{"$f":"AG44-AG57","v":0},null,null,{"$f":"AJ44-AJ57","v":0},null,null,{"$f":"AM44-AM57","v":0},null,null,{"$f":"AP44-AP57","v":0},null,null,{"$f":"AS44-AS57","v":0},null,null,{"$f":"AV44-AV57","v":0},null,null,{"$f":"AY44-AY57","v":0},null,null,{"$f":"BB44-BB57","v":0},null,null,{"$f":"BE44-BE57","v":0},null,null,{"$f":"BH44-BH57","v":0},null,null,{"$f":"BK44-BK57","v":0},null,null,{"$f":"BN44-BN57","v":0},null,null,{"$f":"BQ44-BQ57","v":0},null,null,{"$f":"BT44-BT57","v":0},null,null,{"$f":"BW44-BW57","v":0},null,null,{"$f":"BZ44-BZ57","v":0},null,null,{"$f":"CC44-CC57","v":0},null,null,{"$f":"CF44-CF57","v":0},null,null,{"$f":"CI44-CI57","v":0},null,null,{"$f":"CL44-CL57","v":0},null,null,{"$f":"CO44-CO57","v":0},null,null,{"$f":"CR44-CR57","v":0},null,null,{"$f":"CU44-CU57","v":0},null,null,{"$f":"CX44-CX57","v":0},null,null,{"$f":"DA44-DA57","v":0},null,null,{"$f":"DD44-DD57","v":0},null,null,{"$f":"DG44-DG57","v":0},null,null,{"$f":"DJ44-DJ57","v":0},null,null,{"$f":"DM44-DM57","v":0},null,null,{"$f":"DP44-DP57","v":0},null,null,{"$f":"DS44-DS57","v":0},null,null,{"$f":"DV44-DV57","v":0},null,null,{"$f":"DY44-DY57","v":0}]
[]
[null,"DEBT SERVICE COVERAGE RATIO",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L60<=0,0,L40/L57),0)","v":0},null,null,{"$f":"IFERROR(IF(O60<=0,0,O40/O57),0)","v":0},null,null,{"$f":"IFERROR(IF(R60<=0,0,R40/R57),0)","v":0},null,null,{"$f":"IFERROR(IF(U60<=0,0,U40/U57),0)","v":0},null,null,{"$f":"IFERROR(IF(X60<=0,0,X40/X57),0)","v":0},null,null,{"$f":"IFERROR(IF(AA60<=0,0,AA40/AA57),0)","v":0},null,null,{"$f":"IFERROR(IF(AD60<=0,0,AD40/AD57),0)","v":0},null,null,{"$f":"IFERROR(IF(AG60<=0,0,AG40/AG57),0)","v":0},null,null,{"$f":"IFERROR(IF(AJ60<=0,0,AJ40/AJ57),0)","v":0},null,null,{"$f":"IFERROR(IF(AM60<=0,0,AM40/AM57),0)","v":0},null,null,{"$f":"IFERROR(IF(AP60<=0,0,AP40/AP57),0)","v":0},null,null,{"$f":"IFERROR(IF(AS60<=0,0,AS40/AS57),0)","v":0},null,null,{"$f":"IFERROR(IF(AV60<=0,0,AV40/AV57),0)","v":0},null,null,{"$f":"IFERROR(IF(AY60<=0,0,AY40/AY57),0)","v":0},null,null,{"$f":"IFERROR(IF(BB60<=0,0,BB40/BB57),0)","v":0},null,null,{"$f":"IFERROR(IF(BE60<=0,0,BE40/BE57),0)","v":0},null,null,{"$f":"IFERROR(IF(BH60<=0,0,BH40/BH57),0)","v":0},null,null,{"$f":"IFERROR(IF(BK60<=0,0,BK40/BK57),0)","v":0},null,null,{"$f":"IFERROR(IF(BN60<=0,0,BN40/BN57),0)","v":0},null,null,{"$f":"IFERROR(IF(BQ60<=0,0,BQ40/BQ57),0)","v":0},null,null,{"$f":"IFERROR(IF(BT60<=0,0,BT40/BT57),0)","v":0},null,null,{"$f":"IFERROR(IF(BW60<=0,0,BW40/BW57),0)","v":0},null,null,{"$f":"IFERROR(IF(BZ60<=0,0,BZ40/BZ57),0)","v":0},null,null,{"$f":"IFERROR(IF(CC60<=0,0,CC40/CC57),0)","v":0},null,null,{"$f":"IFERROR(IF(CF60<=0,0,CF40/CF57),0)","v":0},null,null,{"$f":"IFERROR(IF(CI60<=0,0,CI40/CI57),0)","v":0},null,null,{"$f":"IFERROR(IF(CL60<=0,0,CL40/CL57),0)","v":0},null,null,{"$f":"IFERROR(IF(CO60<=0,0,CO40/CO57),0)","v":0},null,null,{"$f":"IFERROR(IF(CR60<=0,0,CR40/CR57),0)","v":0},null,null,{"$f":"IFERROR(IF(CU60<=0,0,CU40/CU57),0)","v":0},null,null,{"$f":"IFERROR(IF(CX60<=0,0,CX40/CX57),0)","v":0},null,null,{"$f":"IFERROR(IF(DA60<=0,0,DA40/DA57),0)","v":0},null,null,{"$f":"IFERROR(IF(DD60<=0,0,DD40/DD57),0)","v":0},null,null,{"$f":"IFERROR(IF(DG60<=0,0,DG40/DG57),0)","v":0},null,null,{"$f":"IFERROR(IF(DJ60<=0,0,DJ40/DJ57),0)","v":0},null,null,{"$f":"IFERROR(IF(DM60<=0,0,DM40/DM57),0)","v":0},null,null,{"$f":"IFERROR(IF(DP60<=0,0,DP40/DP57),0)","v":0},null,null,{"$f":"IFERROR(IF(DS60<=0,0,DS40/DS57),0)","v":0},null,null,{"$f":"IFERROR(IF(DV60<=0,0,DV40/DV57),0)","v":0},null,null,{"$f":"IFERROR(IF(DY60<=0,0,DY40/DY57),0)","v":0}]
[]
[null,"CASHFLOW AFTER DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Asset Mgmt./Similar Fees",null,null,null,null,null,null,null,null,null,{"$f":"IF(L60>=L74,L74,L60)","v":0},null,null,{"$f":"IF(O60>=O74,O74,O60)","v":0},null,null,{"$f":"IF(R60>=R74,R74,R60)","v":0},null,null,{"$f":"IF(U60>=U74,U74,U60)","v":0},null,null,{"$f":"IF(X60>=X74,X74,X60)","v":0},null,null,{"$f":"IF(AA60>=AA74,AA74,AA60)","v":0},null,null,{"$f":"IF(AD60>=AD74,AD74,AD60)","v":0},null,null,{"$f":"IF(AG60>=AG74,AG74,AG60)","v":0},null,null,{"$f":"IF(AJ60>=AJ74,AJ74,AJ60)","v":0},null,null,{"$f":"IF(AM60>=AM74,AM74,AM60)","v":0},null,null,{"$f":"IF(AP60>=AP74,AP74,AP60)","v":0},null,null,{"$f":"IF(AS60>=AS74,AS74,AS60)","v":0},null,null,{"$f":"IF(AV60>=AV74,AV74,AV60)","v":0},null,null,{"$f":"IF(AY60>=AY74,AY74,AY60)","v":0},null,null,{"$f":"IF(BB60>=BB74,BB74,BB60)","v":0},null,null,{"$f":"IF(BE60>=BE74,BE74,BE60)","v":0},null,null,{"$f":"IF(BH60>=BH74,BH74,BH60)","v":0},null,null,{"$f":"IF(BK60>=BK74,BK74,BK60)","v":0},null,null,{"$f":"IF(BN60>=BN74,BN74,BN60)","v":0},null,null,{"$f":"IF(BQ60>=BQ74,BQ74,BQ60)","v":0},null,null,{"$f":"IF(BT60>=BT74,BT74,BT60)","v":0},null,null,{"$f":"IF(BW60>=BW74,BW74,BW60)","v":0},null,null,{"$f":"IF(BZ60>=BZ74,BZ74,BZ60)","v":0},null,null,{"$f":"IF(CC60>=CC74,CC74,CC60)","v":0},null,null,{"$f":"IF(CF60>=CF74,CF74,CF60)","v":0},null,null,{"$f":"IF(CI60>=CI74,CI74,CI60)","v":0},null,null,{"$f":"IF(CL60>=CL74,CL74,CL60)","v":0},null,null,{"$f":"IF(CO60>=CO74,CO74,CO60)","v":0},null,null,{"$f":"IF(CR60>=CR74,CR74,CR60)","v":0},null,null,{"$f":"IF(CU60>=CU74,CU74,CU60)","v":0},null,null,{"$f":"IF(CX60>=CX74,CX74,CX60)","v":0},null,null,{"$f":"IF(DA60>=DA74,DA74,DA60)","v":0},null,null,{"$f":"IF(DD60>=DD74,DD74,DD60)","v":0},null,null,{"$f":"IF(DG60>=DG74,DG74,DG60)","v":0},null,null,{"$f":"IF(DJ60>=DJ74,DJ74,DJ60)","v":0},null,null,{"$f":"IF(DM60>=DM74,DM74,DM60)","v":0},null,null,{"$f":"IF(DP60>=DP74,DP74,DP60)","v":0},null,null,{"$f":"IF(DS60>=DS74,DS74,DS60)","v":0},null,null,{"$f":"IF(DV60>=DV74,DV74,DV60)","v":0},null,null,{"$f":"IF(DY60>=DY74,DY74,DY60)","v":0}]
[null,"Deferred Developer Fee prior to Distributions & Residual Receipt Payments",null,null,null,null,null,null,null,null,null,{"$f":"IF(L60-L65<=$L$77,L60-L65,$L$77)","v":0},null,null,{"$f":"IF(O60-O65<=$L$77,O60-O65,$L$77)","v":0},null,null,{"$f":"IF(R60-R65<=$L$77,R60-R65,$L$77)","v":0},null,null,{"$f":"IF(U60-U65<=$L$77,U60-U65,$L$77)","v":0},null,null,{"$f":"IF(X60-X65<=$L$77,X60-X65,$L$77)","v":0},null,null,{"$f":"IF(AA60-AA65<=$L$77,AA60-AA65,$L$77)","v":0},null,null,{"$f":"IF(AD60-AD65<=$L$77,AD60-AD65,$L$77)","v":0},null,null,{"$f":"IF(AG60-AG65<=$L$77,AG60-AG65,$L$77)","v":0},null,null,{"$f":"IF(AJ60-AJ65<=$L$77,AJ60-AJ65,$L$77)","v":0},null,null,{"$f":"IF(AM60-AM65<=$L$77,AM60-AM65,$L$77)","v":0},null,null,{"$f":"IF(AP60-AP65<=$L$77,AP60-AP65,$L$77)","v":0},null,null,{"$f":"IF(AS60-AS65<=$L$77,AS60-AS65,$L$77)","v":0},null,null,{"$f":"IF(AV60-AV65<=$L$77,AV60-AV65,$L$77)","v":0},null,null,{"$f":"IF(AY60-AY65<=$L$77,AY60-AY65,$L$77)","v":0},null,null,{"$f":"IF(BB60-BB65<=$L$77,BB60-BB65,$L$77)","v":0},null,null,{"$f":"IF(BE60-BE65<=$L$77,BE60-BE65,$L$77)","v":0},null,null,{"$f":"IF(BH60-BH65<=$L$77,BH60-BH65,$L$77)","v":0},null,null,{"$f":"IF(BK60-BK65<=$L$77,BK60-BK65,$L$77)","v":0},null,null,{"$f":"IF(BN60-BN65<=$L$77,BN60-BN65,$L$77)","v":0},null,null,{"$f":"IF(BQ60-BQ65<=$L$77,BQ60-BQ65,$L$77)","v":0},null,null,{"$f":"IF(BT60-BT65<=$L$77,BT60-BT65,$L$77)","v":0},null,null,{"$f":"IF(BW60-BW65<=$L$77,BW60-BW65,$L$77)","v":0},null,null,{"$f":"IF(BZ60-BZ65<=$L$77,BZ60-BZ65,$L$77)","v":0},null,null,{"$f":"IF(CC60-CC65<=$L$77,CC60-CC65,$L$77)","v":0},null,null,{"$f":"IF(CF60-CF65<=$L$77,CF60-CF65,$L$77)","v":0},null,null,{"$f":"IF(CI60-CI65<=$L$77,CI60-CI65,$L$77)","v":0},null,null,{"$f":"IF(CL60-CL65<=$L$77,CL60-CL65,$L$77)","v":0},null,null,{"$f":"IF(CO60-CO65<=$L$77,CO60-CO65,$L$77)","v":0},null,null,{"$f":"IF(CR60-CR65<=$L$77,CR60-CR65,$L$77)","v":0},null,null,{"$f":"IF(CU60-CU65<=$L$77,CU60-CU65,$L$77)","v":0},null,null,{"$f":"IF(CX60-CX65<=$L$77,CX60-CX65,$L$77)","v":0},null,null,{"$f":"IF(DA60-DA65<=$L$77,DA60-DA65,$L$77)","v":0},null,null,{"$f":"IF(DD60-DD65<=$L$77,DD60-DD65,$L$77)","v":0},null,null,{"$f":"IF(DG60-DG65<=$L$77,DG60-DG65,$L$77)","v":0},null,null,{"$f":"IF(DJ60-DJ65<=$L$77,DJ60-DJ65,$L$77)","v":0},null,null,{"$f":"IF(DM60-DM65<=$L$77,DM60-DM65,$L$77)","v":0},null,null,{"$f":"IF(DP60-DP65<=$L$77,DP60-DP65,$L$77)","v":0},null,null,{"$f":"IF(DS60-DS65<=$L$77,DS60-DS65,$L$77)","v":0},null,null,{"$f":"IF(DV60-DV65<=$L$77,DV60-DV65,$L$77)","v":0},null,null,{"$f":"IF(DY60-DY65<=$L$77,DY60-DY65,$L$77)","v":0}]
[null,"Cash Available for Residual Receipts Loans and Sponsor Distributions",null,null,null,null,null,null,null,null,null,{"$f":"+L60-L65-L66","v":0},null,null,{"$f":"+O60-O65-O66","v":0},null,null,{"$f":"+R60-R65-R66","v":0},null,null,{"$f":"+U60-U65-U66","v":0},null,null,{"$f":"+X60-X65-X66","v":0},null,null,{"$f":"+AA60-AA65-AA66","v":0},null,null,{"$f":"+AD60-AD65-AD66","v":0},null,null,{"$f":"+AG60-AG65-AG66","v":0},null,null,{"$f":"+AJ60-AJ65-AJ66","v":0},null,null,{"$f":"+AM60-AM65-AM66","v":0},null,null,{"$f":"+AP60-AP65-AP66","v":0},null,null,{"$f":"+AS60-AS65-AS66","v":0},null,null,{"$f":"+AV60-AV65-AV66","v":0},null,null,{"$f":"+AY60-AY65-AY66","v":0},null,null,{"$f":"+BB60-BB65-BB66","v":0},null,null,{"$f":"+BE60-BE65-BE66","v":0},null,null,{"$f":"+BH60-BH65-BH66","v":0},null,null,{"$f":"+BK60-BK65-BK66","v":0},null,null,{"$f":"+BN60-BN65-BN66","v":0},null,null,{"$f":"+BQ60-BQ65-BQ66","v":0},null,null,{"$f":"+BT60-BT65-BT66","v":0},null,null,{"$f":"+BW60-BW65-BW66","v":0},null,null,{"$f":"+BZ60-BZ65-BZ66","v":0},null,null,{"$f":"+CC60-CC65-CC66","v":0},null,null,{"$f":"+CF60-CF65-CF66","v":0},null,null,{"$f":"+CI60-CI65-CI66","v":0},null,null,{"$f":"+CL60-CL65-CL66","v":0},null,null,{"$f":"+CO60-CO65-CO66","v":0},null,null,{"$f":"+CR60-CR65-CR66","v":0},null,null,{"$f":"+CU60-CU65-CU66","v":0},null,null,{"$f":"+CX60-CX65-CX66","v":0},null,null,{"$f":"+DA60-DA65-DA66","v":0},null,null,{"$f":"+DD60-DD65-DD66","v":0},null,null,{"$f":"+DG60-DG65-DG66","v":0},null,null,{"$f":"+DJ60-DJ65-DJ66","v":0},null,null,{"$f":"+DM60-DM65-DM66","v":0},null,null,{"$f":"+DP60-DP65-DP66","v":0},null,null,{"$f":"+DS60-DS65-DS66","v":0},null,null,{"$f":"+DV60-DV65-DV66","v":0},null,null,{"$f":"+DY60-DY65-DY66","v":0}]
