{"text_format":"1","workbook":"xlsx","n_sheets":45,"sheets":["Instructions","Prolink","Proposal Summary","Finance Committee Report","Narratives","Project Details","SD_Dropdowns","Development Team","MWESB Engagement Strategy","Budget Sources","Budget Uses","Sources & Uses","Rents and Incomes","Operating Budget","Commercial Operating Budget","LIHTC Calc (site Entry)","LIHTC Calc (summary)","Multifamily Bonds","OAHTC Calculation","OAHTC_Amortization","OAHTC Supplemental Form","Developer Fee","Scoring_HOME NewConst&AcqRehab","Scoring_Vets Quantitative","Scoring_Vets Narrative","Scoring_Preservation PuSH","Scoring_Preservation FedRAH","Data Sources","Blank Worksheet","Applicant Agreement","Auth Accept","DEI Agreement","Board Resolution","Ownership Integrity","Final Application Certification","Application Charge Transmittal","Location Preferences_Data","Severity of Need_Data","RSMeans_Data","Regions_Data","LIHTCRents 20","LIHTCIncomes 20","HOMERents_20","HTF Rent Limits_20","ESRI_MAPINFO_SHEET"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":3499,"comments":16,"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":"Instructions","index":0,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,2,33,9],[2,0,2,9],[5,1,5,8],[14,1,14,8],[17,1,17,8],[18,2,18,3],[30,2,30,9]]}
[]
["Instructions"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[null,"How to Use this Workbook"]
[null,"• This application requires Excel 2013 or newer. \n• The document is best viewed at 80% zoom; YOU MAY NEED TO SCROLL RIGHT to enter all information.  \n• Many sections of this workbook auto populate; you must follow all directions listed herein to ensure formulas operate correctly.\n• If the field is not valid and not required, please DO NOT enter any information. Leave the field blank. Entering placeholders (i.e. N/A, none, 0, x) will cause issues with your application.\n• While you may complete the tabs in any order you see fit, the workbook is optimized for usability when the tabs are completed in the order displayed, beginning with the Narrative tab. The Instructions and Proposal Summary, are for reference only. \n• There is a tab titled \"Blank Worksheet\"; this is an open, unlocked sheet to use if needed for any notes or calculations you would like to make.\n• Do not attempt to modify this workbook or override formulas. OHCS will consider any application that has attempted to be or succeeded in being modified as non-responsive. Any application found to be non-responsive will not be considered for funding. \nNOTE: Provide an answer for all applicable sections. If a question does not apply to your project, leave field blank. Use the following color-code to determine your response type: "]
[]
[null,null,null,"No entry necessary - auto-populating field"]
[null,null,null,"Do not enter - not applicable to your application"]
[null,null,null,"Unrestricted answer"]
[null,null,null,"Drop-down or other restricted answer. Do not leave blank, select NA."]
[null,null,null,"Formula, auto-populate, or other locked cell"]
[null,null,null,"Formula, auto-populate, blank, or other unlocked cell where overriding the formula is allowable but not recommended"]
[]
[null,"• Error messages may appear and must be resolved by the applicant prior to submission.  A narrative section is provided to describe your project in detail; because this is made available, responses to point categories must be concise."]
[]
[null,"Document Submission Requirements"]
[null,"• This single application covers a range of eligible OAHTC Pool Activities. Not all tabs and blank spaces will apply to your project. For submission, fill in as completely as possible."]
[]
[null,"All supplemental documents listed in the table below are required unless otherwise stated in the Document Name description."]
[]
[null,null,"Form Available in Workcenter","Document Name","OAHTC"]
[null,null,null,"Letter of intent from an eligible Lender","x"]
[null,null,null,"Capital Needs Analysis (CNA) for rehabilitation projects","x"]
[null,null,"•","Site Control Form and Evidence","x"]
[null,null,"•","Tenant Survey (if relocation in project)","x"]
[null,null,"•","Zoning Form","x"]
[null,null,"•","OAHTC Program Supplemental Form","x"]
[null,null,null,"Housing Authority Marketing Commitment (if applicable)","x"]
[]
[null,null,"Instructions\n\n* All projects are required to submit a copy of their Organizational Documents, such as Articles of Incorporation, Partnership Agreement, etc., by uploading them to the project's Procorem Workcenter. Please incorporate these documents into a single file and name your file as follows: Organizational Docs_[NOFA number]_[project name]\n\n* When entering data into a cell you may see the upper right corner of the cell highlighted red. This indicates there is a note. Please pay attention as the note may describe a set of instructions for that cell or it may just describe a cell that has been associated to interact with the OHCS Prolink Database System.\n"]
[]
[null,null,"How to Pay Application Charges"]
[null,null,"All applicants must submit by mail a printed copy of the Application Charge Transmittal tab with a check or money order payable to: Oregon Housing and Community Services, 725 Summer St NE, Salem, OR  97301, noting the NOFA number, project name, and OHCS Deal number (which can be located at the top of the Project Details tab in cell E6) on the \"Memo\" or \"For\" section of the check. The application charge transmittal and check or money order must be received by OHCS no later than the close date and time of the NOFA being applied for."]

{"sheet":"Prolink","index":1,"n_rows":445,"n_cols":6,"rows_kept":445,"cut":false,"hidden":true,"merged":[]}
["Tab","Section","Field Name","HFA Field Name","Value","Becca Comment"]
["Project Details","Project Location","Project Name","Deal Name",{"$f":"Project_Name","v":0}]
[null,null,null,"Deal Number"]
["Project Details","Project Location","Address (be specific)","Address1",{"$f":"IF(SiteA_Address=\"\",\"\",SiteA_Address)","v":""}]
["Project Details","Project Location","City or Township","City",{"$f":"IF(SiteA_City=\"---\",\"\",SiteA_City)","v":0}]
["Project Details","Project Location","Zip Code (First 5 Digits)","Zip Code",{"$f":"IF(SiteA_Zip=\"\",\"\",SiteA_Zip)","v":""}]
["Project Details","Project Location","County","Jurisdiction Name",{"$f":"IF(SiteA_County=\"\",\"\",SiteA_County)","v":""}]
["Project Details","Project Location","Urban/Rural"]
["Project Details","Project Location","Scattered Site","Is Are All Locations Same - Send",{"$f":"IF(Scattered_Site=\"\",\"\",IF(Scattered_Site=TRUE,FALSE,TRUE))","v":""}]
["Project Details","Project Location","If yes, how many?",null,{"$f":"IF(If_yes__how_many?=\"\",\"\",If_yes__how_many?)","v":""}]
["Project Details","Project Location - Site A","Address (be specific)","Address1",{"$f":"IF(Scattered_Site=TRUE,\"\",Address)","v":""}]
["Project Details","Project Location - Site A","City or Township","City",{"$f":"IF(Scattered_Site=TRUE,\"\",City)","v":0}]
["Project Details","Project Location - Site A","Zip Code (First 5 Digits)","Zip Code",{"$f":"IF(Scattered_Site=TRUE,\"\",ZipCode)","v":""}]
["Project Details","Project Location - Site A","County","Jurisdiction",{"$f":"IF(Scattered_Site=TRUE,\"\",JurisdictionName)","v":""}]
["Project Details","Project Location - Site B","Address (be specific)","Address1",{"$f":"IF(If_yes__how_many?<2,\"\",IF(If_yes__how_many?>=2,SiteB_Address,\"\"))","v":""}]
["Project Details","Project Location - Site B","City or Township","City",{"$f":"IF(If_yes__how_many?<2,\"\",IF(If_yes__how_many?>=2,SiteB_City,\"\"))","v":""}]
["Project Details","Project Location - Site B","Zip Code (First 5 Digits)","Zip Code",{"$f":"IF(If_yes__how_many?<2,\"\",IF(If_yes__how_many?>=2,SiteB_Zip,\"\"))","v":""}]
["Project Details","Project Location - Site B","County","Jurisdiction",{"$f":"IF(If_yes__how_many?<2,\"\",IF(If_yes__how_many?>=2,SiteB_County,\"\"))","v":""}]
["Project Details","Project Location - Site C","Address (be specific)","Address1",{"$f":"IF(If_yes__how_many?<3,\"\",IF(If_yes__how_many?>=3,SiteC_Address,\"\"))","v":""}]
["Project Details","Project Location - Site C","City or Township","City",{"$f":"IF(If_yes__how_many?<3,\"\",IF(If_yes__how_many?>=3,SiteC_City,\"\"))","v":""}]
["Project Details","Project Location - Site C","Zip Code (First 5 Digits)","Zip Code",{"$f":"IF(If_yes__how_many?<3,\"\",IF(If_yes__how_many?>=3,SiteC_Zip,\"\"))","v":""}]
["Project Details","Project Location - Site C","County","Jurisdiction",{"$f":"IF(If_yes__how_many?<3,\"\",IF(If_yes__how_many?>=3,SiteC_County,\"\"))","v":""}]
["Project Details","Project Location - Site D","Address (be specific)","Address1",{"$f":"IF(If_yes__how_many?<4,\"\",IF(If_yes__how_many?>=4,SiteD_Address,\"\"))","v":""}]
["Project Details","Project Location - Site D","City or Township","City",{"$f":"IF(If_yes__how_many?<4,\"\",IF(If_yes__how_many?>=4,SiteD_City,\"\"))","v":""}]
["Project Details","Project Location - Site D","Zip Code (First 5 Digits)","Zip Code",{"$f":"IF(If_yes__how_many?<4,\"\",IF(If_yes__how_many?>=4,SiteD_Zip,\"\"))","v":""}]
["Project Details","Project Location - Site D","County","Jurisdiction",{"$f":"IF(If_yes__how_many?<4,\"\",IF(If_yes__how_many?>=4,SiteD_County,\"\"))","v":""}]
["Project Details","Project Location - Site E","Address (be specific)","Address1",{"$f":"IF(If_yes__how_many?<5,\"\",IF(If_yes__how_many?>=5,SiteE_Address,\"\"))","v":""}]
["Project Details","Project Location - Site E","City or Township","City",{"$f":"IF(If_yes__how_many?<5,\"\",IF(If_yes__how_many?>=5,SiteE_City,\"\"))","v":""}]
["Project Details","Project Location - Site E","Zip Code (First 5 Digits)","Zip Code",{"$f":"IF(If_yes__how_many?<5,\"\",IF(If_yes__how_many?>=5,SiteE_Zip,\"\"))","v":""}]
["Project Details","Project Location - Site E","County","Jurisdiction",{"$f":"IF(If_yes__how_many?<5,\"\",IF(If_yes__how_many?>=5,SiteE_County,\"\"))","v":""}]
["Project Details","Project Location - Site F","Address (be specific)","Address1",{"$f":"IF(If_yes__how_many?<6,\"\",IF(If_yes__how_many?>=6,SiteF_Address,\"\"))","v":""}]
["Project Details","Project Location - Site F","City or Township","City",{"$f":"IF(If_yes__how_many?<6,\"\",IF(If_yes__how_many?>=6,SiteF_City,\"\"))","v":""}]
["Project Details","Project Location - Site F","Zip Code (First 5 Digits)","Zip Code",{"$f":"IF(If_yes__how_many?<6,\"\",IF(If_yes__how_many?>=6,SiteF_Zip,\"\"))","v":""}]
["Project Details","Project Location - Site F","County","Jurisdiction",{"$f":"IF(If_yes__how_many?<6,\"\",IF(If_yes__how_many?>=6,SiteF_County,\"\"))","v":""}]
["Project Details","Program & Pool Information","NOFA Applying For"]
["Project Details","Program & Pool Information","Type of Project"]
["Project Details","Program & Pool Information","Primary Population Served"]
["Project Details","Development Schedule ","15. Construction Completed","Final Inspection Date"]
["Project Details","Floor Area","Gross Square Footage of all Buildings ","Total Square Footage"]
["Project Details","Floor Area","Common Area",null,null,"Add a UDF on Edit Property - add to Prod"]
["Project Details","Population Served (Set Asides) Goal","Family / Workforce","Is Family / Workforce",{"$f":"IF(Family___Workforce=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Foster Youth","Is Foster Youth",{"$f":"IF(FosterYouth=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Seniors","Is Seniors",{"$f":"IF(Seniors=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Agricultural Workers","Is Agricultural Workers",{"$f":"IF(Ag_Workers=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","SPMI","Is SPMI",{"$f":"IF(SPMI=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Survivors of Domestic Violence","Is Survivors of Domestic Violence",{"$f":"IF(SurvivorsOfDomesticViolence=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Persons with HIV/AIDS","Is Persons with HIV/AIDS",{"$f":"IF(PersonsWithHIV=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Physical Disability","Is Physical Disability",{"$f":"IF(PhysicalDisability=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Developmental Disability","Is Developmental Disability",{"$f":"IF(DevelopmentalDisability=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Substance Use Disorder","Is Substance Use Disorder",{"$f":"IF(Substance_Use_Disorder=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Previously Incarcerated","Is Previously Incarcerated",{"$f":"IF(PreviouslyIncarcerated=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Formerly or Currently Homeless","Is Formerly or Currently Homeless",{"$f":"IF(FormerlyOrCurrentlyHomeless=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Of units set aside for Homeless, how many are for Homeless Families with Children specifically?",null,{"$f":"IF(HomelessChildren=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal"," Veterans?","Is Veterans",{"$f":"IF(Veterans?=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Population Served (Set Asides) Goal","Of units set aside for Veterans, how many are for Homeless Veterans specifically?",null,{"$f":"IF(HomelessVeterans=\"\",\"\",HomelessVeterans)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Other (Describe):","Other Target Population",{"$f":"IF(Other=\"\",\"\",Other)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Family / Workforce No of Units","No. Family / Workforce Units",{"$f":"IF(FamilyOfUnitsSetAside=\"\",\"\",FamilyOfUnitsSetAside)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Foster Youth No of Units","No. Foster Youth Units",{"$f":"IF(FosterYouthNoOfUnits=\"\",\"\",FosterYouthNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Seniors No of Units","No. Seniors Units",{"$f":"IF(SeniorsNoOfUnits=\"\",\"\",SeniorsNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Agricultural Workers No of Units","No. Agricultural Workers Units",{"$f":"IF(Ag_Workers_No_Of_Units=\"\",\"\",Ag_Workers_No_Of_Units)","v":""}]
["Project Details","Population Served (Set Asides) Goal","SPMI No of Units","No. SPMI Units",{"$f":"IF(SPMINoOfUnits=\"\",\"\",SPMINoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Survivors of Domestic Violence No of Units","No. Survivors of Domestic Violence Units",{"$f":"IF(DomViolenceNoOfUnits=\"\",\"\",DomViolenceNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Persons with HIV/AIDS  No of Units","No. Persons with HIV/AIDS Units",{"$f":"IF(HIVNoOfUnits=\"\",\"\",HIVNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Physical Disability  No of Units","No. Physical Disability Units",{"$f":"IF(PhyDisabilityNoOfUnits=\"\",\"\",PhyDisabilityNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Developmental Disability No of Units","No. Developmental Disability Units",{"$f":"IF(DevDisabilityNoOfUnits=\"\",\"\",DevDisabilityNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Substance Use Disorder No of Units","No. Substance Use Disorder Units",{"$f":"IF(SubstanceNoOfUnits=\"\",\"\",SubstanceNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Previously Incarcerated No of Units","No. Previously Incarcerated Units",{"$f":"IF(PrevIncarceratedNoOfUnits=\"\",\"\",PrevIncarceratedNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal","Formerly or Currently Homeless No of Units","No. Formerly or Currently Homeless Units",{"$f":"IF(HomelessNoOfUnits=\"\",\"\",HomelessNoOfUnits)","v":""}]
["Project Details","Population Served (Set Asides) Goal"," Veterans? No of Units","No. Veterans Units",{"$f":"IF(VeteransNoOfUnits=\"\",\"\",VeteransNoOfUnits)","v":""}]
["Project Details","Subsidy Overview","Rural Development (RD)","Has Rural Development (RD)?",{"$f":"IF(Rural_Development=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","Local Housing Authority","Has Local Housing Authority?",{"$f":"IF(LocalHousingAuthority=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","Project-based - VASH","Has Project-based - VASH?",{"$f":"IF(Project_based___VASH=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","HUD-811","Has  HUD-811?",{"$f":"IF(HUD_811=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","HUD-Section 8","Has HUD-Section 8?",{"$f":"IF(HUDSection8=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","HUD-202","Has HUD-202?",{"$f":"IF(HUD_202=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","HUD-RAD","Has HUD-RAD?",{"$f":"IF(HUD_RAD=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","HUD-236","Has HUD-236?",{"$f":"IF(HUD_236=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","Operating Subsidy","Has Operating Subsidy?",{"$f":"IF(OperatingSubsidy=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","Other PBA, Describe","Has Other PBA?",{"$f":"IF(Other_PBA__Describe=\"YES\",\"TRUE\",\"FALSE\")","v":"FALSE"}]
["Project Details","Subsidy Overview","Years remaining on existing rental subsidy contract","Years remaining on existing rental subsidy contract?",{"$f":"IF(Years_remaining_on_existing_rental_subsidy_contract=\"\",\"\",Years_remaining_on_existing_rental_subsidy_contract)","v":""}]
["Project Details","Subsidy Overview","Rural Development (RD) No of Units","No. Rural Development (RD) Units",{"$f":"IF(RuralDevNoOfUnits=\"\",\"\",RuralDevNoOfUnits)","v":0}]
["Project Details","Subsidy Overview","Local Housing Authority No of Units","No. Local Housing Authority Units",{"$f":"IF(LocalHousingAuthorityRuralNoOfUnits=\"\",\"\",LocalHousingAuthorityRuralNoOfUnits)","v":0}]
["Project Details","Subsidy Overview","Project-based - VASH No of Units","No. Project-based - VASH Units",{"$f":"IF(ProjectBasedVASHRuralNoOfUnits=\"\",\"\",ProjectBasedVASHRuralNoOfUnits)","v":0}]
["Project Details","Subsidy Overview","HUD-811 No of Units","No. HUD-811 Units",{"$f":"IF(HUD811NoOfUnits=\"\",\"\",HUD811NoOfUnits)","v":0}]
["Project Details","Subsidy Overview","HUD-Section 8 No of Units","No. HUD-Section 8 Units",{"$f":"IF(HUDSection8NoOfUnits=\"\",\"\",HUDSection8NoOfUnits)","v":0}]
["Project Details","Subsidy Overview","HUD-202 No of Units","No. HUD-202 Units",{"$f":"IF(HUD202NoOfUnits=\"\",\"\",HUD202NoOfUnits)","v":0}]
["Project Details","Subsidy Overview","HUD-RAD No of Units","No. HUD-RAD Units",{"$f":"IF(HUDRADNoOfUnits=\"\",\"\",HUDRADNoOfUnits)","v":0}]
["Project Details","Subsidy Overview","HUD-236 No of Units","No. HUD-236 Units",{"$f":"IF(HUD236NoOfUnits=\"\",\"\",HUD236NoOfUnits)","v":0}]
["Project Details","Subsidy Overview","Operating Subsidy No of Units","No. Operating Subsidy Units",{"$f":"IF(OperatingSubsideNoOfUnits=\"\",\"\",OperatingSubsideNoOfUnits)","v":0}]
["Project Details","Subsidy Overview","Other PBA, Describe No of Units","No. Other PBA Units",{"$f":"IF(Other_PBANoOfUnits=\"\",\"\",Other_PBANoOfUnits)","v":0}]
["Budget Uses","Acquisition","Land ","SC Land Acquisition",{"$f":"IF(Costs_Land=0,\"\",Costs_Land)","v":""}]
["Budget Uses","Acquisition","Total","SC Acquisition",{"$f":"IF(Costs_AcquisitionTotal=0,\"\",Costs_AcquisitionTotal)","v":""}]
["Budget Uses","Pre Development","Survey(s) Costs ","SC Survey",{"$f":"IF(Costs_SurveyCosts=0,\"\",Costs_SurveyCosts)","v":""}]
["Budget Uses","Pre Development","Architectural Fees ","SC Design Architect",{"$f":"IF(Costs_ArchitecturalFees=0,\"\",Costs_ArchitecturalFees)","v":""}]
["Budget Uses","Pre Development","Capital Needs Assessment","SC Property Reports",{"$f":"IF(Costs_CapitalNeedsAssessment=0,\"\",Costs_CapitalNeedsAssessment)","v":""}]
["Budget Uses","Pre Development","Engineering Fees ","SC Design Engineering",{"$f":"IF(Costs_EngineeringFees=0,\"\",Costs_EngineeringFees)","v":""}]
["Budget Uses","Pre Development","Appraisal ","SC Appraisal",{"$f":"IF(Costs_Appraisal=0,\"\",Costs_Appraisal)","v":""}]