[null,"Sponsor Distributions",null,null,null,null,null,null,null,0.5,null,{"$f":"ROUND(+$J68*L67,0)","v":0},null,null,{"$f":"ROUND(+$J68*O67,0)","v":0},null,null,{"$f":"ROUND(+$J68*R67,0)","v":0},null,null,{"$f":"ROUND(+$J68*U67,0)","v":0},null,null,{"$f":"ROUND(+$J68*X67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AA67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AD67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AG67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AJ67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AM67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AP67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AS67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AV67,0)","v":0},null,null,{"$f":"ROUND(+$J68*AY67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BB67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BE67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BH67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BK67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BN67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BQ67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BT67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BW67,0)","v":0},null,null,{"$f":"ROUND(+$J68*BZ67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CC67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CF67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CI67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CL67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CO67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CR67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CU67,0)","v":0},null,null,{"$f":"ROUND(+$J68*CX67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DA67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DD67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DG67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DJ67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DM67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DP67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DS67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DV67,0)","v":0},null,null,{"$f":"ROUND(+$J68*DY67,0)","v":0}]
[null,"HCD Residual Payment",null,null,null,null,null,null,null,0.5,null,{"$f":"ROUND(+$J69*L67,0)","v":0},null,null,{"$f":"ROUND(+$J69*O67,0)","v":0},null,null,{"$f":"ROUND(+$J69*R67,0)","v":0},null,null,{"$f":"ROUND(+$J69*U67,0)","v":0},null,null,{"$f":"ROUND(+$J69*X67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AA67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AD67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AG67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AJ67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AM67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AP67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AS67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AV67,0)","v":0},null,null,{"$f":"ROUND(+$J69*AY67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BB67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BE67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BH67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BK67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BN67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BQ67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BT67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BW67,0)","v":0},null,null,{"$f":"ROUND(+$J69*BZ67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CC67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CF67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CI67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CL67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CO67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CR67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CU67,0)","v":0},null,null,{"$f":"ROUND(+$J69*CX67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DA67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DD67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DG67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DJ67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DM67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DP67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DS67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DV67,0)","v":0},null,null,{"$f":"ROUND(+$J69*DY67,0)","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+$J70*L67,0)","v":0},null,null,{"$f":"ROUND(+$J70*O67,0)","v":0},null,null,{"$f":"ROUND(+$J70*R67,0)","v":0},null,null,{"$f":"ROUND(+$J70*U67,0)","v":0},null,null,{"$f":"ROUND(+$J70*X67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AA67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AD67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AG67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AJ67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AM67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AP67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AS67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AV67,0)","v":0},null,null,{"$f":"ROUND(+$J70*AY67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BB67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BE67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BH67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BK67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BN67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BQ67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BT67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BW67,0)","v":0},null,null,{"$f":"ROUND(+$J70*BZ67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CC67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CF67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CI67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CL67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CO67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CR67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CU67,0)","v":0},null,null,{"$f":"ROUND(+$J70*CX67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DA67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DD67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DG67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DJ67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DM67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DP67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DS67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DV67,0)","v":0},null,null,{"$f":"ROUND(+$J70*DY67,0)","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+$J71*L67,0)","v":0},null,null,{"$f":"ROUND(+$J71*O67,0)","v":0},null,null,{"$f":"ROUND(+$J71*R67,0)","v":0},null,null,{"$f":"ROUND(+$J71*U67,0)","v":0},null,null,{"$f":"ROUND(+$J71*X67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AA67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AD67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AG67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AJ67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AM67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AP67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AS67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AV67,0)","v":0},null,null,{"$f":"ROUND(+$J71*AY67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BB67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BE67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BH67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BK67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BN67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BQ67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BT67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BW67,0)","v":0},null,null,{"$f":"ROUND(+$J71*BZ67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CC67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CF67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CI67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CL67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CO67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CR67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CU67,0)","v":0},null,null,{"$f":"ROUND(+$J71*CX67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DA67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DD67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DG67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DJ67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DM67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DP67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DS67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DV67,0)","v":0},null,null,{"$f":"ROUND(+$J71*DY67,0)","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+$J72*L67,0)","v":0},null,null,{"$f":"ROUND(+$J72*O67,0)","v":0},null,null,{"$f":"ROUND(+$J72*R67,0)","v":0},null,null,{"$f":"ROUND(+$J72*U67,0)","v":0},null,null,{"$f":"ROUND(+$J72*X67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AA67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AD67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AG67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AJ67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AM67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AP67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AS67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AV67,0)","v":0},null,null,{"$f":"ROUND(+$J72*AY67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BB67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BE67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BH67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BK67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BN67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BQ67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BT67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BW67,0)","v":0},null,null,{"$f":"ROUND(+$J72*BZ67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CC67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CF67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CI67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CL67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CO67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CR67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CU67,0)","v":0},null,null,{"$f":"ROUND(+$J72*CX67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DA67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DD67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DG67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DJ67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DM67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DP67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DS67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DV67,0)","v":0},null,null,{"$f":"ROUND(+$J72*DY67,0)","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+$J73*L67,0)","v":0},null,null,{"$f":"ROUND(+$J73*O67,0)","v":0},null,null,{"$f":"ROUND(+$J73*R67,0)","v":0},null,null,{"$f":"ROUND(+$J73*U67,0)","v":0},null,null,{"$f":"ROUND(+$J73*X67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AA67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AD67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AG67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AJ67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AM67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AP67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AS67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AV67,0)","v":0},null,null,{"$f":"ROUND(+$J73*AY67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BB67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BE67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BH67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BK67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BN67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BQ67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BT67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BW67,0)","v":0},null,null,{"$f":"ROUND(+$J73*BZ67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CC67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CF67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CI67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CL67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CO67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CR67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CU67,0)","v":0},null,null,{"$f":"ROUND(+$J73*CX67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DA67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DD67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DG67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DJ67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DM67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DP67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DS67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DV67,0)","v":0},null,null,{"$f":"ROUND(+$J73*DY67,0)","v":0}]
[null,"Max Asset Mgmt/Similar Fees ",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget'!$E$139","v":0},null,null,{"$f":"(1+$J$74)*L74","v":0},null,null,{"$f":"(1+$J$74)*O74","v":0},null,null,{"$f":"(1+$J$74)*R74","v":0},null,null,{"$f":"(1+$J$74)*U74","v":0},null,null,{"$f":"(1+$J$74)*X74","v":0},null,null,{"$f":"(1+$J$74)*AA74","v":0},null,null,{"$f":"(1+$J$74)*AD74","v":0},null,null,{"$f":"(1+$J$74)*AG74","v":0},null,null,{"$f":"(1+$J$74)*AJ74","v":0},null,null,{"$f":"(1+$J$74)*AM74","v":0},null,null,{"$f":"(1+$J$74)*AP74","v":0},null,null,{"$f":"(1+$J$74)*AS74","v":0},null,null,{"$f":"(1+$J$74)*AV74","v":0},null,null,{"$f":"(1+$J$74)*AY74","v":0},null,null,{"$f":"(1+$J$74)*BB74","v":0},null,null,{"$f":"(1+$J$74)*BE74","v":0},null,null,{"$f":"(1+$J$74)*BH74","v":0},null,null,{"$f":"(1+$J$74)*BK74","v":0},null,null,{"$f":"(1+$J$74)*BN74","v":0},null,null,{"$f":"(1+$J$74)*BQ74","v":0},null,null,{"$f":"(1+$J$74)*BT74","v":0},null,null,{"$f":"(1+$J$74)*BW74","v":0},null,null,{"$f":"(1+$J$74)*BZ74","v":0},null,null,{"$f":"(1+$J$74)*CC74","v":0},null,null,{"$f":"(1+$J$74)*CF74","v":0},null,null,{"$f":"(1+$J$74)*CI74","v":0},null,null,{"$f":"(1+$J$74)*CL74","v":0},null,null,{"$f":"(1+$J$74)*CO74","v":0},null,null,{"$f":"(1+$J$74)*CR74","v":0},null,null,{"$f":"(1+$J$74)*CU74","v":0},null,null,{"$f":"(1+$J$74)*CX74","v":0},null,null,{"$f":"(1+$J$74)*DA74","v":0},null,null,{"$f":"(1+$J$74)*DD74","v":0},null,null,{"$f":"(1+$J$74)*DG74","v":0},null,null,{"$f":"(1+$J$74)*DJ74","v":0},null,null,{"$f":"(1+$J$74)*DM74","v":0},null,null,{"$f":"(1+$J$74)*DP74","v":0},null,null,{"$f":"(1+$J$74)*DS74","v":0},null,null,{"$f":"(1+$J$74)*DV74","v":0}]
[null,"Cumulative Paid Deferred Dev. Fee ",null,null,null,null,null,null,null,null,null,{"$f":"+L66","v":0},null,null,{"$f":"+L75+O66","v":0},null,null,{"$f":"+O75+R66","v":0},null,null,{"$f":"+R75+U66","v":0},null,null,{"$f":"+U75+X66","v":0},null,null,{"$f":"+X75+AA66","v":0},null,null,{"$f":"+AA75+AD66","v":0},null,null,{"$f":"+AD75+AG66","v":0},null,null,{"$f":"+AG75+AJ66","v":0},null,null,{"$f":"+AJ75+AM66","v":0},null,null,{"$f":"+AM75+AP66","v":0},null,null,{"$f":"+AP75+AS66","v":0},null,null,{"$f":"+AS75+AV66","v":0},null,null,{"$f":"+AV75+AY66","v":0},null,null,{"$f":"+AY75+BB66","v":0},null,null,{"$f":"+BB75+BE66","v":0},null,null,{"$f":"+BE75+BH66","v":0},null,null,{"$f":"+BH75+BK66","v":0},null,null,{"$f":"+BK75+BN66","v":0},null,null,{"$f":"+BN75+BQ66","v":0},null,null,{"$f":"+BQ75+BT66","v":0},null,null,{"$f":"+BT75+BW66","v":0},null,null,{"$f":"+BW75+BZ66","v":0},null,null,{"$f":"+BZ75+CC66","v":0},null,null,{"$f":"+CC75+CF66","v":0},null,null,{"$f":"+CF75+CI66","v":0},null,null,{"$f":"+CI75+CL66","v":0},null,null,{"$f":"+CL75+CO66","v":0},null,null,{"$f":"+CO75+CR66","v":0},null,null,{"$f":"+CR75+CU66","v":0},null,null,{"$f":"+CU75+CX66","v":0},null,null,{"$f":"+CX75+DA66","v":0},null,null,{"$f":"+DA75+DD66","v":0},null,null,{"$f":"+DD75+DG66","v":0},null,null,{"$f":"+DG75+DJ66","v":0},null,null,{"$f":"+DJ75+DM66","v":0},null,null,{"$f":"+DM75+DP66","v":0},null,null,{"$f":"+DP75+DS66","v":0},null,null,{"$f":"+DS75+DV66","v":0},null,null,{"$f":"+DV75+DY66","v":0}]
[]
[null,"Total Deferred Developer Fee Budgeted for Payment Prior to Distributions and Residual Receipt Payments"]
[]
[null,"Sponsor Comments:"]
[]
[]
[null,"End of Document"]

{"sheet":"HCD Reserves Calculator","index":20,"n_rows":60,"n_cols":36,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,1,56,38],[57,1,57,38],[46,1,46,11],[46,12,46,14],[47,1,47,11],[47,12,47,14],[48,1,48,11],[48,12,48,14],[49,1,49,11],[49,12,49,14],[51,1,51,9],[51,10,51,13],[53,1,53,36],[53,37,53,38],[54,1,54,36],[42,5,42,11],[42,12,42,15],[42,24,42,30],[42,31,42,34],[43,1,43,11],[43,12,43,15],[43,20,43,30],[43,31,43,34],[45,1,45,7],[45,8,45,19],[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],[41,1,41,3],[41,4,41,7],[41,8,41,11],[41,12,41,15],[41,20,41,22],[41,23,41,26],[41,27,41,30],[41,31,41,34],[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],[39,1,39,3],[39,4,39,7],[39,8,39,11],[39,12,39,15],[39,20,39,22],[39,23,39,26],[39,27,39,30],[39,31,39,34],[37,1,37,3],[37,4,37,7],[37,8,37,11],[37,12,37,15],[37,20,37,22],[37,23,37,26],[37,27,37,30],[37,31,37,34],[36,1,36,3],[35,20,35,22],[35,23,35,30],[35,31,35,34],[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],[59,1,59,38],[29,1,29,38],[26,3,26,26],[26,35,26,38],[18,35,18,38],[20,35,20,38],[18,27,18,30],[19,27,19,30],[27,35,27,38],[27,31,27,34],[22,27,22,30],[22,35,22,38],[23,35,23,38],[25,31,25,34],[26,31,26,34],[22,31,22,34],[23,31,23,34],[19,35,19,38],[28,31,28,34],[33,1,33,34],[33,35,33,38],[35,1,35,3],[35,4,35,11],[35,12,35,15],[10,1,10,38],[24,35,24,38],[20,27,20,30],[20,31,20,34],[16,1,27,2],[16,3,16,38],[21,3,21,26],[21,27,21,30],[21,31,21,34],[21,35,21,38],[15,3,15,26],[15,27,15,30],[15,31,15,34],[15,35,15,38],[17,35,17,38],[17,3,17,26],[18,3,18,26],[19,3,19,26],[20,3,20,26],[22,3,22,26],[17,27,17,30],[3,5,3,25],[3,26,3,33],[5,1,5,38],[6,2,6,30],[6,31,6,34],[6,35,6,38],[3,34,3,38],[8,35,8,38],[9,2,9,34],[9,35,9,38],[6,1,7,1],[8,1,9,1],[1,1,1,38],[11,1,11,38],[17,31,17,34],[18,31,18,34],[19,31,19,34],[25,27,25,30],[25,35,25,38],[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],[13,35,14,38],[14,3,14,14],[14,15,14,19],[7,2,7,30],[7,31,7,34],[7,35,7,38],[8,2,8,34],[3,1,3,4],[32,1,32,14],[18,39,26,40],[27,3,27,26],[27,27,27,30],[26,27,26,30],[25,3,25,26],[23,3,23,26],[24,3,24,26],[24,27,24,30],[31,1,31,5],[28,1,28,30],[24,31,24,34],[23,27,23,30],[30,1,30,38],[28,35,28,38]]}
[]
[null,"HCD Reserve Requirements"]
[]
[null,"Project Name",null,null,null,{"$f":"IF('Project Overview'!F105>0,'Project Overview'!F105,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"IFERROR('Unit Mix'!D8,0)","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,{"$f":"SUM('Dev Budget SU'!D29:D39)-'Dev Budget SU'!D31-'Dev Budget SU'!D32-'Dev Budget SU'!D33-'Dev Budget SU'!D35","v":0},null,null,null,{"$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(OR('Project Overview'!$I$104=\"Acquisition & Rehabilitation\",'Project Overview'!$I$104=\"Rehabilitation\"),$AJ$8,MIN($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 (E110) minus Operating Budget Cell (E104)",null,null,null,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,{"$f":"'Operating Budget'!$E$111","v":0},null,null,null,null,"Amount subject to reserve calculation: (a - b)",null,null,null,null,null,null,{"$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 Budget'!$E$105","v":0}]
[null,2,null,"Replacement Reserve amount from above: (Cell AJ10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$10","v":0},null,null,null,{"$f":"$AB$16/12*3","v":0},null,null,null,{"$f":"$AB$16/12*4","v":0}]
[null,3,null,"Debt Service (including all HCD 0.42% Fees and Bond Issuer Fee)"]
[null,null,null,"\nName of Lender\n               Operating Budget cells (D125 to D137)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Debt\nService Amount",null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,null,null,{"$f":"IF('Operating Budget'!$D$126=\"\",\"\",'Operating Budget'!$D$126)","v":"1st Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$126","v":0},null,null,null,{"$f":"IFERROR(AB19/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB19/12*4,0)","v":0}]
[null,null,null,{"$f":"IF('Operating Budget'!$D$127=\"\",\"\",'Operating Budget'!$D$127)","v":"2nd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$127","v":0},null,null,null,{"$f":"IFERROR(AB20/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB20/12*4,0)","v":0}]
[null,null,null,{"$f":"IF('Operating Budget'!$D$128=\"\",\"\",'Operating Budget'!$D$128)","v":"3rd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$128","v":0},null,null,null,{"$f":"IFERROR(AB21/12*3,0)","v":0},null,null,null,0]
[null,null,null,"MHP .42% Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IsMhp,'Operating Budget'!$E$129,0)","v":0},null,null,null,{"$f":"IFERROR(AB22/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB22/12*4,0)","v":0}]
[null,null,null,{"$f":"IF('Operating Budget'!$D$130=\"\",\"\",'Operating Budget'!$D$130)","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$130","v":0},null,null,null,0,null,null,null,0]
[null,null,null,{"$f":"IF('Operating Budget'!$D$131=\"\",\"\",'Operating Budget'!$D$131)","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$131","v":0},null,null,null,0,null,null,null,0]
[null,null,null,{"$f":"IF('Operating Budget'!$D$132=\"\",\"\",'Operating Budget'!$D$132)","v":"Bond Issuer Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$132","v":0},null,null,null,0,null,null,null,0]
[null,null,null,{"$f":"IF('Operating Budget'!$D$133=\"\",\"\",'Operating Budget'!$D$133)","v":"Miscellaneous Financial Expenses (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget'!$E$133","v":0},null,null,null,0,null,null,null,0]
[null,null,null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB27/12*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,{"$f":"SUM(AB19:AE27)","v":0},null,null,null,{"$f":"SUM(AF19:AI27)","v":0},null,null,null,{"$f":"SUM(AJ19:AM27)","v":0}]
[null,"UMR Required Operating Reserve Amount:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF14+AF16+AF28","v":0},null,null,null,{"$f":"AJ14+AJ16+AJ28","v":0}]
[null,"If Reserve amounts are different than the required amount, enter Reserve amounts and how they are calculated below:"]
[]
[]
[null," §7312.1 Transition Reserve Pool Fee Calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pooled Transition Reserve Policy"]
[null," Does the Project propose the use of a Qualified Project Rental or Operating Subsidy, as defined in Guidelines Appendix A?"]