["Budget Uses","Pre Development","Market Study ","SC Market Study",{"$f":"IF(Costs_MarketStudy=0,\"\",Costs_MarketStudy)","v":""}]
["Budget Uses","Pre Development","Environmental Reports","SC Environmental",{"$f":"IF(Costs_EnvironmentalReports=0,\"\",Costs_EnvironmentalReports)","v":""}]
["Budget Uses","Pre Development","Other Total","SC Other2",{"$f":"IF(Costs_OtherReportsTotal=0,\"\",Costs_OtherReportsTotal)","v":""}]
["Budget Uses","Pre Development","Other Comments","SC Other2 Comments",{"$f":"IF(E100=\"\",\"\",Reports - pulled to the side to combine both soley for Smartdox)","v":""}]
["Budget Uses","Site","Demolition","HC Demolition",{"$f":"IF(Costs_Demolition=0,\"\",Costs_Demolition)","v":""}]
["Budget Uses","Site","Off-Site Improvements ","HC Off Site Improvements",{"$f":"IF(Costs_OffSiteImprovements=0,\"\",Costs_OffSiteImprovements)","v":""}]
["Budget Uses","Site","On-Site Improvements ","HC Site Improvements",{"$f":"IF(Costs_OnSiteImprovements=0,\"\",Costs_OnSiteImprovements)","v":""}]
["Budget Uses","Site","Relocation Costs","SC Tenant Relocation",{"$f":"IF(Costs_RelocationCosts=0,\"\",Costs_RelocationCosts)","v":""}]
["Budget Uses","Site","Other: ",null,{"$f":"IF(Costs_Site_Other1=0,\"\",Costs_Site_Other1)","v":""}]
["Budget Uses","Site","Other: ",null,{"$f":"IF(Costs_Site_Other2=0,\"\",Costs_Site_Other2)","v":""}]
["Budget Uses","Hard Construction","General Requirements ","HC General Req",{"$f":"IF(Costs_GeneralRequirements=0,\"\",Costs_GeneralRequirements)","v":""}]
["Budget Uses","Hard Construction","Land Use Approvals/Building Permits","SC Building Permits",{"$f":"IF(Costs_Land_Use_Approvals=0,\"\",Costs_Land_Use_Approvals)","v":""}]
["Budget Uses","Hard Construction","Site Security","SC Security",{"$f":"IF(Costs_Site_Security=0,\"\",Costs_Site_Security)","v":""}]
["Budget Uses","Hard Construction","Hard Construction (Residential New Const.) ","HC Structures",{"$f":"IF(Costs_Hard_Construction_ResidentialNewConst=0,\"\",Costs_Hard_Construction_ResidentialNewConst)","v":""}]
["Budget Uses","Hard Construction","Construction Contingency ","HC - Contingency",{"$f":"IF(Costs_ConstructionContingency=0,\"\",Costs_ConstructionContingency)","v":""}]
["Budget Uses","Hard Construction","Furniture, Fixtures & Equipment","HC Paint Decorating",{"$f":"IF(Costs_FurnitureFixturesEquipment=0,\"\",Costs_FurnitureFixturesEquipment)","v":""}]
["Budget Uses","Hard Construction","Contractor Overhead ","HC Overhead",{"$f":"IF(Costs_Contractor_Overhead=0,\"\",Costs_Contractor_Overhead)","v":""}]
["Budget Uses","Hard Construction","Contractor Liability Insurance",null,{"$f":"IF(Costs_ContractorLiabilityInsurance=0,\"\",Costs_ContractorLiabilityInsurance)","v":""}]
["Budget Uses","Hard Construction","Contractor Performance Bond",null,{"$f":"IF(Costs_Contractor_Performance_Bond=0,\"\",Costs_Contractor_Performance_Bond)","v":""}]
["Budget Uses","Hard Construction","Contractor Profit ","HC Profit",{"$f":"IF(Costs_Contractor_Profit=0,\"\",Costs_Contractor_Profit)","v":""}]
["Budget Uses","Hard Construction","Other: ","HC Other 1",{"$f":"IF(Costs_Hard_Construction_Total_Other=0,\"\",Costs_Hard_Construction_Total_Other)","v":""}]
["Budget Uses","Hard Construction","Other: ","HC Other1 Comments",{"$f":"IF(E118=\"\",\"\",Other Hard Costs)","v":""}]
["Budget Uses","Hard Construction","Insurance/Bond","HC Bonds",{"$f":"IF(Costs_InsuranceBondTotal=0,\"\",Costs_InsuranceBondTotal)","v":""}]
["Budget Uses",null,"Construction Interest ","SC Construction Interest",{"$f":"IF(Costs_Construction_Interest=0,\"\",Costs_Construction_Interest)","v":""}]
["Budget Uses",null,"Construction Loan(s) Fees ","SC Letter Of Credit",{"$f":"IF(Costs_Construction_Loan_Fees=0,\"\",Costs_Construction_Loan_Fees)","v":""}]
["Budget Uses",null,"Permanent Loan(s) Fees ","SC Mortgage Banker",{"$f":"IF(Costs_PermanentLoanFees=0,\"\",Costs_PermanentLoanFees)","v":""}]
["Budget Uses",null,"Costs of TE-Bond Issuance ","SC Other4",{"$f":"IF(Costs_CostsOfTEBondInsurance=0,\"\",Costs_CostsOfTEBondInsurance)","v":""}]
[null,null,null,"SC Other4 Comments",{"$f":"IF(E124=\"\",\"\",Costs of TE-Bond Issuance)","v":""}]
["Budget Uses",null,"Bridge Loan(s) Fees","SC Predevelopment",{"$f":"IF(Costs_BridgeLoanFees=0,\"\",Costs_BridgeLoanFees)","v":""}]
["Budget Uses",null,"Insurance","SC Insurance",{"$f":"IF(Costs_Insurance=0,\"\",Costs_Insurance)","v":""}]
["Budget Uses",null,"Marketing/Advertising","SC Mrkt Gen Lease Up",{"$f":"IF(Costs_Marketing_Advertising=0,\"\",Costs_Marketing_Advertising)","v":""}]
["Budget Uses",null,"Impact Fees/Tap Fees/Taxes/SDC","SC Tap Fees",{"$f":"IF(Costs_ImpactFeesTapFeesTaxesSDC=0,\"\",Costs_ImpactFeesTapFeesTaxesSDC)","v":""}]
["Budget Uses",null,"Lease-up Costs","SC Monitoring Lease Up Res",{"$f":"IF(Costs_LeaseUpCosts=0,\"\",Costs_LeaseUpCosts)","v":""}]
["Budget Uses",null,"Cost Certification","SC Certification",{"$f":"IF(Costs_CostCertification=0,\"\",Costs_CostCertification)","v":""}]
["Budget Uses",null,"Other: ","SC Other 5",{"$f":"IF(Costs_Soft_Costs_Total_Other=0,\"\",Costs_Soft_Costs_Total_Other)","v":""}]
["Budget Uses",null,"Other: ","SC Other 5 Comments",{"$f":"IF(E132=\"\",\"\",Other Soft Costs)","v":""}]
["Budget Uses","Professional Fees","Legal Fees (not syndication related) ","SC Legal",{"$f":"IF(Costs_LegalFees=0,\"\",Costs_LegalFees)","v":""}]
["Budget Uses","Professional Fees","Accounting Fees ","SC Accounting",{"$f":"IF(Costs_AccountingFees=0,\"\",Costs_AccountingFees)","v":""}]
["Budget Uses","Professional Fees","Developer Fee (DSB)","SC Other1",{"$f":"IF(Costs_DeveloperFeeDSB=0,\"\",Costs_DeveloperFeeDSB)","v":""}]
[null,null,null,"SC Other1 Comments",{"$f":"IF(E136=\"\",\"\",Developer Fee)","v":""}]
["Budget Uses","Professional Fees","Application/Development Consultant Fees (DSB)","SC Consultants",{"$f":"IF(Costs_ApplicationDevelopmentConsultantFees=0,\"\",Costs_ApplicationDevelopmentConsultantFees)","v":""}]
["Budget Uses","Professional Fees","**Organizational Fees ","SC Org Costs",{"$f":"IF(Costs_OrganizationFees=0,\"\",Costs_OrganizationFees)","v":""}]
["Budget Uses","Professional Fees","**Syndication Expenses ","SC Proffers",{"$f":"IF(Costs_SyndicationExpenses=0,\"\",Costs_SyndicationExpenses)","v":""}]
["Budget Uses","Professional Fees","Development Contingency","SC Contingency",{"$f":"IF(Costs_DevelopmentContingency=0,\"\",Costs_DevelopmentContingency)","v":""}]
["Budget Uses","Professional Fees","Other: ",null,{"$f":"IF(Costs_ProfessionalFees_Other1=0,\"\",Costs_ProfessionalFees_Other1)","v":""}]
["Budget Uses","Professional Fees","Other: ",null,{"$f":"IF(Costs_ProfessionalFees_Other2=0,\"\",Costs_ProfessionalFees_Other2)","v":""}]
["Budget Uses","Department Charges","OHCS Application Charges (including Bond)",null,{"$f":"IF(Costs_OHCSApplicationCharges=0,\"\",Costs_OHCSApplicationCharges)","v":""}]
["Budget Uses","Department Charges","OHCS Tax Credit Reservation Charge","SC Tax Credit Fee",{"$f":"IF(Costs_OHCSTaxCreditReservationCharge=0,\"\",Costs_OHCSTaxCreditReservationCharge)","v":""}]
["Budget Uses","Department Charges","OHCS Recipent Charge",null,{"$f":"IF(Costs_OHCSRecipentCharge=0,\"\",Costs_OHCSRecipentCharge)","v":""}]
["Budget Uses","Department Charges","OHCS Doc Prep Charge",null,{"$f":"IF(Costs_OHCSDocPrepCharge=0,\"\",Costs_OHCSDocPrepCharge)","v":""}]
["Budget Uses","Department Charges","OHCS Reconveyance Charge",null,{"$f":"IF(Costs_OHCSReconveyanceCharge=0,\"\",Costs_OHCSReconveyanceCharge)","v":""}]
["Budget Uses","Department Charges","OHCS Construction Analyst","SC Construction Management",{"$f":"IF(Costs_OHCSConstructionAnalyst=0,\"\",Costs_OHCSConstructionAnalyst)","v":""}]
["Budget Uses","Department Charges","OHCS Construction Inspection",null,{"$f":"IF(Costs_OHCSConstrucdtionInspection=0,\"\",Costs_OHCSConstrucdtionInspection)","v":""}]
["Budget Uses","Department Charges","OHCS Bond Issuance Charge","SC HFA Finance Fee",{"$f":"IF(Costs_OHCSBondIssuanceCharge=0,\"\",Costs_OHCSBondIssuanceCharge)","v":""}]
["Budget Uses","Department Charges","OHCS Financial Advisor","SC Other3",{"$f":"IF(Costs_OHCSFinancialAdvisor=0,\"\",Costs_OHCSFinancialAdvisor)","v":""}]
["Budget Uses","Department Charges",null,"SC Other3 Comments",{"$f":"IF(E152=\"\",\"\",OHCS Financial Advisor)","v":""}]
["Budget Uses","Department Charges","Charges Total:","SC HFA Processing Fee",{"$f":"IF(Costs_ChargesTotal=0,\"\",Costs_ChargesTotal)","v":""}]
["Budget Uses","Reserves","Reserves Total: ","SC Reserves",{"$f":"IF(Costs_ReservesTotal=0,\"\",Costs_ReservesTotal)","v":""}]
["Rents and Incomes",null,"#Units","Total Units",{"$f":"IF(RandI_TotalUnits=0,\"\",RandI_TotalUnits)","v":""}]
["Application Agreement",null,"Date","Application Date",{"$f":"IF(Agreement_Date=\"\",\"\",Agreement_Date)","v":""}]
["Project Details","Site & Building Acquisition Information","# Floors"]
["Project Details","Development Schedule - Proposed",null,"Title"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed",null,"Description"]
["Project Details","Development Schedule - Proposed"," 1. Option/Contract executed","Received Date",{"$f":"IF(Proposed_Option_Contract_executed=\"\",\"\",Proposed_Option_Contract_executed)","v":""}]
["Project Details","Development Schedule - Proposed"," 2. Site Acquisition","Received Date",{"$f":"IF(Proposed_Site_Acquisition=\"\",\"\",Proposed_Site_Acquisition)","v":""}]
["Project Details","Development Schedule - Proposed"," 3. Zoning Approval","Received Date",{"$f":"IF(Proposed_Zoning_Approval=\"\",\"\",Proposed_Zoning_Approval)","v":""}]
["Project Details","Development Schedule - Proposed"," 4. Building Permit & Fees","Received Date",{"$f":"IF(Proposed_Building_Permit___Fees=\"\",\"\",Proposed_Building_Permit___Fees)","v":""}]
["Project Details","Development Schedule - Proposed"," 5. Offsite Improvements","Received Date",{"$f":"IF(Proposed_Offsite_Improvements=\"\",\"\",Proposed_Offsite_Improvements)","v":""}]
["Project Details","Development Schedule - Proposed"," 6. Plans Completed","Received Date",{"$f":"IF(Proposed_Plans_Completed=\"\",\"\",Proposed_Plans_Completed)","v":""}]
["Project Details","Development Schedule - Proposed","7. Proposal","Received Date",{"$f":"IF(Proposed_Proposal=\"\",\"\",Proposed_Proposal)","v":""}]
["Project Details","Development Schedule - Proposed","8. Firm Commitment","Received Date",{"$f":"IF(Proposed_Firm_Commitment=\"\",\"\",Proposed_Firm_Commitment)","v":""}]
["Project Details","Development Schedule - Proposed","9. Closing/Funding of Loan","Received Date",{"$f":"IF(Proposed_Closing_Funding_of_Loan=\"\",\"\",Proposed_Closing_Funding_of_Loan)","v":""}]
["Project Details","Development Schedule - Proposed","10. Proposal","Received Date",{"$f":"IF(Proposed_PermLoan_Proposal=\"\",\"\",Proposed_PermLoan_Proposal)","v":""}]
["Project Details","Development Schedule - Proposed","11. Firm Commitment","Received Date",{"$f":"IF(Proposed_PermLoan_Firm_Commitment=\"\",\"\",Proposed_PermLoan_Firm_Commitment)","v":""}]
["Project Details","Development Schedule - Proposed","12. Closing/Funding of Loan","Received Date",{"$f":"IF(Proposed_PermLoan_Closing_Funding_of_Loan=\"\",\"\",Proposed_PermLoan_Closing_Funding_of_Loan)","v":""}]
["Project Details","Development Schedule - Proposed","13. Syndication/Partnership Agreement","Received Date",{"$f":"IF(Proposed_Syndication_Partnership_Agreement=\"\",\"\",Proposed_Syndication_Partnership_Agreement)","v":""}]
["Project Details","Development Schedule - Proposed","14. Construction Begins","Received Date",{"$f":"IF(Proposed_Construction_Begins=\"\",\"\",Proposed_Construction_Begins)","v":""}]
["Project Details","Development Schedule - Proposed","15. Construction Completed","Received Date",{"$f":"IF(Proposed_Construction_Completed=\"\",\"\",Proposed_Construction_Completed)","v":""}]
["Project Details","Development Schedule - Proposed","16. Certificate of Occupancy","Received Date",{"$f":"IF(Proposed_Certificate_of_Occupancy=\"\",\"\",Proposed_Certificate_of_Occupancy)","v":""}]
["Project Details","Development Schedule - Proposed","17. Lease Up Begins","Received Date",{"$f":"IF(Proposed_Lease_Up_Begins=\"\",\"\",Proposed_Lease_Up_Begins)","v":""}]
["Project Details","Development Schedule - Proposed","18. Lease Up Completed","Received Date",{"$f":"IF(Proposed_Lease_Up_Completed=\"\",\"\",Proposed_Lease_Up_Completed)","v":""}]
["Project Details","Development Schedule - Proposed","19. Absorption (units per month)","Received Date",{"$f":"IF(Proposed_Absorption__units_per_month=\"\",\"\",Proposed_Absorption__units_per_month)","v":""}]
["Project Details","Development Schedule - Proposed","Estimated PIS_First Building",null,{"$f":"IF(Estimated_PIS_FirstBuilding=\"\",\"\",Estimated_PIS_FirstBuilding)","v":""}]
["Project Details","Development Schedule - Proposed","Estimated PIS_Last Building",null,{"$f":"IF(Estimated_PIS_LastBuilding=\"\",\"\",Estimated_PIS_LastBuilding)","v":""}]
["Project Details","Development Schedule - Revised"," 1. Option/Contract executed","Due Date",{"$f":"IF(Revised_OptionContractExecuted=\"\",\"\",Revised_OptionContractExecuted)","v":""}]
["Project Details","Development Schedule - Revised"," 2. Site Acquisition","Due Date",{"$f":"IF(Revised_SiteAcquisition=\"\",\"\",Revised_SiteAcquisition)","v":""}]
["Project Details","Development Schedule - Revised"," 3. Zoning Approval","Due Date",{"$f":"IF(Revised_ZoningApproval=\"\",\"\",Revised_ZoningApproval)","v":""}]
["Project Details","Development Schedule - Revised"," 4. Building Permit & Fees","Due Date",{"$f":"IF(Revised_BuildingPermitFees=\"\",\"\",Revised_BuildingPermitFees)","v":""}]
["Project Details","Development Schedule - Revised"," 5. Offsite Improvements","Due Date",{"$f":"IF(Revised_OffsiteImprovements=\"\",\"\",Revised_OffsiteImprovements)","v":""}]
["Project Details","Development Schedule - Revised"," 6. Plans Completed","Due Date",{"$f":"IF(Revised_PlansCompleted=\"\",\"\",Revised_PlansCompleted)","v":""}]
["Project Details","Development Schedule - Revised","7. Proposal","Due Date",{"$f":"IF(Revised_Proposal=\"\",\"\",Revised_Proposal)","v":""}]
["Project Details","Development Schedule - Revised","8. Firm Commitment","Due Date",{"$f":"IF(Revised_FirmCommitment=\"\",\"\",Revised_FirmCommitment)","v":""}]
["Project Details","Development Schedule - Revised","9. Closing/Funding of Loan","Due Date",{"$f":"IF(Revised_ClosingFundingLoan=\"\",\"\",Revised_ClosingFundingLoan)","v":""}]
["Project Details","Development Schedule - Revised","10. Proposal","Due Date",{"$f":"IF(Revised_PermLoan_Proposal=\"\",\"\",Revised_PermLoan_Proposal)","v":""}]
["Project Details","Development Schedule - Revised","11. Firm Commitment","Due Date",{"$f":"IF(Revised_PermLoan_FirmCommitment=\"\",\"\",Revised_PermLoan_FirmCommitment)","v":""}]
["Project Details","Development Schedule - Revised","12. Closing/Funding of Loan","Due Date",{"$f":"IF(Revised_PermLoan_ClosingFundingofLoan=\"\",\"\",Revised_PermLoan_ClosingFundingofLoan)","v":""}]
["Project Details","Development Schedule - Revised","13. Syndication/Partnership Agreement","Due Date",{"$f":"IF(Revised_SyndicationPartnershipAgreement=\"\",\"\",Revised_SyndicationPartnershipAgreement)","v":""}]
["Project Details","Development Schedule - Revised","14. Construction Begins","Due Date",{"$f":"IF(Revised_ConstructionBegins=\"\",\"\",Revised_ConstructionBegins)","v":""}]
["Project Details","Development Schedule - Revised","15. Construction Completed","Due Date",{"$f":"IF(Revised_ConstructionCompleted=\"\",\"\",Revised_ConstructionCompleted)","v":""}]
["Project Details","Development Schedule - Revised","16. Certificate of Occupancy","Due Date",{"$f":"IF(Revised_CertificateofOccupancy=\"\",\"\",Revised_CertificateofOccupancy)","v":""}]
["Project Details","Development Schedule - Revised","17. Lease Up Begins","Due Date",{"$f":"IF(Revised_LeaseUpBegins=\"\",\"\",Revised_LeaseUpBegins)","v":""}]
["Project Details","Development Schedule - Revised","18. Lease Up Completed","Due Date",{"$f":"IF(Revised_LeaseUpCompleted=\"\",\"\",Revised_LeaseUpCompleted)","v":""}]
["Project Details","Development Schedule - Revised","19. Absorption (units per month)","Due Date",{"$f":"IF(Revised_Absorption=\"\",\"\",Revised_Absorption)","v":""}]
["Project Details","Development Schedule - Completed"," 1. Option/Contract executed","Completed Date",{"$f":"IF(Completed_OptionContactExecuted=\"\",\"\",Completed_OptionContactExecuted)","v":""}]
["Project Details","Development Schedule - Completed"," 2. Site Acquisition","Completed Date",{"$f":"IF(Completed_SiteAcquisition=\"\",\"\",Completed_SiteAcquisition)","v":""}]
["Project Details","Development Schedule - Completed"," 3. Zoning Approval","Completed Date",{"$f":"IF(Completed_ZoningApproval=\"\",\"\",Completed_ZoningApproval)","v":""}]
["Project Details","Development Schedule - Completed"," 4. Building Permit & Fees","Completed Date",{"$f":"IF(Completed_BuildingPermitFees=\"\",\"\",Completed_BuildingPermitFees)","v":""}]
["Project Details","Development Schedule - Completed"," 5. Offsite Improvements","Completed Date",{"$f":"IF(Completed_OffsiteImprovements=\"\",\"\",Completed_OffsiteImprovements)","v":""}]
["Project Details","Development Schedule - Completed"," 6. Plans Completed","Completed Date",{"$f":"IF(Completed_PlansCompleted=\"\",\"\",Completed_PlansCompleted)","v":""}]
["Project Details","Development Schedule - Completed","7. Proposal","Completed Date",{"$f":"IF(Completed_Proposal=\"\",\"\",Completed_Proposal)","v":""}]
["Project Details","Development Schedule - Completed","8. Firm Commitment","Completed Date",{"$f":"IF(Completed_FirmCommitment=\"\",\"\",Completed_FirmCommitment)","v":""}]
["Project Details","Development Schedule - Completed","9. Closing/Funding of Loan","Completed Date",{"$f":"IF(Completed_ClosingFundingofLoan=\"\",\"\",Completed_ClosingFundingofLoan)","v":""}]
["Project Details","Development Schedule - Completed","10. Proposal","Completed Date",{"$f":"IF(Completed_PermLoan_Proposal=\"\",\"\",Completed_PermLoan_Proposal)","v":""}]
["Project Details","Development Schedule - Completed","11. Firm Commitment","Completed Date",{"$f":"IF(Completed_PermLoan_FirmCommitment=\"\",\"\",Completed_PermLoan_FirmCommitment)","v":""}]
["Project Details","Development Schedule - Completed","12. Closing/Funding of Loan","Completed Date",{"$f":"IF(Completed_ClosingFundingofLoan=\"\",\"\",Completed_ClosingFundingofLoan)","v":""}]
["Project Details","Development Schedule - Completed","13. Syndication/Partnership Agreement","Completed Date",{"$f":"IF(Completed_SyndicationPartnershipAgreement=\"\",\"\",Completed_SyndicationPartnershipAgreement)","v":""}]
["Project Details","Development Schedule - Completed","14. Construction Begins","Completed Date",{"$f":"IF(Completed_ConstructionBegins=\"\",\"\",Completed_ConstructionBegins)","v":""}]
["Project Details","Development Schedule - Completed","15. Construction Completed","Completed Date",{"$f":"IF(Completed_ConstructionCompleted=\"\",\"\",Completed_ConstructionCompleted)","v":""}]
["Project Details","Development Schedule - Completed","16. Certificate of Occupancy","Completed Date",{"$f":"IF(Completed_CertificateOfOccupancy=\"\",\"\",Completed_CertificateOfOccupancy)","v":""}]
["Project Details","Development Schedule - Completed","17. Lease Up Begins","Completed Date",{"$f":"IF(Completed_LeaseUpBegins=\"\",\"\",Completed_LeaseUpBegins)","v":""}]
["Project Details","Development Schedule - Completed","18. Lease Up Completed","Completed Date",{"$f":"IF(Completed_LeaseUpCompleted=\"\",\"\",Completed_LeaseUpCompleted)","v":""}]
["Project Details","Development Schedule - Completed","19. Absorption (units per month)","Completed Date",{"$f":"IF(Completed_Absorption=\"\",\"\",Completed_Absorption)","v":""}]
[]
["Development Team",null,"Company or Individual?","Company or Individual?"]