[]
[null,"Subsidy #1",null,null,{"$f":"IF('Unit Mix'!AB7>0,'Unit Mix'!AB7,\"\")","v":""},null,null,null,null,null,null,null,"Contract Term: (enter in years)",null,null,null,null,null,null,null,"Subsidy #2",null,null,{"$f":"IF('Unit Mix'!AF7>0,'Unit Mix'!AF7,\"\")","v":""},null,null,null,null,null,null,null,"Contract Term: (enter in years)"]
[null,"Bedroom Size",null,null,"Number of Units",null,null,null,"Contract Rent",null,null,null,"Annual Subsidy",null,null,null,null,null,null,null,"Bedroom Size",null,null,"Number of Units",null,null,null,"Contract Rent",null,null,null,"Annual Subsidy"]
[null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"E38*I38*12","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"X38*AB38*12","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"E39*I39*12","v":0},null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"X39*AB39*12","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,0]
[null,3,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"E42*I42*12","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"X42*AB42*12","v":0}]
[null,null,null,null,null,"Maximum Total Annual Subsidy",null,null,null,null,null,null,{"$f":"SUM(M38:P42)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maximum Total Annual Subsidy",null,null,null,null,null,null,{"$f":"SUM(AF38:AI42)","v":0}]
[null,"Pooled transition reserve fee for Subsidy #1 (15% of maximum total annual subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"$M$43*0.15","v":0},null,null,null,null,null,null,null,"Pooled transition reserve fee for Subsidy #2 (15% of maximum total annual subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$43*0.15","v":0}]
[]
[null,"Local Operating Subsidy Name:"]
[null,"Total Operating Subsidy Amount"]
[null,"Number of years included in total operating subsidy"]
[null,"One year's worth of operating subsidy",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$47=0,0,$M$47/$M$48)","v":0}]
[null,"Pooled transition reserve fee for Subsidy (15% of one year's worth of operating subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"$M$49*0.15","v":0}]
[]
[null,"Total Pooled Transition Reserve Fee",null,null,null,null,null,null,null,null,{"$f":"SUM(M44,AF44,M50)","v":0}]
[]
[null,"Does the Project propose the use of project-based rental assistance or operating assistance that does not fall within the definition of a Qualified Project Rental or Operating Subsidy?"]
[null,"if yes, the Sponsor must fund the Transition Reserve as described in the MHP Guidelines Section 7312.1(b)(2)"]
[]
[null,"Applicant comments:"]
[]
[]
[null,"End of Document"]

{"sheet":"High-Cost Verification","index":21,"n_rows":65,"n_cols":49,"rows_kept":65,"cut":false,"hidden":false,"merged":[[53,31,54,37],[51,2,51,30],[51,31,51,32],[51,33,51,37],[4,38,4,39],[8,33,8,37],[54,2,54,4],[54,5,54,6],[54,7,54,11],[54,12,54,17],[54,18,54,23],[54,24,54,30],[47,2,48,30],[47,31,47,32],[47,33,47,37],[48,31,48,37],[52,2,53,30],[37,31,37,32],[38,2,39,30],[38,31,38,32],[39,31,39,32],[52,31,52,32],[52,33,52,37],[44,2,45,30],[44,31,44,32],[44,33,44,37],[46,2,46,9],[46,10,46,16],[49,31,49,32],[31,31,31,32],[50,2,50,30],[26,33,43,37],[27,31,27,32],[28,2,29,30],[34,2,35,30],[34,31,34,32],[35,31,35,32],[49,33,49,37],[49,2,49,30],[32,2,33,30],[32,31,32,32],[33,31,33,32],[26,2,27,30],[26,31,26,32],[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],[19,2,19,30],[19,31,19,32],[19,33,19,37],[20,2,20,30],[20,31,20,32],[20,33,20,37],[28,31,28,32],[29,31,29,32],[30,2,31,30],[30,31,30,32],[21,2,21,30],[21,33,21,37],[21,31,21,32],[22,2,23,30],[22,31,22,32],[23,31,23,32],[24,2,25,30],[24,31,24,32],[25,31,25,32],[18,2,18,30],[18,33,18,37],[15,31,15,32],[15,33,15,37],[16,31,16,32],[16,2,16,30],[16,33,16,37],[15,1,15,13],[3,5,3,19],[3,20,3,21],[3,28,3,35],[3,22,3,27],[4,1,4,4],[4,5,4,8],[9,1,9,7],[6,1,6,7],[6,33,6,37],[7,1,7,7],[8,1,8,7],[8,19,8,32],[9,19,10,32],[1,1,1,37],[7,8,7,12],[8,8,8,12],[9,8,9,12],[10,8,10,12],[11,8,11,12],[6,13,6,14],[7,13,7,14],[8,13,8,14],[9,13,9,14],[10,13,10,14],[11,13,11,14],[6,15,6,18],[7,15,7,18],[8,15,8,18],[9,15,9,18],[10,15,10,18],[11,15,11,18],[6,19,6,32],[7,19,7,32],[7,33,7,37],[6,8,6,12],[3,1,3,4],[3,36,3,37],[56,2,56,37],[16,1,17,1],[46,17,46,26],[46,27,46,30],[12,28,13,37],[45,31,46,37],[9,33,10,37],[11,19,11,32],[11,33,11,37],[13,1,13,7],[13,8,13,9],[13,10,13,13],[13,14,13,16],[52,1,54,1],[47,1,48,1],[44,1,46,1],[50,31,50,32],[50,33,50,37],[10,1,10,7],[11,1,11,7],[17,31,17,32],[18,31,18,32],[17,2,17,30],[17,33,17,37]]}
[]
[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$4,TCACTBL,AO7),0)","v":0},null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],0,UnitsTbl[Total Units])","v":0},null,{"$f":"IF(ISERROR((I8*N8)),0,(I8*N8))","v":0},null,null,null,"TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$4,TCACTBL,AO8),0)","v":0},null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],1,UnitsTbl[Total Units])","v":0},null,{"$f":"IF(ISERROR((I9*N9)),0,(I9*N9))","v":0},null,null,null,{"$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$4,TCACTBL,AO9),0)","v":0},null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],2,UnitsTbl[Total Units])","v":0},null,{"$f":"IF(ISERROR((I10*N10)),0,(I10*N10))","v":0},null,null,null,{"$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$4,TCACTBL,AO10),0)","v":0},null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],3,UnitsTbl[Total Units])","v":0},null,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$4,TCACTBL,AO11),0)","v":0},null,null,null,null,{"$f":"SUMIF(UnitsTbl[Number of Bedrooms],4,UnitsTbl[Total Units])+SUMIF(UnitsTbl[Number of Bedrooms],5,UnitsTbl[Total Units])+SUMIF(UnitsTbl[Number of Bedrooms],6,UnitsTbl[Total Units])+SUMIF(UnitsTbl[Number of Bedrooms],7,UnitsTbl[Total Units])+SUMIF(UnitsTbl[Number of Bedrooms],8,UnitsTbl[Total Units])+SUMIF(UnitsTbl[Number of Bedrooms],9,UnitsTbl[Total Units])","v":0},null,0,null,null,null,"Total Eligible Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dev Budget SU'!$F$3,'Dev Budget SU'!$G$3)","v":0},null,null,null,null,null,null,null,null,null,"El Dorado",331890,382666,461600,590848,658242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"SUMIFS(UnitsTbl[Total Units],UnitsTbl[Restricted Income Level],\"Manager\")","v":0},null,"TOTAL UNITS:",null,null,null,{"$f":"SUM(UnitsTbl[Total Units])","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenn",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Humboldt",352022,405878,489600,626688,698170]
[null,"ADJUSTMENTS Cal Code of Reg §10327(c)(5)(A-F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,"Imperial",324988,374708,452000,578560,644552]
[null,"(A)","Adjustment for Projects paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages (20%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$7*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Kings",307732,354812,428000,547840,610328]
[null,"(C)","For Projects where a day care center is part of the development (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$20=\"yes\",$AH$7*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Lake",352022,405878,489600,626688,698170]
[null,"(D)","For Projects where 100 percent of the units are for Special Needs populations (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$21=\"yes\",$AH$7*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Lassen",352022,405878,489600,626688,698170]
[null,"(E)","Project applying under §10325 or §10326 of the TCAC regulations that includes one or more of the features below (up to 20%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AF$23:$AG$44)>0.005,MIN(0.2,SUM($AF$23:$AG$44))*$AH$7,0)","v":0},null,null,null,null,null,null,null,null,null,"Los Angeles",437727,504695,608800,779264,868149]
[null,null,"All electric. Twenty percent (20%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$23=\"Yes\",0.2,0)","v":0}]
[null,null,"For rehabilitation projects, electric ready as defined in Section 160.9 of the 2022 Building Energy Efficiency Standards. Fifteen percent (15%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$25=\"Yes\",0.15,0)","v":0}]
[null,null,"(1) Project shall have onsite renewable generation estimated to produce 50% or more of annual tenant electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 50% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (2) only if the renewable generation used to calculate each basis increase does not overlap (5%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madera",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$27=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Marin",384234,443018,534400,684032,762054]
[null,null,"(2) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mariposa",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$29=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Mendocino",352022,405878,489600,626688,698170]
[null,null,"(3) Newly constructed Project buildings shall be 15% or more energy efficient than the 2019 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24) by at least 5 EDR points for energy efficiency alone (not counting solar); except that if the local building department has determined that building permit applications submitted on or before December 31, 2019 are complete, then newly constructed Project buildings shall be fifteen percent (15%) or more energy efficient than the 2016 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24) (4%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Merced",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$31=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Modoc",352022,405878,489600,626688,698170]
[null,null,"(4) Rehab Project buildings shall have 80% decrease in estimated annual energy use (or improvement in energy efficiency) in the HERS II post rehabilitation (4%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mono",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$33=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Monterey",404366,466230,562400,719872,801982]
[null,null,"(5) Irrigate only with reclaimed water, greywater, or rainwater (excepting water used for Community Gardens) or irrigate with reclaimed water, grey water, or rainwater in an amount that annually equals or exceeds 20,000 gallons or 300 gallons per unit, whichever is less (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Napa",384234,443018,534400,684032,762054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$35=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Nevada",352022,405878,489600,626688,698170]
[null,null,"(6) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange",396888,457608,552000,706560,787152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$37=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Placer",331890,382666,461600,590848,658242]
[null,null,"(7) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, natural linoleum, natural rubber, or ceramic tile in all kitchens, living rooms, and bathrooms (where no VOC adhesives or backing is also used) (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plumas",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$39=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Riverside",324988,374708,452000,578560,644552]
[null,null,"(8) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, or natural linoleum, natural rubber, or ceramic tile in all interior floor space other than units (where no VOC adhesives or backing is also used) (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacramento",331890,382666,461600,590848,658242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$41=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Benito",352022,405878,489600,626688,698170]
[null,null,"(9) For new construction Projects only, meet all requirements of the U.S. Environmental Protection Agency Indoor Air Plus Program (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Bernardino",324988,374708,452000,578560,644552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$43=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Diego",353173,407205,491200,628736,700451]
[null,"(F)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer (lesser of costs or 15% basis adjustment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$45=\"Yes\",MIN($AB$47,$AH$7*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,"San Francisco",689665,795177,959200,1227776,1367819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Joaquin",307732,354812,428000,547840,610328]
[null,null,"If Yes, select type of work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Luis Obispo",404366,466230,562400,719872,801982]
[null,"(G)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Mateo",532060,613460,740000,947200,1055240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$48=\"yes\",\"Please Enter Amount Above:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Santa Barbara",404366,466230,562400,719872,801982]
[null,"(H)","Projects where at least 95% of the Project's upper floor units are serviced by an elevator (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$50=\"yes\",($AH$7*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,"Santa Clara",532060,613460,740000,947200,1055240]
[null,"(I)","Projects wherein at least 95% of the building(s) is constructed as Type I as defined in the California Building Code, in which case, the Type III 10% increase below is not allowed (15%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AF51=\"Yes\",(AH7*0.15),0),0)","v":0},null,null,null,null,null,"High Resource",null,null,null,"Santa Cruz",404366,466230,562400,719872,801982]
[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,"High Segregation & Poverty",null,null,null,"Shasta",319236,368076,444000,568320,633144]
[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$7*0.1,0),0)","v":0},null,null,null,null,null,"Highest Resource",null,null,null,"Sierra",352022,405878,489600,626688,698170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Resource",null,null,null,"Siskiyou",352022,405878,489600,626688,698170]
[null,null,"County Eligibility:",null,null,{"$f":"IFERROR(IF(VLOOKUP($W$4,$AR$3:$AW$65,$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,"Missing / Insufficient Data",null,null,null,"Solano",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,null,null,null,null,null,null,null,null,"Moderate Resource",null,null,null,"Sonoma",384234,443018,534400,684032,762054]
[null,null,"End of Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moderate Resource (Rapidly Changing)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]

{"sheet":"Developer Fee","index":22,"n_rows":80,"n_cols":36,"rows_kept":80,"cut":false,"hidden":false,"merged":[[79,1,79,38],[49,35,49,38],[47,28,47,31],[69,21,69,24],[70,19,70,20],[62,19,62,20],[61,2,61,15],[62,2,62,15],[70,16,70,18],[70,21,70,24],[66,2,66,38],[67,2,67,38],[68,16,68,17],[56,1,56,38],[57,1,57,38],[63,2,63,15],[68,2,68,15],[69,2,69,15],[77,35,77,38],[77,1,77,34],[75,2,75,15],[71,2,71,20],[71,21,71,24],[70,2,70,15],[3,1,3,4],[3,5,3,29],[11,30,11,33],[16,26,16,29],[11,1,11,10],[6,1,6,9],[7,1,7,36],[1,1,1,38],[21,24,21,27],[21,28,21,33],[21,11,21,14],[21,1,21,10],[18,30,18,33],[2,1,2,38],[13,26,13,29],[15,26,15,29],[21,34,21,38],[17,26,17,29],[11,34,11,38],[15,34,15,38],[16,34,16,38],[15,1,15,25],[18,26,18,29],[18,1,18,25],[59,2,59,38],[47,35,47,38],[47,2,47,27],[49,2,49,34],[47,32,47,34],[4,5,4,8],[16,1,16,25],[17,1,17,25],[4,1,4,4],[29,35,29,38],[31,35,31,38],[25,23,25,24],[26,23,26,24],[23,16,23,22],[23,23,23,28],[31,32,31,34],[31,2,31,27],[31,28,31,31],[7,37,7,38],[8,1,8,36],[51,35,51,38],[51,14,51,24],[51,25,51,28],[51,30,51,33],[60,2,60,38],[64,2,64,20],[62,16,62,18],[63,16,63,18],[61,16,61,17],[62,21,62,24],[63,21,63,24],[64,21,64,24],[63,19,63,20],[69,19,69,20],[69,16,69,18],[73,2,73,38],[74,2,74,15],[74,16,74,17],[75,16,75,18],[75,19,75,20],[75,21,75,24],[26,10,26,11],[32,28,32,31],[32,32,32,34],[33,28,33,31],[46,2,46,27],[45,32,45,34],[46,32,46,34],[44,32,44,34],[33,2,33,27],[43,35,43,38],[40,37,40,38],[42,35,42,38],[43,28,43,31],[42,2,42,27],[43,2,43,27],[43,32,43,34],[21,15,21,23],[23,1,23,6],[23,7,23,14],[13,30,13,33],[15,30,15,33],[16,30,16,33],[17,30,17,33],[29,29,29,34],[29,2,29,24],[44,2,44,27],[45,2,45,27],[53,35,53,38],[53,21,53,34],[38,35,38,38],[38,1,38,34],[42,28,42,31],[25,1,25,9],[26,1,26,9],[25,14,25,22],[26,14,26,22],[40,1,40,36],[32,35,32,38],[32,2,32,27],[33,35,33,38],[34,2,34,34],[25,10,25,11],[42,32,42,34],[33,32,33,34],[34,35,34,38]]}
[]
[null,"HCD 2024 Developer Fee Calculator - 04/03/2024"]
[null,"TCAC regulations - 04/03/2024"]
[null,"Project Name:",null,null,null,{"$f":"IF(ProjectName>0,ProjectName,\"\")","v":""}]
[null,"Project Phase:",null,null,null,"Origination"]
[]
[null,"ADMINISTRATIVE NOTICE NO. 24-03"]
[null,"Per \"ADMINISTRATIVE NOTICE NO. 24-03\", does the proposed Project have a previous HCD award to which the new Developer Fee not apply?"]
[null,"Applicant must use the Developer Fee calculations already in place from its previous HCD award, do not alter those previous calculations when entering data at the following sheets in this Application; \"Dev Sources\", \"Dev Budget SU\", and \"Cash Flow\"."]
[]
[]
[null,"Developer Fee Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCAC Project #"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCD Limit",null,null,null,"Project Amt."]
[]
[null,{"$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$24,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1e\",IF(vmDF=\"No Tax Credits\",\"Max Developer Fee payable from development funding sources\",\"Max Developer Fee payable from development funding sources\"))","v":"Max Developer Fee payable from development funding sources"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$54))))","v":0},null,null,null,{"$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$17)))","v":0},null,null,null,{"$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":"SUM('Dev Budget SU'!D117,'Dev Budget SU'!E117)","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,null,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$24,12,26))","v":""}]
[]
[null,"15 Low-Income Special Needs Units",null,null,null,null,null,null,null,null,15,null,null,null,"Total Special Needs Units",null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(_xlfn._xlws.FILTER(UnitsTbl[Total Units],(UnitsTbl[Special Needs?]=\"Yes\")+(#REF!=\"Yes\")),UnitsTbl[Other Special Needs]),0)","v":0}]
[null,"25% of Project's Low-Income Units",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIFS(UnitsTbl[Total Units],UnitsTbl[Restricted Income Level],\"<=80%\")*0.25,0)","v":0},null,null,null,"Qualifies for Special Needs increase",null,null,null,null,null,null,null,null,{"$f":"$X$26>=MAX($K$26,$K$27)","v":false}]
[]
[]
[null,null,{"$f":"IF(AND(vmProjectDevType=\"New Construction\",vmDF=\"No Tax Credits\"),\"Per MHP guidelines - New Construction Non-Tax Credit projecs to follow TCAC 9% Calculations\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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 SU'!$F$3-SUM('Dev Budget SU'!$F$111:$F$116)","v":0},null,null,null,0.15,null,null,{"$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 SU'!$G$3-SUM('Dev Budget SU'!$G$111:$G$116)","v":0},null,null,null,{"$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":"SUM('Dev Budget SU'!$Y$3:$Z$3)-SUM('Dev Budget SU'!$Y$111:$Z$116)","v":0},null,null,null,0.15,null,null,{"$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,{"$f":"'Dev Budget SU'!$F$3-SUM('Dev Budget SU'!$F$111:$F$116)","v":0},null,null,null,{"$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":"SUM('Dev Budget SU'!$Y$3:$Z$3)-SUM('Dev Budget SU'!$Y$111:$Z$116)","v":0},null,null,null,0.15,null,null,{"$f":"$AC$44*AG44","v":0}]
[null,null,{"$f":"IF(OR($F$5=\"\",$X$24=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - at-risk development meeting the requirements of §10325(g)(4) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
[null,null,{"$f":"IF(AND($F$5<>\"\",$X$24<>\"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$5=\"\",$X$24=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - 30% or more of units restricted to 50% AMI or less - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
[null,null,{"$f":"IF(OR($F$5=\"\",$X$24=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - Pursuant to MHP Section 7305(b)(4)\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($F$5=\"\",$X$24<>\"Acq. Rehabilitation\"),0,'Dev Budget SU'!$G$3-SUM('Dev Budget SU'!$G$111:$G$116))","v":0},null,null,null,0.05,null,null,{"$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)(2)"]
[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":"Local Enviro Verification","index":23,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,38],[5,13,5,38],[6,13,6,38],[7,13,7,38],[8,13,8,38],[9,13,9,38],[19,1,19,38],[20,1,20,38],[23,13,23,38],[24,13,24,38],[23,1,23,12],[24,1,24,12],[22,1,22,3],[16,1,16,38],[8,1,8,12],[13,34,13,38],[1,1,1,38],[18,1,18,22],[17,1,17,22],[17,31,17,38],[18,31,18,38],[17,23,17,26],[18,23,18,26],[17,27,17,30],[18,27,18,30],[5,1,5,12],[6,1,6,12],[7,1,7,12],[2,1,2,38],[3,1,3,12],[4,1,4,12],[3,13,3,38],[4,13,4,38],[9,1,9,12],[10,1,10,12],[10,13,10,38],[11,1,11,38],[13,1,13,23],[13,29,13,33],[13,24,13,28],[12,1,12,36],[12,37,12,38],[14,34,14,38],[25,13,25,38],[25,1,25,12],[14,21,14,23],[15,1,15,38],[14,29,14,33],[14,24,14,28],[22,4,22,7],[22,8,22,38],[14,1,14,20],[26,1,26,12],[27,1,27,12],[28,1,28,12],[26,13,26,38],[27,13,27,38],[28,13,28,38]]}
[]
[null,"Local Approvals and Environmental Review Verification"]
[null,"To the Sponsor/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. If an item is not required, include the reason why in box provided."]
[null,"Project Sponsor/Applicant: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$P$168>0,'Project Overview'!$P$168,\"\")","v":""}]
[null,"Sponsor/Applicant Address:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$F$5>0,'Contact List'!$F$5,\"\")","v":""}]
[null,"Sponsor/Applicant City:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$G$5>0,'Contact List'!$G$5,\"\")","v":""}]
[null,"Project Name: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjectName>0,ProjectName,\"\")","v":""}]
[null,"Project Address/site: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$Y$105>0,'Project Overview'!$Y$105,\"\")","v":""}]
[null,"Project City: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$O$106>0,'Project Overview'!$O$106,\"\")","v":""}]
[null,"Project County: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$F$106=\"\",\"\",'Project Overview'!$F$106)","v":""}]
[null,"Assessor Parcel Numbers (APNs):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Project Overview'!$B$113,\"  \",'Project Overview'!$B$114,\"  \", 'Project Overview'!$B$115, 'Project Overview'!$H$113,\"  \", 'Project Overview'!$H$114, 'Project Overview'!$H$115,\"  \",'Project Overview'!$N$113,\"  \",'Project Overview'!$N$114,\"  \", 'Project Overview'!$N$115)","v":"            "}]
[null,"To the local jurisdiction: The Sponsor/Applicant named above has submitted an application to the State Dept. of Housing and Community Development (HCD) requesting funding for the Project named above, under the Tribal Multifamily Super NOFA. Project readiness is a component of that process and verification of items listed below will be used in evaluating Tribal Multifamily Super NOFA applications."]
[null,"Is this Project approved \"by right\"?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable for this Project",null,null,null,null,"Final date of Public Comment Period",null,null,null,null,"Approved  Date"]
[null,"CEQA Environmental Clearance is finally approve or unnecessary:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEQA"]
[null,"Specify in the box below, items not required and explain why (include documentation, if applicable):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Required for this Project?",null,null,null,"Under Review?",null,null,null,"Verified as Completed and date completed"]
[null,"All necessary, discretionary, and non-discretionary public land use approvals except building permits and other ministerial approvals are:"]
[null,"Specify in the box below, items not required and explain why (include documentation, if applicable):"]
[]
[]
[null,"Dated:"]
[null,"Statement Completed by (please print):"]
[null,"Signature:"]
[null,"Title:"]
[null,"Agency or Department:"]
[null,"Agency or Department Address:"]
[null,"Agency or Department Phone:"]
[]
[null,"End of Document"]

{"sheet":"Sponsor Certification","index":24,"n_rows":45,"n_cols":37,"rows_kept":45,"cut":false,"hidden":false,"merged":[[12,23,12,34],[13,23,13,34],[12,11,12,21],[41,11,41,21],[36,1,36,36],[44,1,44,38],[5,1,5,38],[6,1,6,38],[3,1,3,38],[4,1,4,38],[13,1,13,9],[13,11,13,19],[7,1,7,38],[8,1,8,38],[9,1,9,38],[10,1,10,38],[19,1,19,38],[22,1,22,38],[23,1,23,38],[28,37,28,38],[25,37,25,38],[4,39,4,40],[1,39,1,40],[13,36,13,38],[42,36,42,38],[11,1,11,38],[15,1,15,38],[16,1,16,38],[17,1,17,38],[18,1,18,38],[12,1,12,9],[12,36,12,38],[28,1,28,36],[20,1,20,38],[21,1,21,38],[27,37,27,38],[26,37,26,38],[24,37,24,38],[24,1,24,36],[25,1,25,36],[26,1,26,36],[30,1,30,36],[42,1,42,9],[37,1,37,38],[41,1,41,9],[41,36,41,38],[38,31,38,36],[38,37,38,38],[40,1,40,38],[38,1,38,3],[38,13,38,30],[39,1,39,38],[42,11,42,21],[41,23,41,34],[42,23,42,34],[1,1,1,38],[36,37,36,38],[38,4,38,12],[27,1,27,36],[29,1,29,38],[33,1,33,36],[35,37,35,38],[34,37,34,38],[33,37,33,38],[32,1,32,36],[32,37,32,38],[35,1,35,36],[34,1,34,36],[31,37,31,38],[30,37,30,38],[31,1,31,36]]}
[]
[null,"Certification & Legal Status"]
[]
[null,"On behalf of the entity identified in the signature block below, I certify that:"]
[null,"1) The information, statements and attachments included in this Application are, to the best of my knowledge and belief, true and correct."]