["Development Team",null,"Deal Entity Role","Deal Entity Role"]
["Development Team",null,"Developer Name","Name (Doing Business As)"]
["Development Team",null,"Address","Address 1"]
["Development Team",null,"City","City"]
["Development Team",null,"County","County"]
["Development Team",null,"State","State"]
["Development Team",null,"Zip Code + 4","Zip Code"]
["Development Team",null,"Federal Tax ID #","Tax ID Number"]
["Development Team",null,"Telephone #","Direct Phone"]
["Development Team",null,"Email","Email Address 1"]
["Development Team",null,"Company or Individual?","Company or Individual?"]
["Development Team",null,"Deal Entity Role","Deal Entity Role"]
["Development Team",null,"Co-Developer Name","Name (Doing Business As)"]
["Development Team",null,"Address","Address 1"]
["Development Team",null,"City","City"]
["Development Team",null,"County","County"]
["Development Team",null,"State","State"]
["Development Team",null,"Zip Code + 4","Zip Code"]
["Development Team",null,"Federal Tax ID #","Tax ID Number"]
["Development Team",null,"Telephone #","Direct Phone"]
["Development Team",null,"Email","Email Address 1"]
["Development Team",null,"Company or Individual?","Company or Individual?"]
["Development Team",null,"Deal Entity Role","Deal Entity Role"]
["Development Team",null,"Consultant Name","Name (Doing Business As)"]
["Development Team",null,"Address","Address 1"]
["Development Team",null,"City","City"]
["Development Team",null,"County","County"]
["Development Team",null,"State","State"]
["Development Team",null,"Zip Code + 4","Zip Code"]
["Development Team",null,"Federal Tax ID #","Tax ID Number"]
["Development Team",null,"Telephone #","Direct Phone"]
["Development Team",null,"Email","Email Address 1"]
["Development Team",null,"Company or Individual?","Company or Individual?"]
["Development Team",null,"Deal Entity Role","Deal Entity Role"]
["Development Team",null,"General Contractor Name","Name (Doing Business As)"]
["Development Team",null,"Address","Address 1"]
["Development Team",null,"City","City"]
["Development Team",null,"County","County"]
["Development Team",null,"State","State"]
["Development Team",null,"Zip Code + 4","Zip Code"]
["Development Team",null,"Federal Tax ID #","Tax ID Number"]
["Development Team",null,"Telephone #","Direct Phone"]
["Development Team",null,"Email","Email Address 1"]
["Development Team",null,"Company or Individual?","Company or Individual?"]
["Development Team",null,"Deal Entity Role","Deal Entity Role"]
["Development Team",null,"Management Co. Name","Name (Doing Business As)"]
["Development Team",null,"Address","Address 1"]
["Development Team",null,"City","City"]
["Development Team",null,"County","County"]
["Development Team",null,"State","State"]
["Development Team",null,"Zip Code + 4","Zip Code"]
["Development Team",null,"Federal Tax ID #","Tax ID Number"]
["Development Team",null,"Telephone #","Direct Phone"]
["Development Team",null,"Email","Email Address 1"]
["Development Team",null,"Company or Individual?","Company or Individual?"]
["Development Team",null,"Deal Entity Role","Deal Entity Role"]
["Development Team",null,"Architect Name","Name (Doing Business As)"]
["Development Team",null,"Address","Address 1"]
["Development Team",null,"City","City"]
["Development Team",null,"County","County"]
["Development Team",null,"State","State"]
["Development Team",null,"Zip Code + 4","Zip Code"]
["Development Team",null,"Federal Tax ID #","Tax ID Number"]
["Development Team",null,"Telephone #","Direct Phone"]
["Development Team",null,"Email","Email Address 1"]
["Development Team","About the Applicant/Developer","Company or Individual?","Company or Individual?",{"$f":"IF(Developer_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About the Applicant/Developer","Deal Entity Role","Deal Entity Role",{"$f":"IF(Developer_Name=\"\",\"\",\"Developer\")","v":""}]
["Development Team","About the Applicant/Developer","Appliocant/Developer Name","Name (Doing Business As)",{"$f":"IF(Developer_Name=\"\",\"\",Developer_Name)","v":""}]
["Development Team","About the Applicant/Developer","Address","Address 1",{"$f":"IF(Developer_Address=\"\",\"\",Developer_Address)","v":""}]
["Development Team","About the Applicant/Developer","City","City",{"$f":"IF(Developer_City=\"\",\"\",Developer_City)","v":""}]
["Development Team","About the Applicant/Developer","County","County",{"$f":"IF(Developer_County=\"\",\"\",Developer_County)","v":""}]
["Development Team","About the Applicant/Developer","State","State",{"$f":"IF(Developer_State=\"\",\"\",Developer_State)","v":""}]
["Development Team","About the Applicant/Developer","Zip Code + 4","Zip Code",{"$f":"IF(Developer_Zip=\"\",\"\",Developer_Zip)","v":""}]
["Development Team","About the Applicant/Developer","Federal Tax ID #","Tax ID Number",{"$f":"IF(Developer_TaxID=\"\",\"\",Developer_TaxID)","v":""}]
["Development Team","About the Applicant/Developer","Telephone #","Direct Phone",{"$f":"IF(Developer_Phone=\"\",\"\",Developer_Phone)","v":""}]
["Development Team","About the Applicant/Developer","Email","Email Address 1",{"$f":"IF(Developer_Email=\"\",\"\",Developer_Email)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Company or Individual?","Company or Individual?",{"$f":"IF(CoDeveloper_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Deal Entity Role","Deal Entity Role",{"$f":"IF(CoDeveloper_Name=\"\",\"\",\"Co-Developer\")","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Co-Applicant/Co-Developer Name","Name (Doing Business As)",{"$f":"IF(CoDeveloper_Name=\"\",\"\",CoDeveloper_Name)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Address","Address 1",{"$f":"IF(CoDeveloper_Address=\"\",\"\",CoDeveloper_Address)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","City","City",{"$f":"IF(CoDeveloper_City=\"\",\"\",CoDeveloper_City)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","County","County",{"$f":"IF(CoDeveloper_County=\"\",\"\",CoDeveloper_County)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","State","State",{"$f":"IF(CoDeveloper_State=\"\",\"\",CoDeveloper_State)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Zip Code + 4","Zip Code",{"$f":"IF(CoDeveloper_Zip=\"\",\"\",CoDeveloper_Zip)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Federal Tax ID #","Tax ID Number",{"$f":"IF(CoDeveloper_TaxID=\"\",\"\",CoDeveloper_TaxID)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Telephone #","Direct Phone",{"$f":"IF(CoDeveloper_Phone=\"\",\"\",CoDeveloper_Phone)","v":""}]
["Development Team","About the Co-Applicant/Co-Developer","Email","Email Address 1",{"$f":"IF(CoDeveloper_Email=\"\",\"\",CoDeveloper_Email)","v":""}]
["Development Team","Consultant","Company or Individual?","Company or Individual?",{"$f":"IF(Consultant_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","Consultant","Deal Entity Role","Deal Entity Role",{"$f":"IF(Consultant_Name=\"\",\"\",\"Consultant\")","v":""}]
["Development Team","Consultant","Consultant Name","Name (Doing Business As)",{"$f":"IF(Consultant_Name=\"\",\"\",Consultant_Name)","v":""}]
["Development Team","Consultant","Address","Address 1",{"$f":"IF(Consultant_Address=\"\",\"\",Consultant_Address)","v":""}]
["Development Team","Consultant","City","City",{"$f":"IF(Consultant_City=\"\",\"\",Consultant_City)","v":""}]
["Development Team","Consultant","County","County",{"$f":"IF(Consultant_County=\"\",\"\",Consultant_County)","v":""}]
["Development Team","Consultant","State","State",{"$f":"IF(Consultant_State=\"\",\"\",Consultant_State)","v":""}]
["Development Team","Consultant","Zip Code + 4","Zip Code",{"$f":"IF(Consultant_Zip=\"\",\"\",Consultant_Zip)","v":""}]
["Development Team","Consultant","Federal Tax ID #","Tax ID Number",{"$f":"IF(Consultant_TaxID=\"\",\"\",Consultant_TaxID)","v":""}]
["Development Team","Consultant","Telephone #","Direct Phone",{"$f":"IF(Consultant_Phone=\"\",\"\",Consultant_Phone)","v":""}]
["Development Team","Consultant","Email","Email Address 1",{"$f":"IF(Consultant_Phone=\"\",\"\",Consultant_Phone)","v":""}]
["Development Team","About the General Contractor","Company or Individual?","Company or Individual?",{"$f":"IF(GeneralContractor_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About the General Contractor","Deal Entity Role","Deal Entity Role",{"$f":"IF(GeneralContractor_Name=\"\",\"\",\"General Contractor\")","v":""}]
["Development Team","About the General Contractor","General Contractor Name","Name (Doing Business As)",{"$f":"IF(GeneralContractor_Name=\"\",\"\",GeneralContractor_Name)","v":""}]
["Development Team","About the General Contractor","Address","Address 1",{"$f":"IF(GeneralContractor_Address=\"\",\"\",GeneralContractor_Address)","v":""}]
["Development Team","About the General Contractor","City","City",{"$f":"IF(GeneralContractor_City=\"\",\"\",GeneralContractor_City)","v":""}]
["Development Team","About the General Contractor","County","County",{"$f":"IF(GeneralContractor_County=\"\",\"\",GeneralContractor_County)","v":""}]
["Development Team","About the General Contractor","State","State",{"$f":"IF(GeneralContractor_State=\"\",\"\",GeneralContractor_State)","v":""}]
["Development Team","About the General Contractor","Zip Code + 4","Zip Code",{"$f":"IF(GeneralContractor_Zip=\"\",\"\",GeneralContractor_Zip)","v":""}]
["Development Team","About the General Contractor","Federal Tax ID #","Tax ID Number",{"$f":"IF(GeneralContractor_TaxID=\"\",\"\",GeneralContractor_TaxID)","v":""}]
["Development Team","About the General Contractor","Telephone #","Direct Phone",{"$f":"IF(GeneralContractor_Phone=\"\",\"\",GeneralContractor_Phone)","v":""}]
["Development Team","About the General Contractor","Email","Email Address 1",{"$f":"IF(GeneralContractor_Email=\"\",\"\",GeneralContractor_Email)","v":""}]
["Development Team","About the Ownership Entity","Company or Individual?","Company or Individual?",{"$f":"IF(OwnershipEntity_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About the Ownership Entity","Deal Entity Role","Deal Entity Role",{"$f":"IF(OwnershipEntity_Name=\"\",\"\",\"Limited Partner\")","v":""}]
["Development Team","About the Ownership Entity","Ownership Entity Name","Name (Doing Business As)",{"$f":"IF(OwnershipEntity_Name=\"\",\"\",OwnershipEntity_Name)","v":""}]
["Development Team","About the Ownership Entity","Address","Address 1",{"$f":"IF(OwnershipEntity_Address=\"\",\"\",OwnershipEntity_Address)","v":""}]
["Development Team","About the Ownership Entity","City","City",{"$f":"IF(OwnershipEntity_City=\"\",\"\",OwnershipEntity_City)","v":""}]
["Development Team","About the Ownership Entity","County","County",{"$f":"IF(OwnershipEntity_County=\"\",\"\",OwnershipEntity_County)","v":""}]
["Development Team","About the Ownership Entity","State","State",{"$f":"IF(OwnershipEntity_State=\"\",\"\",OwnershipEntity_State)","v":""}]
["Development Team","About the Ownership Entity","Zip Code + 4","Zip Code",{"$f":"IF(OwnershipEntity_Zip=\"\",\"\",OwnershipEntity_Zip)","v":""}]
["Development Team","About the Ownership Entity","Federal Tax ID #","Tax ID Number",{"$f":"IF(OwnershipEntity_TaxID=\"\",\"\",OwnershipEntity_TaxID)","v":""}]
["Development Team","About the Ownership Entity","Telephone #","Direct Phone",{"$f":"IF(OwnershipEntity_Phone=\"\",\"\",OwnershipEntity_Phone)","v":""}]
["Development Team","About the Ownership Entity","Email","Email Address 1",{"$f":"IF(OwnershipEntity_Email=\"\",\"\",OwnershipEntity_Email)","v":""}]
["Development Team","About the Managing Partner","Company or Individual?","Company or Individual?",{"$f":"IF(ManagingPartner_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About the Managing Partner","Deal Entity Role","Deal Entity Role",{"$f":"IF(ManagingPartner_Name=\"\",\"\",\"General Partner\")","v":""}]
["Development Team","About the Managing Partner","Manageing Partner Name","Name (Doing Business As)",{"$f":"IF(ManagingPartner_Name=\"\",\"\",ManagingPartner_Name)","v":""}]
["Development Team","About the Managing Partner","Address","Address 1",{"$f":"IF(ManagingPartner_Address=\"\",\"\",ManagingPartner_Address)","v":""}]
["Development Team","About the Managing Partner","City","City",{"$f":"IF(ManagingPartner_City=\"\",\"\",ManagingPartner_City)","v":""}]
["Development Team","About the Managing Partner","County","County",{"$f":"IF(ManagingPartner_County=\"\",\"\",ManagingPartner_County)","v":""}]
["Development Team","About the Managing Partner","State","State",{"$f":"IF(ManagingPartner_State=\"\",\"\",ManagingPartner_State)","v":""}]
["Development Team","About the Managing Partner","Zip Code + 4","Zip Code",{"$f":"IF(ManagingPartner_Zip=\"\",\"\",ManagingPartner_Zip)","v":""}]
["Development Team","About the Managing Partner","Federal Tax ID #","Tax ID Number",{"$f":"IF(ManagingPartner_TaxID=\"\",\"\",ManagingPartner_TaxID)","v":""}]
["Development Team","About the Managing Partner","Telephone #","Direct Phone",{"$f":"IF(ManagingPartner_Phone=\"\",\"\",ManagingPartner_Phone)","v":""}]
["Development Team","About the Managing Partner","Email","Email Address 1",{"$f":"IF(ManagingPartner_Email=\"\",\"\",ManagingPartner_Email)","v":""}]
["Development Team","About Management Company","Company or Individual?","Company or Individual?",{"$f":"IF(ManagementCompany_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About Management Company","Deal Entity Role","Deal Entity Role",{"$f":"IF(ManagementCompany_Name=\"\",\"\",\"Management Agent\")","v":""}]
["Development Team","About Management Company","Management Company Name","Name (Doing Business As)",{"$f":"IF(ManagementCompany_Name=\"\",\"\",ManagementCompany_Name)","v":""}]
["Development Team","About Management Company","Address","Address 1",{"$f":"IF(ManagementCompany_Address=\"\",\"\",ManagementCompany_Address)","v":""}]
["Development Team","About Management Company","City","City",{"$f":"IF(ManagementCompany_City=\"\",\"\",ManagementCompany_City)","v":""}]
["Development Team","About Management Company","County","County",{"$f":"IF(ManagementCompany_County=\"\",\"\",ManagementCompany_County)","v":""}]
["Development Team","About Management Company","State","State",{"$f":"IF(ManagementCompany_State=\"\",\"\",ManagementCompany_State)","v":""}]
["Development Team","About Management Company","Zip Code + 4","Zip Code",{"$f":"IF(ManagementCompany_Zip=\"\",\"\",ManagementCompany_Zip)","v":""}]
["Development Team","About Management Company","Federal Tax ID #","Tax ID Number",{"$f":"IF(ManagementCompany_TaxID=\"\",ManagementCompany_TaxID)","v":{"$error":"#VALUE!"}}]
["Development Team","About Management Company","Telephone #","Direct Phone",{"$f":"IF(ManagementCompany_Phone=\"\",\"\",ManagementCompany_Phone)","v":""}]
["Development Team","About Management Company","Email","Email Address 1",{"$f":"IF(ManagementCompany_Email=\"\",\"\",ManagementCompany_Email)","v":""}]
["Development Team","About the Architect of Record","Company or Individual?","Company or Individual?",{"$f":"IF(Architect_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About the Architect of Record","Deal Entity Role","Deal Entity Role",{"$f":"IF(Architect_Name=\"\",\"\",\"Architect\")","v":""}]
["Development Team","About the Architect of Record","Architect Name","Name (Doing Business As)",{"$f":"IF(Architect_Name=\"\",\"\",Architect_Name)","v":""}]
["Development Team","About the Architect of Record","Address","Address 1",{"$f":"IF(Architect_Address=\"\",\"\",Architect_Address)","v":""}]
["Development Team","About the Architect of Record","City","City",{"$f":"IF(Architect_City=\"\",\"\",Architect_City)","v":""}]
["Development Team","About the Architect of Record","County","County"]
["Development Team","About the Architect of Record","State","State",{"$f":"IF(Architect_State=\"\",\"\",Architect_State)","v":""}]
["Development Team","About the Architect of Record","Zip Code + 4","Zip Code",{"$f":"IF(Architect_Zip=\"\",\"\",Architect_Zip)","v":""}]
["Development Team","About the Architect of Record","Federal Tax ID #","Tax ID Number",{"$f":"IF(Architect_TaxID=\"\",\"\",Architect_TaxID)","v":""}]
["Development Team","About the Architect of Record","Telephone #","Direct Phone",{"$f":"IF(Architect_Phone=\"\",\"\",Architect_Phone)","v":""}]
["Development Team","About the Architect of Record","Email","Email Address 1",{"$f":"IF(Architect_Email=\"\",\"\",Architect_Email)","v":""}]
["Development Team","About the Syndicator/Investor","Company or Individual?","Company or Individual?",{"$f":"IF(Syndicator_Investor_Name=\"\",\"\",\"Company\")","v":""}]
["Development Team","About the Syndicator/Investor","Deal Entity Role","Deal Entity Role",{"$f":"IF(Syndicator_Investor_Name=\"\",\"\",\"Syndicator\")","v":""}]
["Development Team","About the Syndicator/Investor","Syndicator/Investor Name","Name (Doing Business As)",{"$f":"IF(Syndicator_Investor_Name=\"\",\"\",Syndicator_Investor_Name)","v":""}]
["Development Team","About the Syndicator/Investor","Address","Address 1"]
["Development Team","About the Syndicator/Investor","City","City"]
["Development Team","About the Syndicator/Investor","County","County"]
["Development Team","About the Syndicator/Investor","State","State"]
["Development Team","About the Syndicator/Investor","Zip Code + 4","Zip Code"]
["Development Team","About the Syndicator/Investor","Federal Tax ID #","Tax ID Number"]
["Development Team","About the Syndicator/Investor","Telephone #","Direct Phone",{"$f":"IF(Syndicator_Telephone=\"\",\"\",Syndicator_Telephone)","v":""}]
["Development Team","About the Syndicator/Investor","Email","Email Address 1",{"$f":"IF(Syndicator_Email=\"\",\"\",Syndicator_Email)","v":""}]
["Development Team","Ownership Entity's Project Manager","Company or Individual?","Company or Individual?",{"$f":"IF(ProjectManager_First_Name=\"\",\"\",\"Individual\")","v":""}]
["Development Team","Ownership Entity's Project Manager","Deal Entity Role","Deal Entity Role",{"$f":"IF(ProjectManager_First_Name=\"\",\"\",\"Project Manager\")","v":""}]
["Development Team","Ownership Entity's Project Manager","First Name","First Name",{"$f":"IF(ProjectManager_First_Name=\"\",\"\",ProjectManager_First_Name)","v":""}]
["Development Team","Ownership Entity's Project Manager","Last Name","Last Name",{"$f":"IF(ProjectManager_Last_Name=\"\",\"\",ProjectManager_Last_Name)","v":""}]