[null,"2) I possess the legal authority to submit this Application on behalf of the entity identified in the signature block."]
[null,"3) The following is a complete disclosure of all identities of interest - of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the Project. \"Related Party\" is defined in §10302 of the California Code of Regulations (CTCAC Regulations): "]
[]
[null,"4) As of the date of Application, the Project, or the real property on which the Project is proposed (Property) is not part to or the subject of any claim or action at the State or Federal appellate level."]
[null,"5) I have disclosed and described below any claim or action undertaken which affects or potentially affects the feasibility of the Project."]
[null,"In addition, I acknowledge that all information in this Application and attachments is public, and may be disclosed by the State."]
[]
[]
[null,"Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[]
[null,"Legal Disclosure"]
[null,"For purposes of the following questions, and with the exceptions noted below, the term “applicant” shall include the sponsor(s)/Applicant(s), and any subsidiary of the sponsor(s)/Applicant(s) if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the Application or the Project. "]
[null,"In addition to each of these entities themselves, the term “applicant” shall also include the direct and indirect holders of more than ten percent (10%) of the ownership interests in the entity, as well as the officers, directors, principals and senior executives of the entity if the entity is a corporation, the general and limited partners of the entity if the entity is a partnership, and the members or managers of the entity if the entity is a limited liability company. For Projects using tax-exempt bonds, it shall also include the individual who will be executing the bond purchase agreement."]
[null,"The following questions must be responded to for each entity and person qualifying as an \"applicant,\" or \"joint applicant\" as defined above.  "]
[null,"Explain all positive responses on a separate sheet and include with this questionnaire in the Application."]
[null,"Exceptions:"]
[null,"Public entity applicants without an ownership interest in the proposed Project, including but not limited to cities, counties, and joint powers authorities with 100 or more members, are not required to respond to this questionnaire. "]
[null,"Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
[null,"Civil Matters"]
[null,"1) Has the applicant filed a bankruptcy or receivership case or had a bankruptcy or receivership action commenced against it, defaulted on a loan or been foreclosed against in past ten years? "]
[null,"2) Is the applicant currently a party to, or been notified that it may become a party to, any civil litigation that may materially and adversely affect (a) the financial condition of the applicant’s business, or (b) the Project that is the subject of the Application?"]
[null,"3) Have there been any administrative or civil settlements, decisions, or judgments against the applicant within the past ten years that materially and adversely affected (a) the financial condition of the applicant’s business, or (b) the Project that is the subject of the Application?"]
[null,"4) Is the applicant currently subject to, or been notified that it may become subject to, any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency? "]
[null,"5) In the past ten years, has the applicant been subject to any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency that resulted in a settlement, decision, or judgment? "]
[null,"Criminal Matters"]
[null,"6) Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, felony charges against the applicant? "]
[null,"7) Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, misdemeanor charges against the applicant for matters relating to the conduct of the applicant’s business? "]
[null,"8) Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, criminal charges (whether felony or misdemeanor) against the applicant for any financial or fraud related crime? "]
[null,"9) Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, that could materially affect the financial condition of the applicant’s business?"]
[null,"10) Within the past ten years, has the applicant been convicted of any felony? "]
[null,"11) Within the past ten years, has the applicant been convicted of any misdemeanor related to the conduct of the applicant’s business?  "]
[null,"12) Within the past ten years, has the applicant been convicted of any misdemeanor for any financial or fraud related crime? "]
[null,"Please provide a letter of explanation if you responded \"Yes\" to any of the questions above."]
[null,"File Name:",null,null,{"$f":"'Document Checklist-Full List'!$E$139","v":"61. Sponsor or Applicant Certification Letter Of Explanation"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist-Full List'!$N$139","v":"Letter of Explanation(s) for Certification & Legal \"Yes\" answers, or as clarification deemed necessary by the Sponsor/Applicant for information included in this application."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[]
[]
[null,"Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[]
[null,"End of Document"]

{"sheet":"Entity Org Docs","index":25,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,21,38],[9,1,9,38],[6,1,6,38],[3,1,3,38],[4,1,4,38],[20,1,20,38],[19,1,19,38],[10,1,10,38],[15,1,15,38],[12,1,12,38],[13,1,13,38],[16,1,16,38],[18,1,18,38],[17,1,17,38],[8,1,8,38],[11,1,11,38],[14,1,14,38],[1,39,1,40],[7,1,7,38],[1,1,1,38]]}
[]
[null,"Entity Organizational Documents"]
[]
[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,"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,"End of Document"]

{"sheet":"Document Checklist-Full List","index":26,"n_rows":151,"n_cols":40,"rows_kept":151,"cut":false,"hidden":false,"merged":[[143,4,143,12],[135,13,135,34],[135,35,135,38],[125,4,125,12],[125,13,125,34],[127,1,127,17],[128,4,128,12],[128,13,128,34],[128,35,128,38],[129,4,129,12],[135,4,135,12],[138,35,138,38],[131,4,131,12],[125,1,125,3],[2,39,6,47],[122,4,122,12],[98,13,98,34],[1,1,2,38],[48,13,48,34],[40,35,40,38],[92,1,92,3],[81,13,81,34],[81,4,81,12],[91,1,91,3],[85,1,85,3],[40,13,40,34],[122,35,122,38],[116,35,116,38],[96,35,96,38],[113,35,113,38],[112,1,112,12],[100,35,100,38],[119,35,119,38],[96,4,96,12],[97,1,97,3],[111,13,111,34],[103,13,103,34],[107,13,107,34],[147,4,147,12],[147,13,147,34],[147,35,147,38],[137,1,137,17],[142,4,142,12],[144,35,144,38],[138,1,138,3],[142,35,142,38],[141,35,141,38],[140,1,140,12],[145,35,145,38],[145,4,145,12],[143,13,143,34],[146,4,146,12],[146,13,146,34],[146,35,146,38],[138,4,138,12],[144,13,144,34],[145,13,145,34],[144,4,144,12],[143,35,143,38],[142,13,142,34],[141,4,141,12],[138,13,138,34],[115,1,115,12],[113,13,113,34],[100,1,100,3],[101,1,101,3],[113,4,113,12],[108,1,108,12],[109,4,109,12],[109,13,109,34],[106,4,106,12],[106,13,106,34],[110,1,110,12],[111,4,111,12],[107,4,107,12],[111,35,111,38],[102,4,102,12],[102,13,102,34],[102,35,102,38],[103,4,103,12],[100,13,100,34],[97,13,97,34],[100,4,100,12],[77,13,77,34],[101,35,101,38],[101,4,101,12],[103,35,103,38],[106,35,106,38],[107,35,107,38],[109,35,109,38],[92,35,92,38],[79,13,79,34],[76,35,76,38],[77,35,77,38],[71,4,71,12],[98,1,98,3],[94,1,94,3],[101,13,101,34],[96,13,96,34],[113,1,113,3],[80,13,80,34],[73,13,73,34],[74,4,74,12],[79,4,79,12],[71,1,71,3],[72,1,72,3],[73,1,73,3],[78,4,78,12],[86,1,86,3],[71,13,71,34],[83,35,83,38],[94,13,94,34],[85,4,85,12],[91,35,91,38],[88,35,88,38],[94,35,94,38],[97,4,97,12],[99,1,99,3],[96,1,96,3],[99,4,99,12],[98,4,98,12],[104,1,104,12],[105,4,105,12],[105,13,105,34],[79,35,79,38],[87,13,87,34],[99,13,99,34],[91,13,91,34],[85,35,85,38],[105,35,105,38],[99,35,99,38],[75,1,75,12],[76,4,76,12],[77,1,77,3],[66,4,66,12],[70,1,70,3],[70,4,70,12],[69,4,69,12],[68,1,68,12],[73,4,73,12],[7,35,7,38],[13,35,13,38],[87,1,87,3],[95,1,95,12],[92,4,92,12],[86,4,86,12],[78,1,78,3],[80,4,80,12],[94,4,94,12],[90,1,90,3],[82,1,82,12],[81,1,81,3],[89,1,89,12],[84,1,84,3],[84,4,84,12],[80,1,80,3],[93,1,93,12],[83,1,83,3],[88,1,88,3],[83,4,83,12],[91,4,91,12],[88,4,88,12],[90,4,90,12],[87,4,87,12],[15,13,15,34],[21,4,21,12],[22,1,22,3],[22,4,22,12],[3,1,3,38],[4,1,4,38],[6,35,6,38],[6,4,6,12],[7,4,7,12],[6,1,6,3],[7,1,7,3],[13,1,13,3],[10,1,10,12],[7,13,7,34],[6,13,6,34],[12,1,12,3],[12,13,12,34],[11,1,11,3],[11,4,11,12],[11,13,11,34],[12,4,12,12],[8,35,8,38],[11,35,11,38],[8,13,8,34],[24,1,24,3],[16,13,16,34],[25,4,25,12],[17,4,17,12],[24,13,24,34],[20,4,20,12],[23,4,23,12],[20,1,20,3],[25,24,25,34],[16,1,16,3],[16,4,16,12],[18,4,18,12],[23,1,23,3],[19,13,19,34],[25,1,25,3],[18,1,18,3],[21,1,21,3],[20,13,20,34],[15,35,15,38],[8,1,8,3],[13,4,13,12],[13,13,13,34],[12,35,12,38],[14,4,14,12],[8,4,8,12],[17,1,17,3],[150,1,150,38],[41,4,41,12],[42,4,42,12],[43,4,43,12],[72,13,72,34],[74,13,74,34],[79,1,79,3],[76,1,76,3],[74,1,74,3],[141,13,141,34],[97,35,97,38],[98,35,98,38],[80,35,80,38],[14,13,14,34],[14,1,14,3],[17,13,17,34],[148,4,148,12],[64,35,64,38],[64,13,64,34],[77,4,77,12],[62,35,62,38],[65,13,65,34],[54,1,54,3],[54,13,54,34],[56,1,56,3],[56,35,56,38],[63,4,63,12],[62,13,62,34],[63,1,63,3],[65,4,65,12],[62,4,62,12],[62,1,62,3],[65,1,65,3],[86,13,86,34],[88,13,88,34],[92,13,92,34],[90,13,90,34],[72,4,72,12],[66,35,66,38],[148,13,148,34],[50,1,50,3],[53,35,53,38],[54,35,54,38],[53,1,53,3],[53,13,53,34],[53,4,53,12],[52,1,52,3],[52,4,52,12],[52,35,52,38],[52,13,52,34],[51,1,51,12],[54,4,54,12],[123,35,123,38],[65,35,65,38],[87,35,87,38],[90,35,90,38],[148,35,148,38],[67,13,67,34],[71,35,71,38],[70,35,70,38],[73,35,73,38],[70,13,70,34],[74,35,74,38],[69,35,69,38],[85,13,85,34],[67,35,67,38],[86,35,86,38],[76,13,76,34],[78,35,78,38],[78,13,78,34],[81,35,81,38],[83,13,83,34],[84,35,84,38],[72,35,72,38],[84,13,84,34],[118,1,118,17],[58,1,58,3],[55,1,55,3],[59,1,59,3],[58,4,58,12],[59,13,59,34],[59,4,59,12],[55,13,55,34],[56,13,56,34],[57,13,57,34],[58,13,58,34],[64,1,64,3],[64,4,64,12],[69,13,69,34],[66,13,66,34],[61,1,61,12],[60,13,60,34],[60,1,60,3],[60,4,60,12],[60,35,60,38],[63,35,63,38],[63,13,63,34],[69,1,69,3],[67,1,67,3],[66,1,66,3],[59,35,59,38],[67,4,67,12],[33,1,33,3],[40,4,40,12],[39,1,39,3],[33,4,33,12],[34,1,34,3],[58,35,58,38],[55,4,55,12],[57,4,57,12],[57,1,57,3],[56,4,56,12],[57,35,57,38],[55,35,55,38],[37,1,37,12],[38,1,38,3],[50,13,50,34],[41,13,41,34],[42,13,42,34],[43,13,43,34],[46,13,46,34],[39,4,39,12],[33,35,33,38],[49,13,49,34],[48,35,48,38],[49,1,49,3],[15,1,15,3],[15,4,15,12],[50,4,50,12],[50,35,50,38],[47,4,47,12],[45,35,45,38],[38,13,38,34],[31,4,31,12],[32,35,32,38],[44,1,44,12],[38,35,38,38],[32,13,32,34],[33,13,33,34],[36,1,36,3],[35,4,35,12],[36,4,36,12],[36,13,36,34],[47,35,47,38],[31,13,31,34],[25,13,25,23],[30,35,30,38],[26,13,26,34],[26,35,26,38],[34,4,34,12],[23,35,23,38],[25,35,25,38],[24,35,24,38],[16,35,16,38],[20,35,20,38],[21,35,21,38],[22,35,22,38],[22,13,22,34],[18,13,18,34],[23,13,23,34],[18,35,18,38],[14,35,14,38],[17,35,17,38],[49,35,49,38],[19,4,19,12],[19,35,19,38],[28,4,28,12],[28,13,28,34],[28,35,28,38],[29,4,29,12],[29,13,29,34],[29,35,29,38],[30,4,30,12],[30,13,30,34],[26,4,26,12],[32,4,32,12],[27,1,27,12],[24,4,24,12],[31,1,31,3],[32,1,32,3],[31,35,31,38],[34,13,34,34],[34,35,34,38],[21,13,21,34],[49,4,49,12],[39,35,39,38],[38,4,38,12],[36,35,36,38],[35,35,35,38],[35,13,35,34],[48,1,48,3],[48,4,48,12],[39,13,39,34],[43,1,43,3],[41,1,41,3],[42,1,42,3],[41,35,41,38],[42,35,42,38],[43,35,43,38],[46,35,46,38],[46,4,46,12],[45,1,45,3],[47,1,47,3],[45,4,45,12],[45,13,45,34],[47,13,47,34],[35,1,35,3],[46,1,46,3],[40,1,40,3],[123,1,123,3],[123,4,123,12],[123,13,123,34],[119,1,119,3],[116,13,116,34],[116,4,116,12],[116,1,116,3],[121,1,121,17],[119,4,119,12],[119,13,119,34],[122,1,122,3],[122,13,122,34],[124,1,124,3],[124,13,124,34],[134,35,134,38],[129,13,129,34],[129,35,129,38],[130,4,130,12],[130,13,130,34],[130,35,130,38],[132,4,132,12],[132,13,132,34],[132,35,132,38],[131,13,131,34],[124,35,124,38],[134,4,134,12],[134,13,134,34],[133,4,133,12],[133,13,133,34],[133,35,133,38],[131,35,131,38],[125,35,125,38],[124,4,124,12]]}
[]
[null,"Application Document Checklist"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green checkmark = must upload to portal.\nX mark = not applicable, but applicant must double verify.\n\nSelect the X mark to see in the formula bar the place in the application the upload is requested."]
[null,"Instructions for Application submission:"]
[null,"The following is a FULL list of ALL possible items that may be necessary to upload to HCD portal. \nUse the electronic file name descriptions below for the electronic submission via HCD portal. Application materials, Application workbook, and supporting documentation must be submitted no later than February 2026."]
[]
[null,null,null,null,"Electronic File Name",null,null,null,null,null,null,null,null,"Document Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included?"]
[null,null,null,null,"01. Document Checklist",null,null,null,null,null,null,null,null,"Document Checklist.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P"]
[null,null,null,null,"02. Application",null,null,null,null,null,null,null,null,"Super NOFA Excel Application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P"]
[]
[null,"From \"Project Overview\" Sheet/tab"]
[null,null,null,null,"03. Urban Area",null,null,null,null,null,null,null,null,"Provide documentation of location in an Urbanized Area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$38=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"04. Capital Improvement Project",null,null,null,null,null,null,null,null,"Applicant narrative and documentation evidencing Capital Improvement Project is an integral part of, or necessary to facilitate the development of the Qualifying Infill Project(s) identified in the application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$40=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"05. Integration Plan",null,null,null,null,null,null,null,null,"For Special Needs Units provide an Integration Plan that demonstrates how Sponsor/Applicant will meet MHP §7302(g) requirements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Project Overview'!$AL$30=\"Yes\",vmSN=\"Yes\"),\"P\",\"O\")","v":"O"}]