["Development Team","Ownership Entity's Project Manager","Telephone #","Direct Phone",{"$f":"IF(ProjectManager_Telephone=\"\",\"\",ProjectManager_Telephone)","v":""}]
["Development Team","Ownership Entity's Project Manager","Email","Email Address 1",{"$f":"IF(ProjectManager_Email=\"\",\"\",ProjectManager_Email)","v":""}]
[]
["Scoring_9% NewConst&AcqRehab","Partnerships","Points Claimed","Mandatory Item A",{"$f":"IF(New_Partnerships_PointsClaimed=0,\"\",New_Partnerships_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% NewConst&AcqRehab","Need and Opportunity","Points Claimed","Mandatory Item B",{"$f":"IF(New_NeedAndOpportunity_PointsClaimed=0,\"\",New_NeedAndOpportunity_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% NewConst&AcqRehab","Federal Preferences and State Priorities","Points Claimed","Mandatory Item C",{"$f":"IF(New_FedPreferences_PointsClaimed=0,\"\",New_FedPreferences_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% NewConst&AcqRehab","Development Team Capacity","Points Claimed","Mandatory Item D",{"$f":"IF(New_DevTeamCapacity_PointsClaimed=0,\"\",New_DevTeamCapacity_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% NewConst&AcqRehab","Funding Efficiency","Points Claimed","Mandatory Item E",{"$f":"IF(New_FundingEfficiency_PointsClaimed=0,\"\",New_FundingEfficiency_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% NewConst&AcqRehab","Readiness to Proceed","Points Claimed","Mandatory Item F",{"$f":"IF(New_ReadinesstoProceed_PointsClaimed=0,\"\",New_ReadinesstoProceed_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% Preservation","Partnerships","Points Claimed","Mandatory Item G",{"$f":"IF(Pres_Partnerships_PointsClaimed=0,\"\",Pres_Partnerships_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% Preservation","Need and Opportunity","Points Claimed","Mandatory Item H",{"$f":"IF(Pres_NeedAndOpportunity_PointsClaimed=0,\"\",Pres_NeedAndOpportunity_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% Preservation","Federal Preferences and State Priorities","Points Claimed","Mandatory Item I",{"$f":"IF(Pres_FedPreference_PointsClaimed=0,\"\",Pres_FedPreference_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% Preservation","Development Team Capacity","Points Claimed","Mandatory Item J",{"$f":"IF(Pres_DevTeamCapacity_PointsClaimed=0,\"\",Pres_DevTeamCapacity_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% Preservation","Funding Efficiency","Points Claimed","Mandatory Item K",{"$f":"IF(Pres_FundingEfficiency_PointsClaimed=0,\"\",Pres_FundingEfficiency_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_9% Preservation","Readiness to Proceed","Points Claimed","Mandatory Item L",{"$f":"IF(Pres_ReadinessToProceed_PointsClaimed=0,\"\",Pres_ReadinessToProceed_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_HOME NewConst&AcqRehab","Partnerships","Points Claimed","Mandatory Item M",{"$f":"IF(HomeNew_Partnerships_PointsClaimed=0,\"\",HomeNew_Partnerships_PointsClaimed)","v":""}]
["Scoring_HOME NewConst&AcqRehab","Need and Opportunity","Points Claimed","Mandatory Item N",{"$f":"IF(HomeNew_NeedAndOpportunity_PointsClaimed=0,\"\",HomeNew_NeedAndOpportunity_PointsClaimed)","v":""}]
["Scoring_HOME NewConst&AcqRehab","Federal Preferences and State Priorities","Points Claimed","Mandatory Item O",{"$f":"IF(HomeNew_FedPreference_PointsClaimed=0,\"\",HomeNew_FedPreference_PointsClaimed)","v":""}]
["Scoring_HOME NewConst&AcqRehab","Development Team Capacity","Points Claimed","Mandatory Item P",{"$f":"IF(HomeNew_DevTeamCapacity_PointsClaimed=0,\"\",HomeNew_DevTeamCapacity_PointsClaimed)","v":""}]
["Scoring_HOME NewConst&AcqRehab","Funding Efficiency","Points Claimed","Mandatory Item Q",{"$f":"IF(HomeNew_FundingEfficiency_PointsClaimed=0,\"\",HomeNew_FundingEfficiency_PointsClaimed)","v":""}]
["Scoring_HOME NewConst&AcqRehab","Readiness to Proceed","Points Claimed","Mandatory Item R",{"$f":"IF(HomeNew_ReadinessToProceed_PointsClaimed=0,\"\",HomeNew_ReadinessToProceed_PointsClaimed)","v":""}]
["Scoring_HOME Preservation","Partnerships","Points Claimed","Mandatory Item S",{"$f":"IF(HomePres_Partnerships_PointsClaimed=0,\"\",HomePres_Partnerships_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_HOME Preservation","Need and Opportunity","Points Claimed","Mandatory Item T",{"$f":"IF(HomePres_NeedAndOpportunity_PointsClaimed=0,\"\",HomePres_NeedAndOpportunity_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_HOME Preservation","Federal Preferences and State Priorities","Points Claimed","Mandatory Item U",{"$f":"IF(HomePres_FedPreferences_PointsClaimed=0,\"\",HomePres_FedPreferences_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_HOME Preservation","Development Team Capacity","Points Claimed","Mandatory Item V",{"$f":"IF(HomePres_DevTeamCapacity_PointsClaimed=0,\"\",HomePres_DevTeamCapacity_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_HOME Preservation","Funding Efficiency","Points Claimed","Mandatory Item W",{"$f":"IF(HomePres_FundingEfficiency_PointsClaimed=0,\"\",HomePres_FundingEfficiency_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_HOME Preservation","Readiness to Proceed","Points Claimed","Mandatory Item X",{"$f":"IF(HomePres_ReadinessToProceed_PointsClaimed=0,\"\",HomePres_ReadinessToProceed_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_LIFT Quantitative","Subsidy Leveraging","Points Claimed","Mandatory Item Y",{"$f":"IF(LIFTQuan_SusidyLeveraging_PointsClaimed=0,\"\",LIFTQuan_SusidyLeveraging_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_LIFT Quantitative","Family-Sized Units","Points Claimed","Mandatory Item Z",{"$f":"IF(LIFTQuan_FamilySizedUnits_PointsClaimed=0,\"\",LIFTQuan_FamilySizedUnits_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_LIFT Quantitative","Readiness to Proceed","Points Claimed","Readiness A",{"$f":"IF(LIFTQuan_ReadinessToProceed_PointsClaimed=0,\"\",LIFTQuan_ReadinessToProceed_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_LIFT Quantitative","Affordability","Points Claimed","Readiness B",{"$f":"IF(LIFTQuan_Affordability_PointsClaimed=0,\"\",LIFTQuan_Affordability_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_LIFT Quantitative","Cost Containment","Points Claimed","Readiness C",{"$f":"IF(LIFTQuan_CostContainment_PointsClaimed=0,\"\",LIFTQuan_CostContainment_PointsClaimed)","v":{"$error":"#REF!"}}]
["Scoring_Preservation Push","Risk of Loss","Points Claimed","Readiness D",{"$f":"IF(PresPUSH_RiskofLoss_PointsClaimed=0,\"\",PresPUSH_RiskofLoss_PointsClaimed)","v":""}]
["Scoring_Preservation Push","Tenant Vulnerability","Points Claimed","Readiness E",{"$f":"IF(PresPUSH_TenantVulnerability_PointsClaimed=0,\"\",PresPUSH_TenantVulnerability_PointsClaimed)","v":""}]
["Scoring_Preservation Push","Budget Cost Allocation","Points Claimed","Readiness F",{"$f":"IF(PresPUSH_BudgetCostAllocation_PointsClaimed=0,\"\",PresPUSH_BudgetCostAllocation_PointsClaimed)","v":""}]
["Scoring_Preservation FedRAH","Risk of Expiration","Points Claimed","Readiness G",{"$f":"IF(PresFed_RiskofExpiration_PointsClaimed=0,\"\",PresFed_RiskofExpiration_PointsClaimed)","v":""}]
["Scoring_Preservation FedRAH","Tenant Vulnerability","Points Claimed","Readiness H",{"$f":"IF(PresFed_TenantVulnerability_PointsClaimed=0,\"\",PresFed_TenantVulnerability_PointsClaimed)","v":""}]
["Scoring_Preservation FedRAH","Budget Cost Allocation","Points Claimed","Readiness I",{"$f":"IF(PresFed_BudgetCostAllocation_PointsClaimed=0,\"\",PresFed_BudgetCostAllocation_PointsClaimed)","v":""}]

{"sheet":"Proposal Summary","index":2,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":false,"merged":[[21,11,21,12],[17,8,17,9],[6,1,6,12],[5,1,5,12],[17,1,17,6],[8,2,8,3],[14,12,15,12],[18,11,19,11],[18,12,19,12],[14,11,15,11],[2,0,2,11],[14,2,14,3],[13,2,13,3],[8,11,8,12],[16,11,17,11],[16,12,17,12],[15,2,15,3],[12,2,12,3],[8,4,8,6],[8,7,8,9],[11,2,11,3],[10,2,10,3],[9,2,9,3]]}
[]
["Proposal Summary"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
["This page auto-populates, do not complete."]
[]
[null,{"$f":"'Project Details'!C11","v":0}]
[null,{"$f":"Narratives!B8","v":0}]
[]
[null,"Pool",{"$f":"'Project Details'!$C$47","v":0},null,"Development Team Information",null,null,"Ownership Information",null,null,null,"LIHTC Credit Request"]
[null,"Primary Population",{"$f":"'Project Details'!$C$51","v":0},null,"Developer",null,{"$f":"'Development Team'!D7","v":""},"Ownership Entity",null,{"$f":"'Development Team'!D67","v":0},null,"Net Credit Request",{"$f":"'LIHTC Calc (summary)'!K45","v":0}]
[null,"Construction Type",{"$f":"'Project Details'!$F$19","v":0},null,"Developer Contact",null,{"$f":"CONCATENATE('Development Team'!G9&\"\"&'Development Team'!G10)","v":""},"Managing Partner",null,{"$f":"'Development Team'!D106","v":0},null,"10 YR Total",{"$f":"'LIHTC Calc (summary)'!K47","v":0}]
[null,"Address",{"$f":"'Project Details'!$C$12","v":0},null,"Co-Developer",null,{"$f":"IF('Development Team'!J7=\"\",\"N/A\",'Development Team'!J7)","v":"N/A"},"Parent Organization",null,{"$f":"IF('Development Team'!D117=\"\",\"N/A\",'Development Team'!D117)","v":"N/A"}]
[null,"City",{"$f":"'Project Details'!$C$13","v":0},null,"General Contractor",null,{"$f":"'Development Team'!D53","v":""},"Minority Member #1",null,{"$f":"'Development Team'!D119","v":0},null,"OAHTC Information"]
[null,"County",{"$f":"'Project Details'!$C$17","v":0},null,"Management Co",null,{"$f":"'Development Team'!D191","v":""},"Parent Organization",null,{"$f":"'Development Team'!D130","v":0},null,"OAHTC Loan Amount",{"$f":"'OAHTC Calculation'!I47","v":"0"}]
[null,"Census Tract",{"$f":"'Project Details'!$C$23","v":0},null,"Syndicator",null,{"$f":"'Development Team'!D231","v":0},"Minority Member #2",null,{"$f":"'Development Team'!D132","v":0},null,"Total Credits Allowable",{"$f":"'OAHTC Calculation'!I48","v":0}]
[null,"Scattered Site",{"$f":"'Project Details'!$F$17","v":0},null,"Architect",null,{"$f":"'Development Team'!D219","v":""},"Non-Profit",null,{"$f":"IF('Development Team'!D148=\"\",\"N/A\",'Development Team'!D148)","v":"N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Required Annual Pass Through",{"$f":"IF(C12<>\"Preservation\",'OAHTC Calculation'!E21,0)","v":"-"}]
[null,"Financing Sources",null,null,null,null,null,null,"Costs"]
[null,{"$f":"IF('Budget Sources'!C41=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!C41)","v":"LIHTC Equity"},null,{"$f":"'Budget Sources'!G41","v":0},{"$f":"IF('Budget Sources'!C46=\"\",'Budget Sources'!B46,'Budget Sources'!C46)","v":"Other 1"},null,{"$f":"'Budget Sources'!G46","v":0},null,"Acquisition",{"$f":"SUM('Budget Uses'!F126:F131)","v":0},null,"Actual Annual Pass Through",{"$f":"IF(C12<>\"Preservation\",'OAHTC Calculation'!E22,0)","v":0}]
[null,{"$f":"IF('Budget Sources'!C28=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!C28)","v":"HOME - OHCS"},null,{"$f":"'Budget Sources'!G28","v":0},{"$f":"IF('Budget Sources'!C47=\"\",'Budget Sources'!B47,'Budget Sources'!C47)","v":"Other 2"},null,{"$f":"'Budget Sources'!G47","v":0},null,"Development",{"$f":"SUM('Budget Uses'!F133:F143)","v":0}]
[null,{"$f":"IF('Budget Sources'!C30=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!C30)","v":"OMEP"},null,{"$f":"'Budget Sources'!G30","v":0},{"$f":"IF('Budget Sources'!C48=\"\",'Budget Sources'!B48,'Budget Sources'!C48)","v":"Other 3"},null,{"$f":"'Budget Sources'!G48","v":0},null,"Site Work",{"$f":"SUM('Budget Uses'!F145:F150)","v":0}]
[null,{"$f":"IF('Budget Sources'!C31=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!C31)","v":"GHAP"},null,{"$f":"'Budget Sources'!G31","v":0},{"$f":"IF('Budget Sources'!C49=\"\",'Budget Sources'!B49,'Budget Sources'!C49)","v":"Other 4"},null,{"$f":"'Budget Sources'!G49","v":0},null,"Hard Construction",{"$f":"SUM('Budget Uses'!F152:F162)","v":0},null,"Operating Budget"]
[null,{"$f":"IF('Budget Sources'!C37=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!C37)","v":"LIFT"},null,{"$f":"'Budget Sources'!G37","v":0},{"$f":"IF('Budget Sources'!C50=\"\",'Budget Sources'!B50,'Budget Sources'!C50)","v":"Other 5"},null,{"$f":"'Budget Sources'!G50","v":0},null,"Other Soft Costs",{"$f":"SUM('Budget Uses'!F164:F174,'Budget Uses'!F176:F184,'Budget Uses'!F186:F194)","v":0},null,"Effective Gross Income",{"$f":"'Operating Budget'!K38","v":0}]
[null,{"$f":"IF('Budget Sources'!C40=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!C40)","v":"Deferred Developer Fee"},null,{"$f":"'Budget Sources'!G40","v":0},{"$f":"IF('Budget Sources'!C51=\"\",'Budget Sources'!B51,'Budget Sources'!C51)","v":"Other 6"},null,{"$f":"'Budget Sources'!G51","v":0},null,"Reserves",{"$f":"SUM('Budget Uses'!F196:F199)","v":0},null,"Total Expenses",{"$f":"'Operating Budget'!K108","v":0}]
[null,{"$f":"IF('Budget Sources'!C43=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!B43)","v":"Permanent First Loan, Hard Debt (Non-OAHTC)"},null,{"$f":"'Budget Sources'!G43","v":0},{"$f":"IF('Budget Sources'!C52=\"\",'Budget Sources'!B52,'Budget Sources'!C52)","v":"Other 7"},null,{"$f":"'Budget Sources'!G52","v":0},null,"Total Project Costs",{"$f":"SUM(J19:J24)","v":0},null,"Net Operating Income",{"$f":"'Operating Budget'!K110","v":0}]
[null,{"$f":"IF('Budget Sources'!C44=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!B44)","v":"Permanent First Loan, Hard Debt (With-OAHTC)"},null,{"$f":"'Budget Sources'!G44","v":0},{"$f":"IF('Budget Sources'!C53=\"\",'Budget Sources'!B53,'Budget Sources'!C53)","v":"Other 8"},null,{"$f":"'Budget Sources'!G53","v":0}]
[null,{"$f":"IF('Budget Sources'!C45=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!B45)","v":"Permanent Second Loan, Hard Debt"},null,{"$f":"'Budget Sources'!G45","v":0},{"$f":"IF('Budget Sources'!C54=\"\",'Budget Sources'!B54,'Budget Sources'!C54)","v":"Other 9"},null,{"$f":"'Budget Sources'!G54","v":0}]
[null,{"$f":"IF('Budget Sources'!C56=\"\",\"[Enter Source Name on Sources Tab]\",'Budget Sources'!C56)","v":"Historic Tax Credit Equity"},null,{"$f":"'Budget Sources'!G56","v":0},{"$f":"IF('Budget Sources'!C55=\"\",'Budget Sources'!B55,'Budget Sources'!C55)","v":"Other 10"},null,{"$f":"'Budget Sources'!G55","v":0}]
[null,null,null,null,null,"Total Sources",{"$f":"SUM(D19:D28,G19:G28)","v":0}]
[]
[null,{"$f":"'Rents and Incomes'!C17","v":"#Units"},{"$f":"'Rents and Incomes'!D17","v":"# BR"},{"$f":"'Rents and Incomes'!E17","v":"# Bath"},{"$f":"'Rents and Incomes'!F17","v":"SQFT"},{"$f":"'Rents and Incomes'!G17","v":"Restricted to What OHCS \n% Rent"},{"$f":"'Rents and Incomes'!H17","v":"Restricted to What OHCS\n% AMI"},{"$f":"'Rents and Incomes'!I17","v":"Tenant-Paid Rent"},{"$f":"'Rents and Incomes'!M17","v":"Max Allowable Program Rent"},{"$f":"'Rents and Incomes'!N17","v":"Rental Subsidy"},{"$f":"'Rents and Incomes'!O17","v":"Subsidy Type"},{"$f":"'Rents and Incomes'!P17","v":"Rent to Project Per Unit"},{"$f":"'Rents and Incomes'!Q17","v":"Monthly Rent to Project"}]
[null,{"$f":"'Rents and Incomes'!C18","v":0},{"$f":"IF('Rents and Incomes'!D18=\"Efficiency\",0.5,IF('Rents and Incomes'!D18=\"1 Bedroom\",1,IF('Rents and Incomes'!D18=\"2 Bedroom\",2,IF('Rents and Incomes'!D18=\"3 Bedroom\",3,IF('Rents and Incomes'!D18=\"4 Bedroom\",4,IF('Rents and Incomes'!D18=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E18","v":0},{"$f":"'Rents and Incomes'!F18","v":0},{"$f":"'Rents and Incomes'!G18","v":0},{"$f":"'Rents and Incomes'!H18","v":0},{"$f":"'Rents and Incomes'!I18","v":0},{"$f":"'Rents and Incomes'!M18","v":""},{"$f":"'Rents and Incomes'!N18","v":0},{"$f":"'Rents and Incomes'!O18","v":0},{"$f":"'Rents and Incomes'!P18","v":0},{"$f":"'Rents and Incomes'!Q18","v":0}]
[null,{"$f":"'Rents and Incomes'!C19","v":0},{"$f":"IF('Rents and Incomes'!D19=\"Efficiency\",0.5,IF('Rents and Incomes'!D19=\"1 Bedroom\",1,IF('Rents and Incomes'!D19=\"2 Bedroom\",2,IF('Rents and Incomes'!D19=\"3 Bedroom\",3,IF('Rents and Incomes'!D19=\"4 Bedroom\",4,IF('Rents and Incomes'!D19=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E19","v":0},{"$f":"'Rents and Incomes'!F19","v":0},{"$f":"'Rents and Incomes'!G19","v":0},{"$f":"'Rents and Incomes'!H19","v":0},{"$f":"'Rents and Incomes'!I19","v":0},{"$f":"'Rents and Incomes'!M19","v":""},{"$f":"'Rents and Incomes'!N19","v":0},{"$f":"'Rents and Incomes'!O19","v":0},{"$f":"'Rents and Incomes'!P19","v":0},{"$f":"'Rents and Incomes'!Q19","v":0}]
[null,{"$f":"'Rents and Incomes'!C20","v":0},{"$f":"IF('Rents and Incomes'!D20=\"Efficiency\",0.5,IF('Rents and Incomes'!D20=\"1 Bedroom\",1,IF('Rents and Incomes'!D20=\"2 Bedroom\",2,IF('Rents and Incomes'!D20=\"3 Bedroom\",3,IF('Rents and Incomes'!D20=\"4 Bedroom\",4,IF('Rents and Incomes'!D20=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E20","v":0},{"$f":"'Rents and Incomes'!F20","v":0},{"$f":"'Rents and Incomes'!G20","v":0},{"$f":"'Rents and Incomes'!H20","v":0},{"$f":"'Rents and Incomes'!I20","v":0},{"$f":"'Rents and Incomes'!M20","v":""},{"$f":"'Rents and Incomes'!N20","v":0},{"$f":"'Rents and Incomes'!O20","v":0},{"$f":"'Rents and Incomes'!P20","v":0},{"$f":"'Rents and Incomes'!Q20","v":0}]
[null,{"$f":"'Rents and Incomes'!C21","v":0},{"$f":"IF('Rents and Incomes'!D21=\"Efficiency\",0.5,IF('Rents and Incomes'!D21=\"1 Bedroom\",1,IF('Rents and Incomes'!D21=\"2 Bedroom\",2,IF('Rents and Incomes'!D21=\"3 Bedroom\",3,IF('Rents and Incomes'!D21=\"4 Bedroom\",4,IF('Rents and Incomes'!D21=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E21","v":0},{"$f":"'Rents and Incomes'!F21","v":0},{"$f":"'Rents and Incomes'!G21","v":0},{"$f":"'Rents and Incomes'!H21","v":0},{"$f":"'Rents and Incomes'!I21","v":0},{"$f":"'Rents and Incomes'!M21","v":""},{"$f":"'Rents and Incomes'!N21","v":0},{"$f":"'Rents and Incomes'!O21","v":0},{"$f":"'Rents and Incomes'!P21","v":0},{"$f":"'Rents and Incomes'!Q21","v":0}]
[null,{"$f":"'Rents and Incomes'!C22","v":0},{"$f":"IF('Rents and Incomes'!D22=\"Efficiency\",0.5,IF('Rents and Incomes'!D22=\"1 Bedroom\",1,IF('Rents and Incomes'!D22=\"2 Bedroom\",2,IF('Rents and Incomes'!D22=\"3 Bedroom\",3,IF('Rents and Incomes'!D22=\"4 Bedroom\",4,IF('Rents and Incomes'!D22=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E22","v":0},{"$f":"'Rents and Incomes'!F22","v":0},{"$f":"'Rents and Incomes'!G22","v":0},{"$f":"'Rents and Incomes'!H22","v":0},{"$f":"'Rents and Incomes'!I22","v":0},{"$f":"'Rents and Incomes'!M22","v":""},{"$f":"'Rents and Incomes'!N22","v":0},{"$f":"'Rents and Incomes'!O22","v":0},{"$f":"'Rents and Incomes'!P22","v":0},{"$f":"'Rents and Incomes'!Q22","v":0}]
[null,{"$f":"'Rents and Incomes'!C23","v":0},{"$f":"IF('Rents and Incomes'!D23=\"Efficiency\",0.5,IF('Rents and Incomes'!D23=\"1 Bedroom\",1,IF('Rents and Incomes'!D23=\"2 Bedroom\",2,IF('Rents and Incomes'!D23=\"3 Bedroom\",3,IF('Rents and Incomes'!D23=\"4 Bedroom\",4,IF('Rents and Incomes'!D23=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E23","v":0},{"$f":"'Rents and Incomes'!F23","v":0},{"$f":"'Rents and Incomes'!G23","v":0},{"$f":"'Rents and Incomes'!H23","v":0},{"$f":"'Rents and Incomes'!I23","v":0},{"$f":"'Rents and Incomes'!M23","v":""},{"$f":"'Rents and Incomes'!N23","v":0},{"$f":"'Rents and Incomes'!O23","v":0},{"$f":"'Rents and Incomes'!P23","v":0},{"$f":"'Rents and Incomes'!Q23","v":0}]
[null,{"$f":"'Rents and Incomes'!C24","v":0},{"$f":"IF('Rents and Incomes'!D24=\"Efficiency\",0.5,IF('Rents and Incomes'!D24=\"1 Bedroom\",1,IF('Rents and Incomes'!D24=\"2 Bedroom\",2,IF('Rents and Incomes'!D24=\"3 Bedroom\",3,IF('Rents and Incomes'!D24=\"4 Bedroom\",4,IF('Rents and Incomes'!D24=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E24","v":0},{"$f":"'Rents and Incomes'!F24","v":0},{"$f":"'Rents and Incomes'!G24","v":0},{"$f":"'Rents and Incomes'!H24","v":0},{"$f":"'Rents and Incomes'!I24","v":0},{"$f":"'Rents and Incomes'!M24","v":""},{"$f":"'Rents and Incomes'!N24","v":0},{"$f":"'Rents and Incomes'!O24","v":0},{"$f":"'Rents and Incomes'!P24","v":0},{"$f":"'Rents and Incomes'!Q24","v":0}]
[null,{"$f":"'Rents and Incomes'!C25","v":0},{"$f":"IF('Rents and Incomes'!D25=\"Efficiency\",0.5,IF('Rents and Incomes'!D25=\"1 Bedroom\",1,IF('Rents and Incomes'!D25=\"2 Bedroom\",2,IF('Rents and Incomes'!D25=\"3 Bedroom\",3,IF('Rents and Incomes'!D25=\"4 Bedroom\",4,IF('Rents and Incomes'!D25=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E25","v":0},{"$f":"'Rents and Incomes'!F25","v":0},{"$f":"'Rents and Incomes'!G25","v":0},{"$f":"'Rents and Incomes'!H25","v":0},{"$f":"'Rents and Incomes'!I25","v":0},{"$f":"'Rents and Incomes'!M25","v":""},{"$f":"'Rents and Incomes'!N25","v":0},{"$f":"'Rents and Incomes'!O25","v":0},{"$f":"'Rents and Incomes'!P25","v":0},{"$f":"'Rents and Incomes'!Q25","v":0}]
[null,{"$f":"'Rents and Incomes'!C26","v":0},{"$f":"IF('Rents and Incomes'!D26=\"Efficiency\",0.5,IF('Rents and Incomes'!D26=\"1 Bedroom\",1,IF('Rents and Incomes'!D26=\"2 Bedroom\",2,IF('Rents and Incomes'!D26=\"3 Bedroom\",3,IF('Rents and Incomes'!D26=\"4 Bedroom\",4,IF('Rents and Incomes'!D26=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E26","v":0},{"$f":"'Rents and Incomes'!F26","v":0},{"$f":"'Rents and Incomes'!G26","v":0},{"$f":"'Rents and Incomes'!H26","v":0},{"$f":"'Rents and Incomes'!I26","v":0},{"$f":"'Rents and Incomes'!M26","v":""},{"$f":"'Rents and Incomes'!N26","v":0},{"$f":"'Rents and Incomes'!O26","v":0},{"$f":"'Rents and Incomes'!P26","v":0},{"$f":"'Rents and Incomes'!Q26","v":0}]
[null,{"$f":"'Rents and Incomes'!C27","v":0},{"$f":"IF('Rents and Incomes'!D27=\"Efficiency\",0.5,IF('Rents and Incomes'!D27=\"1 Bedroom\",1,IF('Rents and Incomes'!D27=\"2 Bedroom\",2,IF('Rents and Incomes'!D27=\"3 Bedroom\",3,IF('Rents and Incomes'!D27=\"4 Bedroom\",4,IF('Rents and Incomes'!D27=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E27","v":0},{"$f":"'Rents and Incomes'!F27","v":0},{"$f":"'Rents and Incomes'!G27","v":0},{"$f":"'Rents and Incomes'!H27","v":0},{"$f":"'Rents and Incomes'!I27","v":0},{"$f":"'Rents and Incomes'!M27","v":""},{"$f":"'Rents and Incomes'!N27","v":0},{"$f":"'Rents and Incomes'!O27","v":0},{"$f":"'Rents and Incomes'!P27","v":0},{"$f":"'Rents and Incomes'!Q27","v":0}]
[null,{"$f":"'Rents and Incomes'!C28","v":0},{"$f":"IF('Rents and Incomes'!D28=\"Efficiency\",0.5,IF('Rents and Incomes'!D28=\"1 Bedroom\",1,IF('Rents and Incomes'!D28=\"2 Bedroom\",2,IF('Rents and Incomes'!D28=\"3 Bedroom\",3,IF('Rents and Incomes'!D28=\"4 Bedroom\",4,IF('Rents and Incomes'!D28=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E28","v":0},{"$f":"'Rents and Incomes'!F28","v":0},{"$f":"'Rents and Incomes'!G28","v":0},{"$f":"'Rents and Incomes'!H28","v":0},{"$f":"'Rents and Incomes'!I28","v":0},{"$f":"'Rents and Incomes'!M28","v":""},{"$f":"'Rents and Incomes'!N28","v":0},{"$f":"'Rents and Incomes'!O28","v":0},{"$f":"'Rents and Incomes'!P28","v":0},{"$f":"'Rents and Incomes'!Q28","v":0}]
[null,{"$f":"'Rents and Incomes'!C29","v":0},{"$f":"IF('Rents and Incomes'!D29=\"Efficiency\",0.5,IF('Rents and Incomes'!D29=\"1 Bedroom\",1,IF('Rents and Incomes'!D29=\"2 Bedroom\",2,IF('Rents and Incomes'!D29=\"3 Bedroom\",3,IF('Rents and Incomes'!D29=\"4 Bedroom\",4,IF('Rents and Incomes'!D29=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E29","v":0},{"$f":"'Rents and Incomes'!F29","v":0},{"$f":"'Rents and Incomes'!G29","v":0},{"$f":"'Rents and Incomes'!H29","v":0},{"$f":"'Rents and Incomes'!I29","v":0},{"$f":"'Rents and Incomes'!M29","v":""},{"$f":"'Rents and Incomes'!N29","v":0},{"$f":"'Rents and Incomes'!O29","v":0},{"$f":"'Rents and Incomes'!P29","v":0},{"$f":"'Rents and Incomes'!Q29","v":0}]
[null,{"$f":"'Rents and Incomes'!C30","v":0},{"$f":"IF('Rents and Incomes'!D30=\"Efficiency\",0.5,IF('Rents and Incomes'!D30=\"1 Bedroom\",1,IF('Rents and Incomes'!D30=\"2 Bedroom\",2,IF('Rents and Incomes'!D30=\"3 Bedroom\",3,IF('Rents and Incomes'!D30=\"4 Bedroom\",4,IF('Rents and Incomes'!D30=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E30","v":0},{"$f":"'Rents and Incomes'!F30","v":0},{"$f":"'Rents and Incomes'!G30","v":0},{"$f":"'Rents and Incomes'!H30","v":0},{"$f":"'Rents and Incomes'!I30","v":0},{"$f":"'Rents and Incomes'!M30","v":""},{"$f":"'Rents and Incomes'!N30","v":0},{"$f":"'Rents and Incomes'!O30","v":0},{"$f":"'Rents and Incomes'!P30","v":0},{"$f":"'Rents and Incomes'!Q30","v":0}]
[null,{"$f":"'Rents and Incomes'!C31","v":0},{"$f":"IF('Rents and Incomes'!D31=\"Efficiency\",0.5,IF('Rents and Incomes'!D31=\"1 Bedroom\",1,IF('Rents and Incomes'!D31=\"2 Bedroom\",2,IF('Rents and Incomes'!D31=\"3 Bedroom\",3,IF('Rents and Incomes'!D31=\"4 Bedroom\",4,IF('Rents and Incomes'!D31=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E31","v":0},{"$f":"'Rents and Incomes'!F31","v":0},{"$f":"'Rents and Incomes'!G31","v":0},{"$f":"'Rents and Incomes'!H31","v":0},{"$f":"'Rents and Incomes'!I31","v":0},{"$f":"'Rents and Incomes'!M31","v":""},{"$f":"'Rents and Incomes'!N31","v":0},{"$f":"'Rents and Incomes'!O31","v":0},{"$f":"'Rents and Incomes'!P31","v":0},{"$f":"'Rents and Incomes'!Q31","v":0}]
[null,{"$f":"'Rents and Incomes'!C32","v":0},{"$f":"IF('Rents and Incomes'!D32=\"Efficiency\",0.5,IF('Rents and Incomes'!D32=\"1 Bedroom\",1,IF('Rents and Incomes'!D32=\"2 Bedroom\",2,IF('Rents and Incomes'!D32=\"3 Bedroom\",3,IF('Rents and Incomes'!D32=\"4 Bedroom\",4,IF('Rents and Incomes'!D32=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E32","v":0},{"$f":"'Rents and Incomes'!F32","v":0},{"$f":"'Rents and Incomes'!G32","v":0},{"$f":"'Rents and Incomes'!H32","v":0},{"$f":"'Rents and Incomes'!I32","v":0},{"$f":"'Rents and Incomes'!M32","v":""},{"$f":"'Rents and Incomes'!N32","v":0},{"$f":"'Rents and Incomes'!O32","v":0},{"$f":"'Rents and Incomes'!P32","v":0},{"$f":"'Rents and Incomes'!Q32","v":0}]
[null,{"$f":"'Rents and Incomes'!C33","v":0},{"$f":"IF('Rents and Incomes'!D33=\"Efficiency\",0.5,IF('Rents and Incomes'!D33=\"1 Bedroom\",1,IF('Rents and Incomes'!D33=\"2 Bedroom\",2,IF('Rents and Incomes'!D33=\"3 Bedroom\",3,IF('Rents and Incomes'!D33=\"4 Bedroom\",4,IF('Rents and Incomes'!D33=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E33","v":0},{"$f":"'Rents and Incomes'!F33","v":0},{"$f":"'Rents and Incomes'!G33","v":0},{"$f":"'Rents and Incomes'!H33","v":0},{"$f":"'Rents and Incomes'!I33","v":0},{"$f":"'Rents and Incomes'!M33","v":""},{"$f":"'Rents and Incomes'!N33","v":0},{"$f":"'Rents and Incomes'!O33","v":0},{"$f":"'Rents and Incomes'!P33","v":0},{"$f":"'Rents and Incomes'!Q33","v":0}]
[null,{"$f":"'Rents and Incomes'!C34","v":0},{"$f":"IF('Rents and Incomes'!D34=\"Efficiency\",0.5,IF('Rents and Incomes'!D34=\"1 Bedroom\",1,IF('Rents and Incomes'!D34=\"2 Bedroom\",2,IF('Rents and Incomes'!D34=\"3 Bedroom\",3,IF('Rents and Incomes'!D34=\"4 Bedroom\",4,IF('Rents and Incomes'!D34=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E34","v":0},{"$f":"'Rents and Incomes'!F34","v":0},{"$f":"'Rents and Incomes'!G34","v":0},{"$f":"'Rents and Incomes'!H34","v":0},{"$f":"'Rents and Incomes'!I34","v":0},{"$f":"'Rents and Incomes'!M34","v":""},{"$f":"'Rents and Incomes'!N34","v":0},{"$f":"'Rents and Incomes'!O34","v":0},{"$f":"'Rents and Incomes'!P34","v":0},{"$f":"'Rents and Incomes'!Q34","v":0}]
[null,{"$f":"'Rents and Incomes'!C35","v":0},{"$f":"IF('Rents and Incomes'!D35=\"Efficiency\",0.5,IF('Rents and Incomes'!D35=\"1 Bedroom\",1,IF('Rents and Incomes'!D35=\"2 Bedroom\",2,IF('Rents and Incomes'!D35=\"3 Bedroom\",3,IF('Rents and Incomes'!D35=\"4 Bedroom\",4,IF('Rents and Incomes'!D35=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E35","v":0},{"$f":"'Rents and Incomes'!F35","v":0},{"$f":"'Rents and Incomes'!G35","v":0},{"$f":"'Rents and Incomes'!H35","v":0},{"$f":"'Rents and Incomes'!I35","v":0},{"$f":"'Rents and Incomes'!M35","v":""},{"$f":"'Rents and Incomes'!N35","v":0},{"$f":"'Rents and Incomes'!O35","v":0},{"$f":"'Rents and Incomes'!P35","v":0},{"$f":"'Rents and Incomes'!Q35","v":0}]
[null,{"$f":"'Rents and Incomes'!C36","v":0},{"$f":"IF('Rents and Incomes'!D36=\"Efficiency\",0.5,IF('Rents and Incomes'!D36=\"1 Bedroom\",1,IF('Rents and Incomes'!D36=\"2 Bedroom\",2,IF('Rents and Incomes'!D36=\"3 Bedroom\",3,IF('Rents and Incomes'!D36=\"4 Bedroom\",4,IF('Rents and Incomes'!D36=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E36","v":0},{"$f":"'Rents and Incomes'!F36","v":0},{"$f":"'Rents and Incomes'!G36","v":0},{"$f":"'Rents and Incomes'!H36","v":0},{"$f":"'Rents and Incomes'!I36","v":0},{"$f":"'Rents and Incomes'!M36","v":""},{"$f":"'Rents and Incomes'!N36","v":0},{"$f":"'Rents and Incomes'!O36","v":0},{"$f":"'Rents and Incomes'!P36","v":0},{"$f":"'Rents and Incomes'!Q36","v":0}]
[null,{"$f":"'Rents and Incomes'!C37","v":0},{"$f":"IF('Rents and Incomes'!D37=\"Efficiency\",0.5,IF('Rents and Incomes'!D37=\"1 Bedroom\",1,IF('Rents and Incomes'!D37=\"2 Bedroom\",2,IF('Rents and Incomes'!D37=\"3 Bedroom\",3,IF('Rents and Incomes'!D37=\"4 Bedroom\",4,IF('Rents and Incomes'!D37=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E37","v":0},{"$f":"'Rents and Incomes'!F37","v":0},{"$f":"'Rents and Incomes'!G37","v":0},{"$f":"'Rents and Incomes'!H37","v":0},{"$f":"'Rents and Incomes'!I37","v":0},{"$f":"'Rents and Incomes'!M37","v":""},{"$f":"'Rents and Incomes'!N37","v":0},{"$f":"'Rents and Incomes'!O37","v":0},{"$f":"'Rents and Incomes'!P37","v":0},{"$f":"'Rents and Incomes'!Q37","v":0}]
[null,{"$f":"'Rents and Incomes'!C38","v":0},{"$f":"IF('Rents and Incomes'!D38=\"Efficiency\",0.5,IF('Rents and Incomes'!D38=\"1 Bedroom\",1,IF('Rents and Incomes'!D38=\"2 Bedroom\",2,IF('Rents and Incomes'!D38=\"3 Bedroom\",3,IF('Rents and Incomes'!D38=\"4 Bedroom\",4,IF('Rents and Incomes'!D38=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E38","v":0},{"$f":"'Rents and Incomes'!F38","v":0},{"$f":"'Rents and Incomes'!G38","v":0},{"$f":"'Rents and Incomes'!H38","v":0},{"$f":"'Rents and Incomes'!I38","v":0},{"$f":"'Rents and Incomes'!M38","v":""},{"$f":"'Rents and Incomes'!N38","v":0},{"$f":"'Rents and Incomes'!O38","v":0},{"$f":"'Rents and Incomes'!P38","v":0},{"$f":"'Rents and Incomes'!Q38","v":0}]
[null,{"$f":"'Rents and Incomes'!C39","v":0},{"$f":"IF('Rents and Incomes'!D39=\"Efficiency\",0.5,IF('Rents and Incomes'!D39=\"1 Bedroom\",1,IF('Rents and Incomes'!D39=\"2 Bedroom\",2,IF('Rents and Incomes'!D39=\"3 Bedroom\",3,IF('Rents and Incomes'!D39=\"4 Bedroom\",4,IF('Rents and Incomes'!D39=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E39","v":0},{"$f":"'Rents and Incomes'!F39","v":0},{"$f":"'Rents and Incomes'!G39","v":0},{"$f":"'Rents and Incomes'!H39","v":0},{"$f":"'Rents and Incomes'!I39","v":0},{"$f":"'Rents and Incomes'!M39","v":""},{"$f":"'Rents and Incomes'!N39","v":0},{"$f":"'Rents and Incomes'!O39","v":0},{"$f":"'Rents and Incomes'!P39","v":0},{"$f":"'Rents and Incomes'!Q39","v":0}]
[null,{"$f":"'Rents and Incomes'!C40","v":0},{"$f":"IF('Rents and Incomes'!D40=\"Efficiency\",0.5,IF('Rents and Incomes'!D40=\"1 Bedroom\",1,IF('Rents and Incomes'!D40=\"2 Bedroom\",2,IF('Rents and Incomes'!D40=\"3 Bedroom\",3,IF('Rents and Incomes'!D40=\"4 Bedroom\",4,IF('Rents and Incomes'!D40=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E40","v":0},{"$f":"'Rents and Incomes'!F40","v":0},{"$f":"'Rents and Incomes'!G40","v":0},{"$f":"'Rents and Incomes'!H40","v":0},{"$f":"'Rents and Incomes'!I40","v":0},{"$f":"'Rents and Incomes'!M40","v":""},{"$f":"'Rents and Incomes'!N40","v":0},{"$f":"'Rents and Incomes'!O40","v":0},{"$f":"'Rents and Incomes'!P40","v":0},{"$f":"'Rents and Incomes'!Q40","v":0}]
[null,{"$f":"'Rents and Incomes'!C61","v":0},{"$f":"IF('Rents and Incomes'!D41=\"Efficiency\",0.5,IF('Rents and Incomes'!D41=\"1 Bedroom\",1,IF('Rents and Incomes'!D41=\"2 Bedroom\",2,IF('Rents and Incomes'!D41=\"3 Bedroom\",3,IF('Rents and Incomes'!D41=\"4 Bedroom\",4,IF('Rents and Incomes'!D41=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E61","v":0},{"$f":"'Rents and Incomes'!F61","v":0},{"$f":"'Rents and Incomes'!G61","v":0},{"$f":"'Rents and Incomes'!H61","v":0},{"$f":"'Rents and Incomes'!I61","v":0},{"$f":"'Rents and Incomes'!M61","v":""},{"$f":"'Rents and Incomes'!N61","v":0},{"$f":"'Rents and Incomes'!O61","v":0},{"$f":"'Rents and Incomes'!P61","v":0},{"$f":"'Rents and Incomes'!Q61","v":0}]
[null,{"$f":"'Rents and Incomes'!C62","v":0},{"$f":"IF('Rents and Incomes'!D42=\"Efficiency\",0.5,IF('Rents and Incomes'!D42=\"1 Bedroom\",1,IF('Rents and Incomes'!D42=\"2 Bedroom\",2,IF('Rents and Incomes'!D42=\"3 Bedroom\",3,IF('Rents and Incomes'!D42=\"4 Bedroom\",4,IF('Rents and Incomes'!D42=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E62","v":0},{"$f":"'Rents and Incomes'!F62","v":0},{"$f":"'Rents and Incomes'!G62","v":0},{"$f":"'Rents and Incomes'!H62","v":0},{"$f":"'Rents and Incomes'!I62","v":0},{"$f":"'Rents and Incomes'!M62","v":""},{"$f":"'Rents and Incomes'!N62","v":0},{"$f":"'Rents and Incomes'!O62","v":0},{"$f":"'Rents and Incomes'!P62","v":0},{"$f":"'Rents and Incomes'!Q62","v":0}]
[null,{"$f":"'Rents and Incomes'!C63","v":0},{"$f":"IF('Rents and Incomes'!D43=\"Efficiency\",0.5,IF('Rents and Incomes'!D43=\"1 Bedroom\",1,IF('Rents and Incomes'!D43=\"2 Bedroom\",2,IF('Rents and Incomes'!D43=\"3 Bedroom\",3,IF('Rents and Incomes'!D43=\"4 Bedroom\",4,IF('Rents and Incomes'!D43=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E63","v":0},{"$f":"'Rents and Incomes'!F63","v":0},{"$f":"'Rents and Incomes'!G63","v":0},{"$f":"'Rents and Incomes'!H63","v":0.5},{"$f":"'Rents and Incomes'!I63","v":220},{"$f":"'Rents and Incomes'!M63","v":""},{"$f":"'Rents and Incomes'!N63","v":0},{"$f":"'Rents and Incomes'!O63","v":"HUD-811"},{"$f":"'Rents and Incomes'!P63","v":0},{"$f":"'Rents and Incomes'!Q63","v":0}]
[null,{"$f":"'Rents and Incomes'!C64","v":0},{"$f":"IF('Rents and Incomes'!D44=\"Efficiency\",0.5,IF('Rents and Incomes'!D44=\"1 Bedroom\",1,IF('Rents and Incomes'!D44=\"2 Bedroom\",2,IF('Rents and Incomes'!D44=\"3 Bedroom\",3,IF('Rents and Incomes'!D44=\"4 Bedroom\",4,IF('Rents and Incomes'!D44=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E64","v":0},{"$f":"'Rents and Incomes'!F64","v":0},{"$f":"'Rents and Incomes'!G64","v":0},{"$f":"'Rents and Incomes'!H64","v":0.5},{"$f":"'Rents and Incomes'!I64","v":220},{"$f":"'Rents and Incomes'!M64","v":""},{"$f":"'Rents and Incomes'!N64","v":0},{"$f":"'Rents and Incomes'!O64","v":"HUD-811"},{"$f":"'Rents and Incomes'!P64","v":0},{"$f":"'Rents and Incomes'!Q64","v":0}]
[null,{"$f":"'Rents and Incomes'!C65","v":0},{"$f":"IF('Rents and Incomes'!D45=\"Efficiency\",0.5,IF('Rents and Incomes'!D45=\"1 Bedroom\",1,IF('Rents and Incomes'!D45=\"2 Bedroom\",2,IF('Rents and Incomes'!D45=\"3 Bedroom\",3,IF('Rents and Incomes'!D45=\"4 Bedroom\",4,IF('Rents and Incomes'!D45=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E65","v":0},{"$f":"'Rents and Incomes'!F65","v":0},{"$f":"'Rents and Incomes'!G65","v":0},{"$f":"'Rents and Incomes'!H65","v":0.5},{"$f":"'Rents and Incomes'!I65","v":220},{"$f":"'Rents and Incomes'!M65","v":""},{"$f":"'Rents and Incomes'!N65","v":0},{"$f":"'Rents and Incomes'!O65","v":"HUD-811"},{"$f":"'Rents and Incomes'!P65","v":0},{"$f":"'Rents and Incomes'!Q65","v":0}]
[null,{"$f":"'Rents and Incomes'!C66","v":0},{"$f":"IF('Rents and Incomes'!D46=\"Efficiency\",0.5,IF('Rents and Incomes'!D46=\"1 Bedroom\",1,IF('Rents and Incomes'!D46=\"2 Bedroom\",2,IF('Rents and Incomes'!D46=\"3 Bedroom\",3,IF('Rents and Incomes'!D46=\"4 Bedroom\",4,IF('Rents and Incomes'!D46=\"5 Bedroom\",5,0))))))","v":0},{"$f":"'Rents and Incomes'!E66","v":0},{"$f":"'Rents and Incomes'!F66","v":0},{"$f":"'Rents and Incomes'!G66","v":0},{"$f":"'Rents and Incomes'!H66","v":0.5},{"$f":"'Rents and Incomes'!I66","v":220},{"$f":"'Rents and Incomes'!M66","v":""},{"$f":"'Rents and Incomes'!N66","v":0},{"$f":"'Rents and Incomes'!O66","v":"HUD-811"},{"$f":"'Rents and Incomes'!P66","v":0},{"$f":"'Rents and Incomes'!Q66","v":0}]
[null,{"$f":"SUM(B32:B60)","v":0},{"$f":"SUMPRODUCT($B$32:$B$60,C32:C60)","v":0},{"$f":"SUMPRODUCT($B$32:$B$60,D32:D60)","v":0},{"$f":"SUMPRODUCT($B$32:$B$60,E32:E60)","v":0},null,null,{"$f":"SUMPRODUCT($B$32:$B$60,H32:H60)","v":0},null,null,null,null,{"$f":"SUM(M32:M60)","v":0}]

{"sheet":"Finance Committee Report","index":3,"n_rows":71,"n_cols":5,"rows_kept":71,"cut":false,"hidden":true,"merged":[[34,2,34,9],[16,2,16,5],[2,0,2,9],[5,1,5,8],[17,1,17,8],[31,2,31,9]]}
[]
["Finance Committee Report"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[]
[]
[null,null,"Project Sponsor:"]
[null,null,"Property:"]
[null,null,"Owner:",{"$f":"'Proposal Summary'!J10","v":0}]
[null,null,"Description:"]
[null,null,"OAHTC Request:",{"$f":"'Finance Committee Report'!M14","v":0}]
[]
[null,null,"Affordability:"]
[]
[null,null,"Target Population:"]
[]