[null,null,null,null,"06. Tribal Entity Waiver",null,null,null,null,null,null,null,null,"Modifications or waivers as provided for in HSC Section 50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$46=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"07a. Indian Country Verification",null,null,null,null,null,null,null,null,"Documentation verifying land is located in Indian Country as defined by 18 USC 1151.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$47=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"07b. Fee or Trust Land Verification",null,null,null,null,null,null,null,null,"Documentation verifying land is located on Fee or Trust Land.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$48=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"8. Project Emergency Repairs",null,null,null,null,null,null,null,null,"Provide explanation how the Project meets the exceptions specified in program Guidelines for emergency repairs to existing structures required to eliminate hazards or threats to health and safety.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$60=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"9. App Sub Notification",null,null,null,null,null,null,null,null,"MHP Only: The application includes a letter from the Applicant to the relevant local legislative body or tribal governing body that, pursuant to HSC Section 50675.7(e), notifies the body of the Applicant’s intent to submit a loan application to the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$61=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"10. Housing Ordinance",null,null,null,null,null,null,null,null,"Provide a copy of the inclusionary housing finance, or similar local requirement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$68=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"11. Rehab Description",null,null,null,null,null,null,null,null,"Narrative description of current condition of structure(s) and overall scope of work. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$108=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"12. PNA or CNA",null,null,null,null,null,null,null,null,"PNA or CNA prepared by a qualified independent third-party contractor.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$109=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"13. Rent Roll",null,null,null,null,null,null,null,null,"Current rent roll, including household income & size for each unit. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$110=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"14. Adaptive Reuse Narrative",null,null,null,null,null,null,null,null,"Narrative describing Project and area in which Project will be built; must confirm Project will consist of the rehab of a vacant or underused commercial or industrial building(s). Structures such as residential hotels that are currently used for housing will not be considered to be eligible in meeting the adaptive reuse criteria. Narrative must confirm Project site is located within a developed area served with public infrastructure.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$111=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"15. Tax Credit Reservation",null,null,null,null,null,null,null,null,"If the Project has already received a tax credit reservation, upload documentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$135=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"16. Rural Status Determination",null,null,null,null,null,null,null,null,"TCAC Method for determining rural status.",null,null,null,null,null,null,null,null,null,null,"Documentation of rural status",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$146=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"17. Sponsor/Applicant Capacity",null,null,null,null,null,null,null,null,"For each Sponsor/Applicant, describe the Sponsor/Applicant's capacity to acquire, develop, and own the proposed Project. Provide a narrative description of how affiliate/subsidiary/parent company entities are related/connected to the Sponsor/Applicant, including entities required to have common board directors or similar controlling requirements. Describe any operational or financial support, reliance on another entity for staffing/offices/equipment, and shared staffing and office space arrangements (including reimbursement agreements or lack thereof) among the entities.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$166=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Sponsor/Applicant 1 Organizational Documents"]
[null,null,null,null,"18. Resume Principal",null,null,null,null,null,null,null,null,"Resume of Principal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$175=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"19. SOQ Principal",null,null,null,null,null,null,null,null,"Statement of Qualifications of Principal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$176=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"20. Cert of Employment",null,null,null,null,null,null,null,null,"Certification of Prior Employment Executed by Previous Employer(s), the certification of prior employment must include verification of the projects listed in this section and the corresponding dates of experience.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$177=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"21a. Spon1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$185=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"21b. Spon1 OrgDoc1, Spon1 OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$186=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"21c. Spon1 OrgChart",null,null,null,null,null,null,null,null,"Sponsor/Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$187=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"21d. Spon1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$188=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"21e. Spon1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing dated within 30 days of the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$189=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"21f. Spon1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$190=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Sponsor/Applicant 2 Organizational Documents"]
[null,null,null,null,"22a. Spon2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$194=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"22b. Spon2 OrgDoc1, Spon2 OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$195=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"22c. Spon2 OrgChart",null,null,null,null,null,null,null,null,"Sponsor/Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$196=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"22d. Spon2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$197=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"22e. Spon2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$198=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"22f. Spon2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$199=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Sponsor/Applicant 3 Organizational Documents"]
[null,null,null,null,"23a. Spon3 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$203=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"23b. Spon3 OrgDoc1, Spon3 OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$204=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"23c. Spon3 OrgChart",null,null,null,null,null,null,null,null,"Sponsor/Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$205=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"23d. Spon3 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$206=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"23e. Spon3 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$207=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"23f. Spon3 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$208=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Borrower Organizational Documents"]
[null,null,null,null,"24a. BWR Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$212=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24b. BWR OrgDoc1, BWR OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$213=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24c. BWR OrgChart",null,null,null,null,null,null,null,null,"Must demonstrate Sponsor/Applicant control of the Borrower consistent with UMR §8313.2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$214=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24d. BWR Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$215=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24e. BWR STD-204 Payee Data Record",null,null,null,null,null,null,null,null,"Payee Data record STD204. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$216=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24f. BWR Fi$Cal TIN Form",null,null,null,null,null,null,null,null,"Reference: Taxpayer Identification Number (TIN) (public entities ONLY).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$217=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24g. BWR EIN Verification",null,null,null,null,null,null,null,null,"IRS Form SS-4.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$218=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24h. BWR Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$219=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"24i. BWR Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$220=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Managing General Partner"]
[null,null,null,null,"25a. MGP Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$223=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"25b. MGP OrgDoc1, MGP OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$224=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"25c. MGP OrgChart",null,null,null,null,null,null,null,null,"MGP Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$225=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"25d. MGP Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$226=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"25e. MGP Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$227=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"25f. MGP Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$228=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Administrative General Partner #1"]
[null,null,null,null,"26a. AGP1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$231=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"26b. AGP1 OrgDoc1, AGP1 OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$232=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"26c. AGP1 OrgChart",null,null,null,null,null,null,null,null,"AGP1 Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$233=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"26d. AGP1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$234=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"26e. AGP1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$235=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"26f. AGP1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$236=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Administrative General Partner #2"]
[null,null,null,null,"27a. AGP2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$239=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"27b. AGP2 OrgDoc1, AGP2 OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$240=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"27c. AGP2 OrgChart",null,null,null,null,null,null,null,null,"AGP2 Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$241=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"27d. AGP2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$242=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"27e. AGP2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$243=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"27f. AGP2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$244=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Manager of LLC"]
[null,null,null,null,"28a. MLLC Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference: Sponsor/Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$247=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"28b. MLLC Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$248=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"28c. MLLC OrgChart",null,null,null,null,null,null,null,null,"MLLC Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$249=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"28d. MLLC OrgDoc1, MLLC OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$250=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"28e. MLLC Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$251=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"28f. MLLC Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$252=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Site Control"]
[null,null,null,null,"29. Site Control",null,null,null,null,null,null,null,null,"Documentation of site control in accordance with UMR §8303, including a summary explanation of site control and values for applications with multiple or non-contiguous parcels, scattered sites, lot line adjustments, phased projects, or other complex land and acquisition transactions.\nFor IIG Adaptive Reuse Set-aside, provide visual and narrative documentation that the site complies with the Appendix A - Defined Term of Adaptive Reuse.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$272=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"30. Preliminary Title Report",null,null,null,null,null,null,null,null,"Provide a preliminary report dated within 30 days of application due date.  For trust or restricted land, a current title status report issued by the BIA is acceptable in lieu of a title report.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$273=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"31. Appraisal",null,null,null,null,null,null,null,null,"If land cost or value is included in the development budget, an appraisal report supporting the cost or value is required. If required, the appraisal may be submitted at time of application, prior to award, or prior to distribution of Homekey funds for acquisition or construction, as specified in the Standard Agreement. Applicant should discuss appraisal requirements and timing during pre-application meetings.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$274=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Source for utility allowances"]
[null,null,null,null,"32. Utility allowance",null,null,null,null,null,null,null,null,"Schedule of utility allowances.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$400=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Environmental Requirements & Reports"]