[null,null,"OAHTC RECOMMENDED MOTION: Move to recommend to the Director the approval of a reservation of Oregon Affordable Housing Tax Credits to this project not to exceed the application amount for the permanent financing to be provided by the approved lender listed in the application"]
[]
[null,null,"Finance Committee Date:"]
[null,null,"Submitted by:"]
[]
[null,null,"Finance Committee Meeting:","Voting to Approve:"]
[null,null,null,"Voting to Decline:"]
[null,null,null,"Absent:"]
[]
[]
[null,null,"Julie V. Cody, Finance Committee Chair",null,"Date"]
[]
[]
[]
[null,null,"Margaret Solle Salazar, Director",null,"Date"]
[]
[]
[]
[]
[null,null,"Project Description:"]
[]
[null,null,"Location:"]
[]
[]
[null,null,"Services/Amenities:"]
[]
[]
[null,null,"Development/Consultant Team:"]
[]
[]
[null,null,"Permanent Lender:"]
[]
[]
[null,null,"Project Financing"]
[]
[]
[null,null,"Acquisition:"]
[]
[]
[null,null,"Development Fee:"]
[]
[]
[null,null,"Operating Budget:"]
[]
[]
[null,null,"Operating Expenses:"]
[]
[]
[null,null,"Debt Service Coverage Ratio with OAHTC"]
[]
[]
[null,null,"Environmental:"]
[]
[]
[null,null,"OHCS Policy Priorities"]

{"sheet":"Narratives","index":4,"n_rows":64,"n_cols":1,"rows_kept":64,"cut":false,"hidden":false,"merged":[[19,0,19,18],[21,1,24,18],[26,0,26,18],[2,0,2,11],[58,1,61,18],[5,0,5,18],[7,1,10,18],[33,0,33,18],[35,1,38,18],[28,1,31,18],[12,0,12,18],[14,1,17,18],[63,0,63,18],[65,1,68,18],[42,1,45,18],[49,0,49,18],[51,1,54,18],[56,0,56,18]]}
[]
["Narratives"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Project Narrative"]
["Provide a short project overview of 1,000 characters or less (including spaces)."]
[]
[]
[]
[]
[]
[]
["Describe the buyer/seller transaction (Will the transaction be an arm's length or non-arm's length sale; Will Seller Financing be used; will there be any concessions in the deal; etc.):"]
[]
[]
[]
[]
[]
[]
["Describe any restrictions currently on the property:"]
[]
[]
[]
[]
[]
[]
["Please list any anticipated requests and justification for waivers to any OHCS policy or guideline:"]
[]
[]
[]
[]
[]
[]
["If you have non-affordable housing square footage, including commercial or market-rate spaces, please provide a short response (1,000 character or less) describing the proposed use below.  "]
[]
[]
[]
[]
[]
[]
["Please briefly summarize your project's proposed resident services (note: this is NOT the full Resident Services Plan, but a short summary):"]
[]
[]
[]
[]
[]
[]
["Financial Assumptions"]
[]
["Describe the financial assumptions used to determine the total cost of the project, including acquisition, development, construction, and, any possible green building or sustainability practices.  Include the sources consulted and how the costs were determined.  How have you planned for cost increases that might occur before construction actually begins?  Explain any line item costs which appear unusually large or small.  What measures have, will, or could be considered or implemented to mitigate the costs?"]
[]
[]
[]
[]
[]
[]
["Describe the financial assumptions used to develop the operating budget (Income and Expenses). Include rents and other sources of income, operating and maintenance expenses and inflationary factors. Discuss and justify non-typical expenses or those outside OHCS or industry standards.  Rents as a percentage of AMI should be within the same ranges as the rent percentages stated on the Rent Table in the Data Summary section.  If they are not the same, please explain why there is a difference."]
[]
[]
[]
[]
[]
[]
["(Rehabilitation only) Describe the scope of work to be accomplished."]

{"sheet":"Project Details","index":5,"n_rows":368,"n_cols":32,"rows_kept":368,"cut":false,"hidden":false,"merged":[[85,4,85,6],[79,2,79,3],[118,23,121,25],[255,4,255,6],[254,4,254,6],[253,4,253,6],[349,10,356,10],[258,1,258,8],[257,1,257,8],[252,4,252,6],[121,6,121,7],[2,0,2,11],[83,4,83,6],[121,0,121,5],[115,0,115,6],[263,1,264,1],[89,4,89,6],[46,10,50,10],[114,10,119,10],[71,5,71,6],[54,1,55,5],[81,4,81,6],[82,4,82,6],[87,4,87,6],[88,4,88,6],[5,4,5,5],[4,4,4,5],[6,7,7,8],[4,6,32,6],[4,18,32,18],[4,15,32,15],[4,12,32,12],[4,9,32,9]]}
[]
["Project Details"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[null,"SUBMISSION DATE:",null,null,"OHCS DEAL NUMBER",null,"…………………………………………………………………………………………………………………",null,null,"…………………………………………………………………………………………………………………",null,null,"…………………………………………………………………………………………………………………",null,null,"…………………………………………………………………………………………………………………",null,null,"…………………………………………………………………………………………………………………"]
[null,"NOFA NUMBER:",null,null,{"$f":"IF(Deal_Number=\"\",\"\",Deal_Number)","v":""}]
["Project Location",null,null,null,null,null,null,"Enter additional site information --->"]
[]
[]
[null,"SITE A",null,null,null,null,null,"SITE B",null,null,"SITE C",null,null,"SITE D",null,null,"SITE E",null,null,"SITE F"]
[null,"Project Name"]
[null,"Address (be specific)",null,null,null,null,null,"Address (be specific)",null,null,"Address (be specific)",null,null,"Address (be specific)",null,null,"Address (be specific)",null,null,"Address (be specific)"]
[null,"City",null,null,"Revitalization Plan",null,null,"City",null,null,"City",null,null,"City",null,null,"City",null,null,"City"]
[null,"     If not listed, please enter name here:",null,null,"Urban/Non-Urban",{"$f":"IFERROR(IF(OR(C13=\"NOT LISTED\",C13=\"\"),\"Non-Urban\",VLOOKUP($C$13,Regions_Data!$A$1:$B$242,2,FALSE)),\"[Please Select or Enter Jurisdiction Name]\")","v":"Non-Urban"},null,"Zip Code (First 5 Digits)",null,null,"Zip Code (First 5 Digits)",null,null,"Zip Code (First 5 Digits)",null,null,"Zip Code (First 5 Digits)",null,null,"Zip Code (First 5 Digits)"]
[null,"Zip Code (First 5 Digits)",null,null,"Lease?",null,null,"Zip Code (Additional 4 Digits)",null,null,"Zip Code (Additional 4 Digits)",null,null,"Zip Code (Additional 4 Digits)",null,null,"Zip Code (Additional 4 Digits)",null,null,"Zip Code (Additional 4 Digits)"]
[null,"Zip Code (Additional 4 Digits)",null,null,"Purchase?",null,null,"County",null,null,"County",null,null,"County",null,null,"County",null,null,"County"]
[null,"County",null,null,"Scattered Site",null,null,"Latitude",null,null,"Latitude",null,null,"Latitude",null,null,"Latitude",null,null,"Latitude"]
[null,"Latitude",null,null,"If yes, how many?",null,null,"Longitude",null,null,"Longitude",null,null,"Longitude",null,null,"Longitude",null,null,"Longitude"]
[null,"Longitude",null,null,"Majority of Units' Construction Type",null,null,"State Senate District",null,null,"State Senate District",null,null,"State Senate District",null,null,"State Senate District",null,null,"State Senate District"]
[null,"State Senate District",null,null,"Legally Required Wage Rates",null,null,"State House District",null,null,"State House District",null,null,"State House District",null,null,"State House District",null,null,"State House District"]
[null,"State House District",null,null,"\"Other\" Wage Detail",null,null,"US Congressional District",null,null,"US Congressional District",null,null,"US Congressional District",null,null,"US Congressional District",null,null,"US Congressional District"]
[null,"US Congressional District",null,null,"Section 3 Required",null,null,"11-Digit Census Tract, No Spaces/Decimals",null,null,"11-Digit Census Tract, No Spaces/Decimals",null,null,"11-Digit Census Tract, No Spaces/Decimals",null,null,"11-Digit Census Tract, No Spaces/Decimals",null,null,"11-Digit Census Tract, No Spaces/Decimals"]
[null,"11-Digit Census Tract, No Spaces/Decimals",null,null,"Service Provider (if applicable)",null,null,"Urban/Non-Urban",{"$f":"IFERROR(IF(I13<>\"\",VLOOKUP(I13,Regions_Data!$A$1:$B$242,2,FALSE),\"Non-Urban\"),\"[Please Select or Enter Jurisdiction Name]\")","v":"Non-Urban"},null,"Urban/Non-Urban",{"$f":"IFERROR(IF(L13<>\"\",VLOOKUP(L13,Regions_Data!$A$1:$B$242,2,FALSE),\"Non-Urban\"),\"[Please Select or Enter Jurisdiction Name]\")","v":"Non-Urban"},null,"Urban/Non-Urban",{"$f":"IFERROR(IF(O13<>\"\",VLOOKUP(O13,Regions_Data!$A$1:$B$242,2,FALSE),\"Non-Urban\"),\"[Please Select or Enter Jurisdiction Name]\")","v":"Non-Urban"},null,"Urban/Non-Urban",{"$f":"IFERROR(IF(R13<>\"\",VLOOKUP(R13,Regions_Data!$A$1:$B$242,2,FALSE),\"Non-Urban\"),\"[Please Select or Enter Jurisdiction Name]\")","v":"Non-Urban"},null,"Urban/Non-Urban",{"$f":"IFERROR(IF(U13<>\"\",VLOOKUP(U13,Regions_Data!$A$1:$B$242,2,FALSE),\"Non-Urban\"),\"[Please Select or Enter Jurisdiction Name]\")","v":"Non-Urban"}]
[null,null,null,null,null,null,null,"Majority of Units' Construction Type",null,null,"Majority of Units' Construction Type",null,null,"Majority of Units' Construction Type",null,null,"Majority of Units' Construction Type",null,null,"Majority of Units' Construction Type"]
[null,null,null,null,null,null,null,"Service Provider (if applicable)",null,null,"Service Provider (if applicable)",null,null,"Service Provider (if applicable)",null,null,"Service Provider (if applicable)",null,null,"Service Provider (if applicable)"]
[]
["Chief Executive Officer (i.e.: Mayor, City Manager) of site locality",null,null,null,null,null,null,"Chief Executive Officer (i.e.: Mayor, City Manager) of site locality",null,null,"Chief Executive Officer (i.e.: Mayor, City Manager) of site locality",null,null,"Chief Executive Officer (i.e.: Mayor, City Manager) of site locality",null,null,"Chief Executive Officer (i.e.: Mayor, City Manager) of site locality",null,null,"Chief Executive Officer (i.e.: Mayor, City Manager) of site locality"]
[]
[null,"Name",null,null,null,null,null,"Name",null,null,"Name",null,null,"Name",null,null,"Name",null,null,"Name"]
[null,"Title",null,null,null,null,null,"Title",null,null,"Title",null,null,"Title",null,null,"Title",null,null,"Title"]
[null,"Address",null,null,null,null,null,"Address",null,null,"Address",null,null,"Address",null,null,"Address",null,null,"Address"]
[null,"City",null,null,null,null,null,"City",null,null,"City",null,null,"City",null,null,"City",null,null,"City"]
[null,"State",null,null,null,null,null,"State",null,null,"State",null,null,"State",null,null,"State",null,null,"State"]
[null,"Zip Code",null,null,null,null,null,"Zip Code",null,null,"Zip Code",null,null,"Zip Code",null,null,"Zip Code",null,null,"Zip Code"]
[null,"Units",{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$69,'Project Details'!B10,'Rents and Incomes'!$C$18:$C$68)","v":0},null,null,null,null,"Units",{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$69,'Project Details'!H10,'Rents and Incomes'!$C$18:$C$68)","v":0},null,"Units",{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$69,'Project Details'!K10,'Rents and Incomes'!$C$18:$C$68)","v":0},null,"Units",{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$69,'Project Details'!N10,'Rents and Incomes'!$C$18:$C$68)","v":0},null,"Units",{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$69,'Project Details'!Q10,'Rents and Incomes'!$C$18:$C$68)","v":0},null,"Units",{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$69,'Project Details'!T10,'Rents and Incomes'!$C$18:$C$68)","v":0},null,null,"Total Units",{"$f":"SUM('Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"Vulnerable to Gentrification Score",{"$f":"IFERROR(VLOOKUP(C$23,'Location Preferences_Data'!$F$2:$AZ$1000,3,FALSE),0)","v":0},null,null,null,null,"Vulnerable to Gentrification Score",{"$f":"IFERROR(VLOOKUP(I$22,'Location Preferences_Data'!$F$2:$AZ$1000,3,FALSE),0)","v":0},null,"Vulnerable to Gentrification Score",{"$f":"IFERROR(VLOOKUP(L$22,'Location Preferences_Data'!$F$2:$AZ$1000,3,FALSE),0)","v":0},null,"Vulnerable to Gentrification Score",{"$f":"IFERROR(VLOOKUP(O$22,'Location Preferences_Data'!$F$2:$AZ$1000,3,FALSE),0)","v":0},null,"Vulnerable to Gentrification Score",{"$f":"IFERROR(VLOOKUP(R$22,'Location Preferences_Data'!$F$2:$AZ$1000,3,FALSE),0)","v":0},null,"Vulnerable to Gentrification Score",{"$f":"IFERROR(VLOOKUP(U$22,'Location Preferences_Data'!$F$2:$AZ$1000,3,FALSE),0)","v":0},null,null,"Vulnerable to Gentrification",{"$f":"(($C$35/$Y$35)*C36)+(($I$35/$Y$35)*I36)+(($L$35/$Y$35)*L36)+(($O$35/$Y$35)*O36)+(($R$35/$Y$35)*R36)+(($U$35/$Y$35)*U36)","v":{"$error":"#DIV/0!"}}]
[null,"Opportunity Area Score",{"$f":"IFERROR(VLOOKUP(C$23,'Location Preferences_Data'!$F$2:$AZ$1000,4,FALSE),0)","v":0},null,null,null,null,"Opportunity Area Score",{"$f":"IFERROR(VLOOKUP(I$22,'Location Preferences_Data'!$F$2:$AZ$1000,4,FALSE),0)","v":0},null,"Opportunity Area Score",{"$f":"IFERROR(VLOOKUP(L$22,'Location Preferences_Data'!$F$2:$AZ$1000,4,FALSE),0)","v":0},null,"Opportunity Area Score",{"$f":"IFERROR(VLOOKUP(O$22,'Location Preferences_Data'!$F$2:$AZ$1000,4,FALSE),0)","v":0},null,"Opportunity Area Score",{"$f":"IFERROR(VLOOKUP(R$22,'Location Preferences_Data'!$F$2:$AZ$1000,4,FALSE),0)","v":0},null,"Opportunity Area Score",{"$f":"IFERROR(VLOOKUP(U$22,'Location Preferences_Data'!$F$2:$AZ$1000,4,FALSE),0)","v":0},null,null,"Opportunity Area",{"$error":"#DIV/0!"}]
[null,"Severe Burden (City|County)",{"$f":"IFERROR(VLOOKUP(SiteA_City,'Severity of Need_Data'!$B$43:$X$300,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteA_County,'Severity of Need_Data'!$C$7:$X$42,2,FALSE),0)","v":0},null,null,null,"Severe Burden (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteB_County,'Severity of Need_Data'!$C$7:$X$42,2,FALSE),0)","v":0},"Severe Burden (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteC_County,'Severity of Need_Data'!$C$7:$X$42,2,FALSE),0)","v":0},"Severe Burden (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteD_County,'Severity of Need_Data'!$C$7:$X$42,2,FALSE),0)","v":0},"Severe Burden (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteE_County,'Severity of Need_Data'!$C$7:$X$42,2,FALSE),0)","v":0},"Severe Burden (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteF_County,'Severity of Need_Data'!$C$7:$X$42,2,FALSE),0)","v":0},null,"Severe Burden (City|County)",{"$error":"#DIV/0!"},{"$f":"(($C$35/$Y$35)*D38)+(($I$35/$Y$35)*J38)+(($L$35/$Y$35)*M38)+(($O$35/$Y$35)*P38)+(($R$35/$Y$35)*S38)+(($U$35/$Y$35)*V38)","v":{"$error":"#DIV/0!"}}]
[null,"Rent Escalation (City|County)",{"$f":"IFERROR(VLOOKUP(SiteA_City,'Severity of Need_Data'!$B$43:$X$300,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteA_County,'Severity of Need_Data'!$C$7:$X$42,4,FALSE),0)","v":0},null,null,null,"Rent Escalation (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteB_County,'Severity of Need_Data'!$C$7:$X$42,4,FALSE),0)","v":0},"Rent Escalation (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteC_County,'Severity of Need_Data'!$C$7:$X$42,4,FALSE),0)","v":0},"Rent Escalation (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteD_County,'Severity of Need_Data'!$C$7:$X$42,4,FALSE),0)","v":0},"Rent Escalation (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteE_County,'Severity of Need_Data'!$C$7:$X$42,4,FALSE),0)","v":0},"Rent Escalation (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteF_County,'Severity of Need_Data'!$C$7:$X$42,4,FALSE),0)","v":0},null,"Rent Escalation (City|County)",{"$error":"#DIV/0!"},{"$f":"(($C$35/$Y$35)*D39)+(($I$35/$Y$35)*J39)+(($L$35/$Y$35)*M39)+(($O$35/$Y$35)*P39)+(($R$35/$Y$35)*S39)+(($U$35/$Y$35)*V39)","v":{"$error":"#DIV/0!"}}]
[null,"OAHI/Low-Income HH (City|County)",{"$f":"IFERROR(VLOOKUP(SiteA_City,'Severity of Need_Data'!$B$43:$X$300,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteA_County,'Severity of Need_Data'!$C$7:$X$42,9,FALSE),0)","v":0},null,null,null,"OAHI/Low-Income HH (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteB_County,'Severity of Need_Data'!$C$7:$X$42,9,FALSE),0)","v":0},"OAHI/Low-Income HH (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteC_County,'Severity of Need_Data'!$C$7:$X$42,9,FALSE),0)","v":0},"OAHI/Low-Income HH (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteD_County,'Severity of Need_Data'!$C$7:$X$42,9,FALSE),0)","v":0},"OAHI/Low-Income HH (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteE_County,'Severity of Need_Data'!$C$7:$X$42,9,FALSE),0)","v":0},"OAHI/Low-Income HH (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteF_County,'Severity of Need_Data'!$C$7:$X$42,9,FALSE),0)","v":0},null,"OAHI/Low-Income HH (City|County)",{"$error":"#DIV/0!"},{"$f":"(($C$35/$Y$35)*D40)+(($I$35/$Y$35)*J40)+(($L$35/$Y$35)*M40)+(($O$35/$Y$35)*P40)+(($R$35/$Y$35)*S40)+(($U$35/$Y$35)*V40)","v":{"$error":"#DIV/0!"}}]
[null,"Vacancy Rate (City|County)",{"$f":"IFERROR(VLOOKUP(SiteA_City,'Severity of Need_Data'!$B$43:$X$300,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteA_County,'Severity of Need_Data'!$C$7:$X$42,6,FALSE),0)","v":0},null,null,null,"Vacancy Rate (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteB_County,'Severity of Need_Data'!$C$7:$X$42,6,FALSE),0)","v":0},"Vacancy Rate (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteC_County,'Severity of Need_Data'!$C$7:$X$42,6,FALSE),0)","v":0},"Vacancy Rate (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteD_County,'Severity of Need_Data'!$C$7:$X$42,6,FALSE),0)","v":0},"Vacancy Rate (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteE_County,'Severity of Need_Data'!$C$7:$X$42,6,FALSE),0)","v":0},"Vacancy Rate (City|County)",{"$f":"IFERROR(VLOOKUP(SiteB_City,'Severity of Need_Data'!$B$43:$X$300,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(SiteF_County,'Severity of Need_Data'!$C$7:$X$42,6,FALSE),0)","v":0},null,"Vacancy Rate (City|County)",{"$error":"#DIV/0!"},{"$f":"(($C$35/$Y$35)*D41)+(($I$35/$Y$35)*J41)+(($L$35/$Y$35)*M41)+(($O$35/$Y$35)*P41)+(($R$35/$Y$35)*S41)+(($U$35/$Y$35)*V41)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Program & Pool Information"]
[]
[null,"NOFA Applying For"]
[null,null,null,null,"9% LIHTC Set-Aside Category","(Select yes for all that apply)"]
[null,"Type of Project",{"$f":"F19","v":0},null,"Tribal"]
[null,"Region",null,null,"Preservation"]
[null,"Primary Population Served",null,null,"Qualified Non-Profit"]
[null,"Other, describe"]
[]
["Project Rents and Income Levels"]
[null,"Legislation requires when OHCS resources are utilized, OHCS will give substantial preference to applicants who rent to tenants whose net income is at two (2) times the rent. (e.g. if rent is $300 per month, a tenant who earns a net of $600 should be considered income eligible.) Will the project accept this as its policy?"]