[null,null,null,null,"33. Env. Report 1",null,null,null,null,null,null,null,null,"Phase I (prepared or updated no earlier than 12 months prior to the application due date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$411=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"34. Env. Report 2",null,null,null,null,null,null,null,null,"Phase II (prepared or updated no earlier than 12 months prior to the application due date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$412=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"35. Env. Report 3",null,null,null,null,null,null,null,null,"Lead Based Paint Report (for structures built prior to 1978) (rehab only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$413=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"36. Env. Report 4",null,null,null,null,null,null,null,null,"Mold Report (rehab only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$414=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"37. Env. Report 5",null,null,null,null,null,null,null,null,"Asbestos Report (for structures built prior to 1978) (rehab only).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$415=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"38. Env. Report 6",null,null,null,null,null,null,null,null,"Other Environmental Report.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$416=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"39. CEQA",null,null,null,null,null,null,null,null,"If applicable, copy of CEQA Determination Documents. It is entirely within an Applicant’s discretion to determine whether to use the statutory CEQA exemption, whether the exemption applies to the Applicant’s proposed activity, or whether some other mechanism applies and could be used to satisfy obligations under CEQA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$454=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"40. NEPA",null,null,null,null,null,null,null,null,"NEPA Authority to Use Grant Funds issued by the Responsible Entity if the project is proposing use of federal funds.\nNote: Not required at time of application, but required prior to disbursements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$455=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Tenant Selection"]
[null,null,null,null,"41. Tenant Selection Plan",null,null,null,null,null,null,null,null,"Provide a plan for tenant selection, and it shall be reasonably detailed and comprehensive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$428=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"42. TAOS",null,null,null,null,null,null,null,null,"Provide Tribal Admissions and Occupancy Standards.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$431=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"43. Tribal Resolution - Ordinance",null,null,null,null,null,null,null,null,"Provide Tribal Resolution or ordinance adopting the TAOS.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$432=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Reporting / Data Collection Systems"]
[null,null,null,null,"44. Comparable data system",null,null,null,null,null,null,null,null,"Provided evidence that such systems have been duly adopted in accordance with Tribal law and implemented by the Tribe prior to receiving an award of grant funds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$438=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Prevailing Wage"]
[null,null,null,null,"45. Prevailing/ Tribal/ Davis-Bacon wages",null,null,null,null,null,null,null,null,"Provide a duly adopted Tribal Resolution or Ordinance authorizing the use of the Tribally Determined Wage (TDW) and the methodology used to calculate the TDW.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$448=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Relocation Requirements"]
[null,null,null,null,"46. Relocation Plan/Narrative",null,null,null,null,null,null,null,null,"Provide a Relocation Plan or detailed relocation narrative. At a minimum, the relocation assistance narrative shall include: NOFA §II (G)(19)(a-e).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AL$465=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"From \"Operating Budget\" Sheet/tab"]
[null,null,null,null,"47. Op Exp Compare",null,null,null,null,null,null,null,null,"Submit 3 operating expense comparables for similar projects located in the market area identified in the submitted market study. Projects should be affordable housing projects similar in size, type, and population to the proposed project. One comparable may be submitted for 100% market rate multifamily housing if there are insufficient affordable housing comparables. If the comparables are owned or operated by the Sponsor, information provided should be based on the most recent audited statements applicable to the comparable, if available. Additional information may be required.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Operating Budget'!$G$153=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"From \"MHP - Supportive Services Plan\" Sheet/tab"]
[null,null,null,null,"48. SSP Narrative",null,null,null,null,null,null,null,null,"Submit Supportive Services Plan Narrative.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('MHP - Supportive Services Plan'!AL16=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"From \"SH & SNP Exp\" Sheet/tab"]
[null,null,null,null,"49. Sponsor/Applicant SOQ",null,null,null,null,null,null,null,null,"Statement of Qualifications regarding owning and managing Supportive Housing Projects. Include list of Projects.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('SH & SNP Exp'!$AL$20=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"50. Property Management SOQ",null,null,null,null,null,null,null,null,"Property Management Statement of Qualifications regarding owning and managing Supportive Housing Projects. Include list of Projects.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('SH & SNP Exp'!$AL$26=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"51. LSP SOQ",null,null,null,null,null,null,null,null,"Lead Service Provider Statement of Qualifications. Include company and resumes of Principals.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('SH & SNP Exp'!$AL$33=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"52. LSP Exp Contracts",null,null,null,null,null,null,null,null,"Executed contracts must be Provided for experience to count. Provide only these pages of the contract: page(s) identifying the Project name, scope of work; term of the contract or agreement; and execution page(s) showing all signatures of all parties to the contracts.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('SH & SNP Exp'!$AL$34=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"From \"Threshold Requirements\" Sheet/tab"]
[null,null,null,null,"53. Close Proximity",null,null,null,null,null,null,null,null,"Provide a map showing the proposed project and its measured distance to existing infrastructure, structures, or employment centers.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$84=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"54. Indian Housing Plan",null,null,null,null,null,null,null,null,"Provide a copy of the Indian Housing Plan showing the proposed project promoting a sense of community through inclusion of public spaces such as parks and Open Spaces and connectivity, including walking and/or bicycle paths and roadways designed to reduce vehicle miles travelled to employment centers and within the development.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$86=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"55. Contract or partnership agreement",null,null,null,null,null,null,null,null,"If needed, provide a contract or partnership agreement fully executed at the time of application submittal, and it must remain in effect until project completion or permanent loan closing and the issuance of any required tax forms, as applicable. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$93=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"56. \"Entity Name\" - Resolution",null,null,null,null,null,null,null,null,"Duly adopted Resolution or Ordinance of the governing board, Tribal Council, Tribal leadership, or other Tribal governing body, in accordance with the governing laws of the Applicant or Co-Applicant authorizing the application and execution of all Department and Program documents.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$124=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"57. Development Plan",null,null,null,null,null,null,null,null,"Provide a development plan that supports acquisition of a site, compliance with all performance deadlines and demonstrates evidence of strong organizational and financial capacity to develop the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$140=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"58. Tribal Entity Waiver",null,null,null,null,null,null,null,null,"Modifications or waivers pursuant to NOFA §II (G)(16)(f), as provided for in HSC Section 50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$146=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"59. Market Analysis",null,null,null,null,null,null,null,null,"Provide a Tribe-specific Market Analysis dated within 12 months from Application submission.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$162=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,null,null,null,"60. Market Study",null,null,null,null,null,null,null,null,"Market Study (prepared in accordance with TCAC latest Market Study Guideline requirements prepared or updated no earlier than 12 months prior to the application due date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Threshold Requirements'!$AL$164=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"From \"Sponsor Certification\" Sheet/tab"]
[null,null,null,null,"61. Sponsor or Applicant Certification Letter Of Explanation",null,null,null,null,null,null,null,null,"Letter of Explanation(s) for Certification & Legal \"Yes\" answers, or as clarification deemed necessary by the Sponsor/Applicant for information included in this application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Sponsor Certification'!$AL$39=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Additional reports"]
[null,null,null,null,"62. Infill-Aerial Photos",null,null,null,null,null,null,null,null,"Aerial Photographs of Proposed Project Site (for IIG and or infill development scoring).\n\nFor IIG only, the project must be located within an Urbanized Area on a site that has been previously developed, or on a vacant site where at least 75 percent of the perimeter of the site adjoins parcels that are developed with Urban Uses.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P"]
[null,null,null,null,"63. Certification from California State Licensed Professional",null,null,null,null,null,null,null,null,"Provide documentation of compliance with (Qualifying Infill Project (QIP) see Appendix A – Defined Terms) certified by a California State-licensed professional such as an engineer, surveyor, or landscape architect, including Aerial Photographs from attachment 102 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,"P IIG ONLY"]
[null,null,null,null,"64. Net Density Verification",null,null,null,null,null,null,null,null,"To confirm the Net Density, provide a minimum density ordinance, recorded binding covenant, or a letter certified by a California State-licensed professional such as an engineer, surveyor or architect.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P ONLY IF APPLICABLE"]
[null,null,null,null,"65. MHP - Supportive Services Plan",null,null,null,null,null,null,null,null,"Supportive Service Plan (PDF Version).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P ONLY IF REQUIRED"]
[null,null,null,null,"66. Supportive Service Verification",null,null,null,null,null,null,null,null,"Supportive Service Verification (PDF Version).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P ONLY IF REQUIRED"]
[null,null,null,null,"67. Basic architectural design",null,null,null,null,null,null,null,null,"Basic design, or first-level design, typically refers to the initial stages of planning a structure before getting into specifics.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P"]
[null,null,null,null,"68. Other (File name)",null,null,null,null,null,null,null,null,"Provide any other documentation that may help HCD with its threshold, scoring, or financial feasibility 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,"P ONLY IF NEEDED"]
[null,null,null,null,"69. Letter Of Explanation",null,null,null,null,null,null,null,null,"Submit a letter of explanation providing details for all \"Not Included\" answers that are shaded red above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(LOE,\"Not Included\")>0,\"P\",\"O\")","v":"O"}]
[]
[null,"End of Document"]

{"sheet":"Application Support","index":27,"n_rows":19,"n_cols":40,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,1,1,38],[3,1,3,38],[5,1,5,3],[5,4,5,17],[5,18,5,21],[5,22,5,25],[5,26,5,31],[5,32,5,38],[8,1,8,2],[8,3,8,9],[8,33,8,35],[8,36,8,38],[6,1,6,4],[6,5,6,15],[6,16,6,17],[6,18,6,28],[6,29,6,32],[6,33,6,38],[8,10,8,13],[8,14,8,32],[7,1,7,38],[9,36,9,38],[10,1,10,2],[10,3,10,9],[10,33,10,35],[10,36,10,38],[9,1,9,2],[9,3,9,9],[9,33,9,35],[9,10,9,13],[9,14,9,32],[10,10,10,13],[10,14,10,32],[18,1,18,38],[14,1,14,2],[13,1,13,2],[11,36,11,38],[14,3,14,9],[14,33,14,35],[14,36,14,38],[11,1,11,2],[11,3,11,9],[11,33,11,35],[11,10,11,13],[11,14,11,32],[14,10,14,13],[14,14,14,32],[16,33,16,35],[16,36,16,38],[15,36,15,38],[12,1,12,2],[16,1,16,2],[16,3,16,9],[16,10,16,13],[16,14,16,32],[15,1,15,2],[15,3,15,9],[15,10,15,13],[15,14,15,32],[15,33,15,35]]}
[]
[null,"Application Development Team (ADT) Support Form"]
[]
[null,"Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov, A member of the Application Development Team will respond to your request as soon as possible. "]
[]
[null,"Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:"]
[null,"Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:"]
[null,"Justification:"]
[null,"Issue #",null,"Tab / Sheet Name",null,null,null,null,null,null,"Cell number(s),or row number(s)",null,null,null,"Be as specific as possible for the issue/error found.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Alfs Comments"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[]
[null,"End of Document"]