[]
[]
["Subsidy Overview"]
["Table populated from selections on Rents and Incomes tab"]
[null,null,null,"No. of Units"]
[null,"TOTAL Subsidized Units",null,{"$f":"SUM(D62:D72)","v":0},{"$f":"IF(D61<>SUM(D62:D72),\"Total must equal sum of subsidy categories below\",\"\")","v":""}]
[null,"Rural Development (RD)",{"$f":"IF(RuralDevNoOfUnits>0,\"Yes\",\"No\")","v":"No"},{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B62,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"Local Housing Authority - Project Based Vouchers","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B63,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"Project-based - VASH","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B64,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"HUD-811","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B65,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"HUD - Project Based Section 8 HAP","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B66,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"HUD - 202","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B67,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"HUD - RAD (PBRA - Project Based Voucher)","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B68,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"HUD - 236","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B69,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"Operating Subsidy","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B70,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"OHCS PSH Rent Assistance","No",{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B71,'Rents and Incomes'!$C$18:$C$68)","v":0}]
[null,"Other PBA, Describe",null,{"$f":"SUMIF('Rents and Incomes'!$O$18:$O$68,'Project Details'!B72,'Rents and Incomes'!$C$18:$C$68)","v":0},"Subsidy Source"]
[null,"Years remaining on existing rental subsidy contract"]
[]
[]
["PSH Fundamentals - Complete Section ONLY IF PSH Units Included In Project"]
["Identify which of the following PSH characteristics the Project will include"]
[]
[null,"Total PSH Units in Project:  "]
[null,"Use of PSH Resources:  "]
[]
[null,"Extremely Low Income",null,"If yes, describe"]
[null,"Chronically Homeless",null,"If yes, describe"]
[null,"Coordinated Entry",null,"If yes, describe"]
[]
[null,"Participation in PSH Institute",null,"If yes, who"]
[]
[null,"Supportive Services",null,"Provider(s)"]
[null,"If yes, committed funding source?",null,"Source"]
[null,"Project-Based Rental Subsidy ",null,"Subsidy Source"]
[]
[]
["Population Served Set Asides Goal"]
[]
[null,null,"Yes/No","# of Units Set Aside"]
[null,"Family/Workforce"]
[null,"Seniors"]
[null,"Physical Disability"]
[null,"Intellectual and Developmental Disability"]
[null,"Serious and Persistent Mental Illness"]
[null,"Substance Use Disorder"]
[null,"Agricultural Workers"]
[null,"Foster Youth"]
[null,"Survivors of Domestic Violence"]
[null,"Previously Incarcerated"]
[null,"Persons with HIV/AIDS"]
[null,"Formerly or Currently Homeless"]
[null,null,"    Of units set aside for Homeless, how many are for Homeless Families with Children specifically?"]
[null,"Veterans"]
[null,null,"    Of units set aside for Veterans, how many are for Homeless Veterans specifically?"]
[null,"Other (Describe):"]
[]
[]
[]
["Site & Building Acquisition Information"]
["Please list all sites under control at time of application. All sites must contain at least one unit, and must have a tax lot number listed. Sites that do not have tax lot numbers will not be accepted."]
[]
[null,"New Construction? "]
[null,"Acquisition and Rehabilitation?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter the total square footage in each category below for all buildings in the project. All square footages shall be calculated and certified by the Architect of Record. See Core-Development Manual for Architectural standards, definitions and further guidance."]
[null,"Acquisition Only?"]
[]
["Include residential sites and buildings only. The same address may be entered multiple times buildings on the same site if addresses not different.  You may list multiple tax lot numbers for a single building if applicable. If information is not known at time of initial application, it may be skipped until a later application version.",null,null,null,null,null,"Hover over cells / column headers for notes about fields"]
["Site","Building#","Building Address","City","5-Digit Zip (do NOT enter +4)","Tax Lot #(s)","Type of Site Control","Type of Construction","QCT, DDA, or SADDA?","Last PIS Date","Date Originally Constructed","Seller(s) Name","Seller(s) Address","Related Party?","Building Type","# Floors","Building Foundation Characteristics","Roof Type","Roof Construction Material","Ground Floor Construction Material","Upper Floor Construction Material","Primary Exterior Finish","Elevator?","Total Building Square Footage","Commercial Areas and Fee-Driven Space Square Footage","Common Area Footage","# Units in Building","# Rent Restricted Units","# Employee & Manager Units","# Visitable Units","# Units Fully Accessible to the Physically Disabled","# Units Adaptable for the Physically Disabled"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[null,70]
[null,71]
[null,72]
[null,73]
[null,74]
[null,75]
[null,76]
[null,77]
[null,78]
[null,79]
[null,80]
[null,81]
[null,82]
[null,83]
[null,84]
[null,85]
[null,86]
[null,87]
[null,88]
[null,89]
[null,90]
[null,91]
[null,92]
[null,93]
[null,94]
[null,95]
[null,96]
[null,97]
[null,98]
[null,99]
[null,100]
["TOTAL",{"$f":"COUNTA($A$124:$A$223)","v":0},null,null,null,null,null,null,null,"Earliest Const",{"$f":"IFERROR(SMALL(K124:K223,1),\"[Enter Date Constructed Above]\")","v":"[Enter Date Constructed Above]"},null,null,null,"Largest:",{"$f":"IFERROR(LARGE(P124:P223,1),\"[Enter Floors Above]\")","v":"[Enter Floors Above]"},null,null,null,null,null,null,null,{"$f":"SUM(X124:X223)","v":0},{"$f":"SUM(Y124:Y223)","v":0},{"$f":"SUM(Z124:Z223)","v":0},{"$f":"SUM(AA124:AA223)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Site Details","New Construction","Rehabilitation","TOTAL"]
[null,"# of Sites Under Control",{"$f":"IF(COUNTIFS(A124:A223,\"A\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"B\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"C\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"D\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"E\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"F\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"New Construction\")>0,1,0)","v":0},{"$f":"IF(COUNTIFS(A124:A223,\"A\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"B\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"C\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"D\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"E\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"F\",G124:G223,\"<>Proposed to Acquire\",G124:G223,\"<>\"&\"\",H124:H223,\"Rehabilitation\")>0,1,0)","v":0},{"$f":"D227+C227","v":0}]
[null,"# of Sites Proposed to Acquire",{"$f":"IF(COUNTIFS(A124:A223,\"A\",G124:G223,\"Proposed to Acquire\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"B\",G124:G223,\"Proposed to Acquire\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"C\",G124:G223,\"Proposed to Acquire\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"D\",G124:G223,\"Proposed to Acquire\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"E\",G124:G223,\"Proposed to Acquire\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"F\",G124:G223,\"Proposed to Acquire\",H124:H223,\"New Construction\")>0,1,0)","v":0},{"$f":"IF(COUNTIFS(A124:A223,\"A\",G124:G223,\"Proposed to Acquire\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"B\",G124:G223,\"Proposed to Acquire\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"C\",G124:G223,\"Proposed to Acquire\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"D\",G124:G223,\"Proposed to Acquire\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"E\",G124:G223,\"Proposed to Acquire\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"F\",G124:G223,\"Proposed to Acquire\",H124:H223,\"Rehabilitation\")>0,1,0)","v":0},{"$f":"D228+C228","v":0}]
[null,"% of Site Type Under Control",{"$f":"IF((C227+C228>0),(C227/(C227+C228)),\"N/A\")","v":"N/A"},{"$f":"IF((D227+D228>0),(D227/(D227+D228)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(E227/COUNTA(H124:H223),0)","v":0}]
[null,"# of Sites in a QCT or DDA",{"$f":"IF(COUNTIFS(A124:A223,\"A\",I124:I223,\"Yes\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"B\",I124:I223,\"Yes\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"C\",I124:I223,\"Yes\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"D\",I124:I223,\"Yes\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"E\",I124:I223,\"Yes\",H124:H223,\"New Construction\")>0,1,0)+IF(COUNTIFS(A124:A223,\"F\",I124:I223,\"Yes\",H124:H223,\"New Construction\")>0,1,0)","v":0},{"$f":"IF(COUNTIFS(A124:A223,\"A\",I124:I223,\"Yes\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"B\",I124:I223,\"Yes\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"C\",I124:I223,\"Yes\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"D\",I124:I223,\"Yes\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"E\",I124:I223,\"Yes\",H124:H223,\"Rehabilitation\")>0,1,0)+IF(COUNTIFS(A124:A223,\"F\",I124:I223,\"Yes\",H124:H223,\"Rehabilitation\")>0,1,0)","v":0},{"$f":"D230+C230","v":0}]
[null,"% of Sites in a QCT or DDA",{"$f":"IFERROR(C230/COUNTIF(H124:H223,\"New Construction\"),0)","v":0},{"$f":"IFERROR(D230/COUNTIF(H124:H223,\"Rehabilitation\"),0)","v":0},{"$f":"COUNTA(H124:H223)","v":0}]
[]
[null,"Building Type","1 Floor","2 Floor","3 Floor","4+ Floor","# Elevatored Buildings","Units/Type"]
[null,"Single Story",{"$f":"SUM(COUNTIFS(O124:O223,{\"Single Story Building\"},P124:P223,1))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Single Story Building\"},P124:P223,2))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Single Story Building\"},P124:P223,3))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Single Story Building\"},P124:P223,\">3\"))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Single Story Building\"},W124:W223,\"Yes\"))","v":0},{"$f":"SUMIF(O124:O223,\"Single Story Building\",AA124:AA223)","v":0}]
[null,"Garden Style",{"$f":"SUM(COUNTIFS(O124:O223,{\"Garden Style Building\"},P124:P223,1))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Garden Style Building\"},P124:P223,2))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Garden Style Building\"},P124:P223,3))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Garden Style Building\"},P124:P223,\">3\"))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Garden Style Building\"},W124:W223,\"Yes\"))","v":0},{"$f":"SUMIF(O124:O223,\"Garden Style Building\",AA124:AA223)","v":0}]
[null,"Elevator",{"$f":"SUM(COUNTIFS(O124:O223,{\"Elevator Building\"},P124:P223,1))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Elevator Building\"},P124:P223,2))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Elevator Building\"},P124:P223,3))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Elevator Building\"},P124:P223,\">3\"))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Elevator Building\"},W124:W223,\"Yes\"))","v":0},{"$f":"SUMIF(O124:O223,\"Elevator Building\",AA124:AA223)","v":0}]
[null,"Non-Elevator Multi-Story",{"$f":"SUM(COUNTIFS(O124:O223,{\"Non-elevator Multi-Story Building\"},P124:P223,1))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Non-elevator Multi-Story Building\"},P124:P223,2))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Non-elevator Multi-Story Building\"},P124:P223,3))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Non-elevator Multi-Story Building\"},P124:P223,\">3\"))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Non-elevator Multi-Story Building\"},W124:W223,\"Yes\"))","v":0},{"$f":"SUMIF(O124:O223,\"Non-elevator Multi-Story Building\",AA124:AA223)","v":0}]
[null,"Row House / Townhouse",{"$f":"SUM(COUNTIFS(O124:O223,{\"Row House/Townhouse\"},P124:P223,1))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Row House/Townhouse\"},P124:P223,2))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Row House/Townhouse\"},P124:P223,3))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Row House/Townhouse\"},P124:P223,\">3\"))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Row House/Townhouse\"},W124:W223,\"Yes\"))","v":0},{"$f":"SUMIF(O124:O223,\"Row House/Townhouse\",AA124:AA223)","v":0}]
[null,"Corridor Building",{"$f":"SUM(COUNTIFS(O124:O223,{\"Corridor Building\"},P124:P223,1))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Corridor Building\"},P124:P223,2))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Corridor Building\"},P124:P223,3))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Corridor Building\"},P124:P223,\">3\"))","v":0},{"$f":"SUM(COUNTIFS(O124:O223,{\"Corridor Building\"},W124:W223,\"Yes\"))","v":0},{"$f":"SUMIF(O124:O223,\"Corridor Building\",AA124:AA223)","v":0}]
[]
[]
[null,"% of Rent Restricted Units:",{"$f":"IFERROR(AB224/AA224,0)","v":0}]
[]
[null,null,"SRO","Efficiency/Studio","1 Bedroom","2 Bedroom","3 Bedroom","4+ Bedroom","TOTAL UNITS"]
[null,"30% AMI",{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$C$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"Efficiency\",'Rents and Incomes'!$H$18:$H$68,\"<=0.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"1 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$F$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$G$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"4 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.3\")+SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"5 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.3\")","v":0},{"$f":"SUM(C245:H245)","v":0},"30% AMI"]
[null,"40% AMI",{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$C$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.4\",'Rents and Incomes'!$H$18:$H$68,\">.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"Efficiency\",'Rents and Incomes'!$H$18:$H$68,\"<=0.4\",'Rents and Incomes'!$H$18:$H$68,\">.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"1 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.4\",'Rents and Incomes'!$H$18:$H$68,\">.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$F$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.4\",'Rents and Incomes'!$H$18:$H$68,\">.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$G$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.4\",'Rents and Incomes'!$H$18:$H$68,\">.3\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"4 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.4\",'Rents and Incomes'!$H$18:$H$68,\">.3\")+SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"5 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.4\",'Rents and Incomes'!$H$18:$H$68,\">.3\")","v":0},0,"40% AMI"]
[null,"50% AMI",{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$C$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.5\",'Rents and Incomes'!$H$18:$H$68,\">.4\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"Efficiency\",'Rents and Incomes'!$H$18:$H$68,\"<=0.5\",'Rents and Incomes'!$H$18:$H$68,\">.4\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"1 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.5\",'Rents and Incomes'!$H$18:$H$68,\">.4\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$F$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.5\",'Rents and Incomes'!$H$18:$H$68,\">.4\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$G$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.5\",'Rents and Incomes'!$H$18:$H$68,\">.4\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"4 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.5\",'Rents and Incomes'!$H$18:$H$68,\">.4\")+SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"5 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.5\",'Rents and Incomes'!$H$18:$H$68,\">.4\")","v":0},0,"50% AMI"]
[null,"60% AMI",{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$C$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.6\",'Rents and Incomes'!$H$18:$H$68,\">.5\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"Efficiency\",'Rents and Incomes'!$H$18:$H$68,\"<=0.6\",'Rents and Incomes'!$H$18:$H$68,\">.5\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"1 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.6\",'Rents and Incomes'!$H$18:$H$68,\">.5\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$F$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.6\",'Rents and Incomes'!$H$18:$H$68,\">.5\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$G$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.6\",'Rents and Incomes'!$H$18:$H$68,\">.5\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"4 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.6\",'Rents and Incomes'!$H$18:$H$68,\">.5\")+SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"5 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.6\",'Rents and Incomes'!$H$18:$H$68,\">.5\")","v":0},0,"60% AMI"]
[null,"70% AMI",{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$C$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.7\",'Rents and Incomes'!$H$18:$H$68,\">.6\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"Efficiency\",'Rents and Incomes'!$H$18:$H$68,\"<=0.7\",'Rents and Incomes'!$H$18:$H$68,\">.6\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"1 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.7\",'Rents and Incomes'!$H$18:$H$68,\">.6\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$F$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.7\",'Rents and Incomes'!$H$18:$H$68,\">.6\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$G$244,'Rents and Incomes'!$H$18:$H$68,\"<=0.7\",'Rents and Incomes'!$H$18:$H$68,\">.6\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"4 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.7\",'Rents and Incomes'!$H$18:$H$68,\">.6\")+SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"5 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\"<=0.7\",'Rents and Incomes'!$H$18:$H$68,\">.6\")","v":0},0]
[null,"80% AMI",{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$C$244,'Rents and Incomes'!$H$18:$H$68,\">0.7\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"Efficiency\",'Rents and Incomes'!$H$18:$H$68,\">0.8\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"1 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\">0.8\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$F$244,'Rents and Incomes'!$H$18:$H$68,\">0.8\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,$G$244,'Rents and Incomes'!$H$18:$H$68,\">0.8\")","v":0},{"$f":"SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"4 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\">0.8\")+SUMIFS('Rents and Incomes'!$C$18:$C$68,'Rents and Incomes'!$D$18:$D$68,\"5 Bedroom\",'Rents and Incomes'!$H$18:$H$68,\">0.8\")","v":0},0,">60% AMI"]
[null,"TOTAL",{"$f":"SUM(C245:C250)","v":0},0,0,0,0,0,0,"TOTAL UNITS"]
[]
[null,"Detached Non-Residential Details","# Structures","Total SQFT","Description, Including Purpose and Building Age"]
[null,"Recreation Facilities",null,null,"[describe]"]
[null,"Commercial Facilities",null,null,"[describe]"]
[null,"OTHER",null,null,"[describe]"]
[]
[null,"If different from the applicant, describe the current proprety owner(s). Include the date they purchased the property and, if the owner(s) is a LLC or LP, the name of all principals."]
[]
[]
[null,null,{"$f":"$B$10","v":"SITE A"},{"$f":"$H$10","v":"SITE B"},{"$f":"$K$10","v":"SITE C"},{"$f":"$N$10","v":"SITE D"},{"$f":"$Q$10","v":"SITE E"},{"$f":"$T$10","v":"SITE F"}]
[null,"Will the site be subdivided?"]
[null,"Area of Site (Acres): "]
[null,"Does this project involve the permanent or temporary relocation of any commercial or residential tenants, or will any occupied portion of the project be made vacant?"]
[]
[]
["Utility Detail"]
[null,null,{"$f":"$B$10","v":"SITE A"},{"$f":"$H$10","v":"SITE B"},{"$f":"$K$10","v":"SITE C"},{"$f":"$N$10","v":"SITE D"},{"$f":"$Q$10","v":"SITE E"},{"$f":"$T$10","v":"SITE F"}]
[null,"Heating Type"]
[null,"Cooking Type"]
[null,"Hot Water Type"]
[null,"Air Conditioning Type"]
[]
["Amenities",null,"Select \"Yes\" below if the applicable site will have the corresponding amenity listed on the left"]
[null,"Site-wide",{"$f":"$B$10","v":"SITE A"},{"$f":"$H$10","v":"SITE B"},{"$f":"$K$10","v":"SITE C"},{"$f":"$N$10","v":"SITE D"},{"$f":"$Q$10","v":"SITE E"},{"$f":"$T$10","v":"SITE F"}]
[null,"Number Parking Spaces"]
[null,"       Is Parking Shared with Another Location?"]
[null,"Access to Public Transportation"]
[null,"Business Center"]
[null,"Clubhouse/Community Room"]
[null,"Covered Parking"]
[null,"Exercise Room"]
[null,"Fitness Trail"]
[null,"Garage"]
[null,"Gated Access to Site"]
[null,"Internet Access"]
[null,"Laundry Facilities"]
[null,"Limited Access"]
[null,"Playground"]
[null,"Rental Office"]
[null,"Sports Activity Court (Basketball/Tennis)"]
["Other 1:"]
["Other 2:"]
["Other 3:"]
["Other 4:"]
["Other 5:"]
[null,"In Unit"]
[null,"Den"]
[null,"Dishwasher"]
[null,"Garbage Disposal"]
[null,"Fireplace"]
[null,"Ice Maker"]
[null,"Loft"]
[null,"Microwave"]
[null,"Patio/Balcony"]
[null,"Pull Cords"]
[null,"Security System"]
[null,"Sunroom"]
[null,"Vaulted Ceilings"]
[null,"Wall to Wall Carpet"]
[null,"Washer/Dryer Hookups"]
[null,"Washer/Dryer Provided in Unit"]
["Other 1:"]
["Other 2:"]
["Other 3:"]
["Other 4:"]
["Other 5:"]
[]
[]
["Development Schedule "]
[]
[null,null,"Proposed Date\n(Month /Year)*","Revised Date \n(Month /Year)*","Completed Date \n(Month /Year)*"]
[null," 1. Option/Contract executed"]
[null," 2. Site Acquisition"]
[null," 3. Zoning Approval"]
[null," 4. Building Permit & Fees"]
[null," 5. Offsite Improvements"]
[null," 6. Plans Completed"]
[null,"Bond Sale/Construction Loan"]
[null,"7. Proposal"]
[null,"8. Firm Commitment"]
[null,"9. Closing/Funding of Loan"]
[null,"Permanant Loan"]
[null,"10. Proposal"]
[null,"11. Firm Commitment"]
[null,"12. Closing/Funding of Loan"]
[null,"Development"]
[null,"13. Syndication/Partnership Agreement"]
[null,"14. Construction Begins"]
[null,"15. Construction Completed"]
[null,"16. Certificate of Occupancy"]
[null,"Marketing"]
[null,"17. Lease Up Begins"]
[null,"18. Lease Up Completed"]
[null,"19. Absorption (units per month)"]
[]
[null,null,"First Building","Last Building"]
[null,"Estimated Place in Service"]
[]
["Project History "]
["If prior allocation or award information is unavailable or incomplete, please enter all known information. "]
[]
[null,"Has project ever applied for OHCS funding?"]
[null,"If 'yes', which NOFA # or Year(s)?"]
[null,"Has project ever been awarded OHCS funding?"]
[null,"If 'yes' to any of above, what was project #(s)?"]
[null,"Has project ever been awarded LIHTCs? "]
[null,"If 'yes' what is the primary BIN Number?"]
[null,"Are there current rent or income restrictions tied to the property?"]
[null,"If OHCS restrictions, what allocation year were they imposed?"]
[]
[null,{"$f":"IF(C357=\"Yes\",\"PIS Date\",\"\")","v":""}]
[null,{"$f":"IF(C357=\"Yes\",\"Prior Owner\",\"\")","v":""}]
[null,{"$f":"IF(C357=\"Yes\",\"Prior Manager\",\"\")","v":""}]
[]
[null,{"$f":"IF(C357=\"Yes\",\"Previous Acquisition Basis\",\"\")","v":""}]
[null,{"$f":"IF(C357=\"Yes\",\"Previous Rehabilitation Basis\",\"\")","v":""}]
[null,{"$f":"IF(C357=\"Yes\",\"Previous New Construction Basis\",\"\")","v":""}]

{"sheet":"SD_Dropdowns","index":6,"n_rows":62,"n_cols":64,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Efficiency/Studio",43,"SRO",7,"Baker",1,"AK",1,"1",13,"1",43,"1st",104,"Company",1,"Agent Contact",37,"30% AMI",11,"Efficiency",5,"Efficiency",5,"Baker",1,"1",13,"1",43,"1st",104,"SRO",7,"20% AMI",15,"AK",1,"Company",1,"Agent Contact",37,"Efficiency",5,"Baker",1,"1",13,"1",43,"1st",104,"SRO",7,"20% AMI",15,"AK",1,"Company",1,"Agent Contact",37]
[null,null,"SRO",36,"Efficiency",1,"Benton",2,"AL",2,"2",14,"2",44,"2nd",105,"Individual",2,"Auditor",26,"40% AMI",1,"SRO",38,"SRO",38,"Benton",2,"2",14,"2",44,"2nd",105,"Efficiency",1,"30% AMI",11,"AL",2,"Individual",2,"AM Special Activity",48,"SRO",38,"Benton",2,"2",14,"2",44,"2nd",105,"Efficiency",1,"30% AMI",11,"AL",2,"Individual",2,"AM Special Activity",48]
[null,null,"1BR",37,"1 Bedroom",2,"Clackamas",3,"AR",3,"3",15,"3",45,"3rd",106,null,null,"Business Relationship",7,"50% AMI",2,"1BD",42,"1 Bedroom",42,"Clackamas",3,"3",15,"3",45,"3rd",106,"1 Bedroom",2,"40% AMI",1,"AR",3,null,null,"Applicant",-1,"1 Bedroom",42,"Clackamas",3,"3",15,"3",45,"3rd",106,"1 Bedroom",2,"40% AMI",1,"AR",3,null,null,"Applicant",-1]
[null,null,"2BR",38,"2 Bedroom",3,"Clatsop",4,"AZ",4,"4",16,"4",46,"4th",107,null,null,"CCPC Contact",29,"60% AMI",3,"2BD",43,"2 Bedroom",43,"Clatsop",4,"4",16,"4",46,"4th",107,"2 Bedroom",3,"50% AMI",2,"AZ",4,null,null,"Auditor",26,"2 Bedroom",43,"Clatsop",4,"4",16,"4",46,"4th",107,"2 Bedroom",3,"50% AMI",2,"AZ",4,null,null,"Auditor",26]
[null,null,"3BR",39,"3 Bedroom",4,"Columbia",5,"CA",5,"5",17,"5",47,"5th",108,null,null,"Consultant",40,"Market",4,"3BD",44,"3 Bedroom",44,"Columbia",5,"5",17,"5",47,"5th",108,"3 Bedroom",4,"60% AMI",3,"CA",5,null,null,"Business Relationship",7,"3 Bedroom",44,"Columbia",5,"5",17,"5",47,"5th",108,"3 Bedroom",4,"60% AMI",3,"CA",5,null,null,"Business Relationship",7]
[null,null,"4BR",40,"4 Bedroom",5,"Coos",6,"CO",6,"6",18,"6",48,null,null,null,null,"Designated Owner",25,null,null,"4BD",45,"4 Bedroom",45,"Coos",6,"6",18,"6",48,null,null,"4 Bedroom",5,"70% AMI",13,"CO",6,null,null,"CCPC Contact",29,"4 Bedroom",45,"Coos",6,"6",18,"6",48,null,null,"4 Bedroom",5,"70% AMI",13,"CO",6,null,null,"CCPC Contact",29]
[null,null,"5BR",41,"5 Bedroom",6,"Crook",7,"CT",7,"7",19,"7",49,null,null,null,null,"Equity Investor",36,null,null,"5BD",46,"5 Bedroom",46,"Crook",7,"7",19,"7",49,null,null,"5 Bedroom",6,"80% AMI",14,"CT",7,null,null,"Co-Developer",42,"5 Bedroom",46,"Crook",7,"7",19,"7",49,null,null,"5 Bedroom",6,"80% AMI",14,"CT",7,null,null,"Co-Developer",42]
[null,null,"MGR",42,"MGR",8,"Curry",8,"DC",8,"8",20,"8",50,null,null,null,null,"General Contractor",9,null,null,"GRP",47,"GRP",47,"Curry",8,"8",20,"8",50,null,null,"MGR",8,"Market",4,"DC",8,null,null,"Compliance Contact",43,"GRP",47,"Curry",8,"8",20,"8",50,null,null,"MGR",8,"Market",4,"DC",8,null,null,"Compliance Contact",43]
[null,null,null,null,null,null,"Deschutes",9,"DE",9,"9",21,"9",51,null,null,null,null,"General Partner",31,null,null,"MGR",41,"MGR",41,"Deschutes",9,"9",21,"9",51,null,null,null,null,null,null,"DE",9,null,null,"Consultant",41,"MGR",41,"Deschutes",9,"9",21,"9",51,null,null,null,null,null,null,"DE",9,null,null,"Consultant",41]
[null,null,null,null,null,null,"Douglas",10,"FL",10,"10",22,"10",52,null,null,null,null,"HAP Contact",35,null,null,"Bed",6,"Bed",6,"Douglas",10,"10",22,"10",52,null,null,null,null,null,null,"FL",10,null,null,"Designated Owner",25,"Bed",6,"Douglas",10,"10",22,"10",52,null,null,null,null,null,null,"FL",10,null,null,"Designated Owner",25]
[null,null,null,null,null,null,"Gilliam",11,"GA",11,"11",23,"11",53,null,null,null,null,"Insurance Broker",24,null,null,"1BR, 1BA",7,"1BR, 1BA",7,"Gilliam",11,"11",23,"11",53,null,null,null,null,null,null,"GA",11,null,null,"Equity Investor",36,"1BR, 1BA",7,"Gilliam",11,"11",23,"11",53,null,null,null,null,null,null,"GA",11,null,null,"Equity Investor",36]
[null,null,null,null,null,null,"Grant",12,"HI",12,"12",24,"12",54,null,null,null,null,"Insurance Carrier",23,null,null,"1BR, 1.5BA",8,"1BR, 1.5BA",8,"Grant",12,"12",24,"12",54,null,null,null,null,null,null,"HI",12,null,null,"General Contractor",9,"1BR, 1.5BA",8,"Grant",12,"12",24,"12",54,null,null,null,null,null,null,"HI",12,null,null,"General Contractor",9]
[null,null,null,null,null,null,"Harney",13,"IA",13,"13",25,"13",55,null,null,null,null,"Law Firm",11,null,null,"1BR, 2BA",9,"1BR, 2BA",9,"Harney",13,"13",25,"13",55,null,null,null,null,null,null,"IA",13,null,null,"General Partner",31,"1BR, 2BA",9,"Harney",13,"13",25,"13",55,null,null,null,null,null,null,"IA",13,null,null,"General Partner",31]
[null,null,null,null,null,null,"Hood River",14,"ID",14,"14",26,"14",56,null,null,null,null,"Limited Partner",32,null,null,"2BR, 1BA",10,"2BR, 1BA",10,"Hood River",14,"14",26,"14",56,null,null,null,null,null,null,"ID",14,null,null,"HAP Contact",35,"2BR, 1BA",10,"Hood River",14,"14",26,"14",56,null,null,null,null,null,null,"ID",14,null,null,"HAP Contact",35]
[null,null,null,null,null,null,"Jackson",15,"IL",15,"15",27,"15",57,null,null,null,null,"Management Entity Contact",28,null,null,"2BR, 1.5BA",11,"2BR, 1.5BA",11,"Jackson",15,"15",27,"15",57,null,null,null,null,null,null,"IL",15,null,null,"Insurance Broker",24,"2BR, 1.5BA",11,"Jackson",15,"15",27,"15",57,null,null,null,null,null,null,"IL",15,null,null,"Insurance Broker",24]
[null,null,null,null,null,null,"Jefferson",16,"IN",16,"16",28,"16",58,null,null,null,null,"Managing Member",34,null,null,"2BR, 2BA",12,"2BR, 2BA",12,"Jefferson",16,"16",28,"16",58,null,null,null,null,null,null,"IN",16,null,null,"Insurance Carrier",23,"2BR, 2BA",12,"Jefferson",16,"16",28,"16",58,null,null,null,null,null,null,"IN",16,null,null,"Insurance Carrier",23]
[null,null,null,null,null,null,"Josephine",17,"KS",17,"17",29,"17",59,null,null,null,null,"Member",33,null,null,"2BR, 2.5BA",13,"2BR, 2.5BA",13,"Josephine",17,"17",29,"17",59,null,null,null,null,null,null,"KS",17,null,null,"Developer",1,"2BR, 2.5BA",13,"Josephine",17,"17",29,"17",59,null,null,null,null,null,null,"KS",17,null,null,"Developer",1]
[null,null,null,null,null,null,"Klamath",18,"KY",18,"18",30,"18",60,null,null,null,null,"Monitoring Fee Contact",39,null,null,"2BR, 3BA",34,"2BR, 3BA",34,"Klamath",18,"18",30,"18",60,null,null,null,null,null,null,"KY",18,null,null,"Management Agent",14,"2BR, 3BA",34,"Klamath",18,"18",30,"18",60,null,null,null,null,null,null,"KY",18,null,null,"Management Agent",14]
[null,null,null,null,null,null,"Lake",19,"LA",19,"19",31,"18",61,null,null,null,null,"OAHTC Lender",38,null,null,"2BR, 3.5BA",36,"2BR, 3.5BA",36,"Lake",19,"19",31,"18",61,null,null,null,null,null,null,"LA",19,null,null,"Owner",16,"2BR, 3.5BA",36,"Lake",19,"19",31,"18",61,null,null,null,null,null,null,"LA",19,null,null,"Owner",16]
[null,null,null,null,null,null,"Lane",20,"MA",20,"20",32,"19",62,null,null,null,null,"Other",15,null,null,"3BR, 1BA",14,"3BR, 1BA",14,"Lane",20,"20",32,"19",62,null,null,null,null,null,null,"MA",20,null,null,"Law Firm",11,"3BR, 1BA",14,"Lane",20,"20",32,"19",62,null,null,null,null,null,null,"MA",20,null,null,"Law Firm",11]
[null,null,null,null,null,null,"Lincoln",21,"MD",21,"21",33,"20",63,null,null,null,null,"Owner Contact",27,null,null,"3BR, 1.5BA",15,"3BR, 1.5BA",15,"Lincoln",21,"21",33,"20",63,null,null,null,null,null,null,"MD",21,null,null,"Lessee",40,"3BR, 1.5BA",15,"Lincoln",21,"21",33,"20",63,null,null,null,null,null,null,"MD",21,null,null,"Lessee",40]
[null,null,null,null,null,null,"Linn",22,"ME",22,"22",34,"21",64,null,null,null,null,"Site Contact",30,null,null,"3BR, 2BA",16,"3BR, 2BA",16,"Linn",22,"22",34,"21",64,null,null,null,null,null,null,"ME",22,null,null,"Limited Partner",32,"3BR, 2BA",16,"Linn",22,"22",34,"21",64,null,null,null,null,null,null,"ME",22,null,null,"Limited Partner",32]
[null,null,null,null,null,null,"Malheur",23,"MI",23,"23",35,"22",65,null,null,null,null,"Syndicator",22,null,null,"3BR, 2.5BA",17,"3BR, 2.5BA",17,"Malheur",23,"23",35,"22",65,null,null,null,null,null,null,"MI",23,null,null,"Management Entity Contact",28,"3BR, 2.5BA",17,"Malheur",23,"23",35,"22",65,null,null,null,null,null,null,"MI",23,null,null,"Management Entity Contact",28]
[null,null,null,null,null,null,"Marion",24,"MN",24,"24",36,"23",66,null,null,null,null,"Title Company",21,null,null,"3BR, 3BA",18,"3BR, 3BA",18,"Marion",24,"24",36,"23",66,null,null,null,null,null,null,"MN",24,null,null,"Managing Member",34,"3BR, 3BA",18,"Marion",24,"24",36,"23",66,null,null,null,null,null,null,"MN",24,null,null,"Managing Member",34]
[null,null,null,null,null,null,"Morrow",25,"MO",25,"25",37,"24",67,null,null,null,null,"Developer",1,null,null,"3BR, 3.5BA",37,"3BR, 3.5BA",37,"Morrow",25,"25",37,"24",67,null,null,null,null,null,null,"MO",25,null,null,"Member",33,"3BR, 3.5BA",37,"Morrow",25,"25",37,"24",67,null,null,null,null,null,null,"MO",25,null,null,"Member",33]
[null,null,null,null,null,null,"Multnomah",26,"MS",26,"26",38,"25",68,null,null,null,null,"Management Agent",14,null,null,"4BR, 1BA",19,"4BR, 1BA",19,"Multnomah",26,"26",38,"25",68,null,null,null,null,null,null,"MS",26,null,null,"Monitoring Fee Contact",39,"4BR, 1BA",19,"Multnomah",26,"26",38,"25",68,null,null,null,null,null,null,"MS",26,null,null,"Monitoring Fee Contact",39]
[null,null,null,null,null,null,"Polk",27,"MT",27,"27",39,"26",69,null,null,null,null,"Owner",16,null,null,"4BR, 1.5BA",20,"4BR, 1.5BA",20,"Polk",27,"27",39,"26",69,null,null,null,null,null,null,"MT",27,null,null,"OAHTC Lender",38,"4BR, 1.5BA",20,"Polk",27,"27",39,"26",69,null,null,null,null,null,null,"MT",27,null,null,"OAHTC Lender",38]
[null,null,null,null,null,null,"Sherman",28,"NC",28,"28",40,"27",70,null,null,null,null,"Accountant",4,null,null,"4BR, 2BA",21,"4BR, 2BA",21,"Sherman",28,"28",40,"27",70,null,null,null,null,null,null,"NC",28,null,null,"Other",15,"4BR, 2BA",21,"Sherman",28,"28",40,"27",70,null,null,null,null,null,null,"NC",28,null,null,"Other",15]
[null,null,null,null,null,null,"Tillamook",29,"ND",29,"29",41,"28",71,null,null,null,null,"Architect",5,null,null,"4BR, 2.5BA",22,"4BR, 2.5BA",22,"Tillamook",29,"29",41,"28",71,null,null,null,null,null,null,"ND",29,null,null,"Owner Contact",27,"4BR, 2.5BA",22,"Tillamook",29,"29",41,"28",71,null,null,null,null,null,null,"ND",29,null,null,"Owner Contact",27]
[null,null,null,null,null,null,"Umatilla",30,"NE",30,"30",42,"29",72,null,null,null,null,"Lender",12,null,null,"4BR, 3.5BA",35,"4BR, 3.5BA",35,"Umatilla",30,"30",42,"29",72,null,null,null,null,null,null,"NE",30,null,null,"Partner",46,"4BR, 3.5BA",35,"Umatilla",30,"30",42,"29",72,null,null,null,null,null,null,"NE",30,null,null,"Partner",46]
[null,null,null,null,null,null,"Union",31,"NH",31,null,null,"30",73,null,null,null,null,"Management Entity",13,null,null,"4BR, 3BA",23,"4BR, 3BA",23,"Union",31,null,null,"30",73,null,null,null,null,null,null,"NH",31,null,null,"Portfolio / Asset Manager - External",45,"4BR, 3BA",23,"Union",31,null,null,"30",73,null,null,null,null,null,null,"NH",31,null,null,"Portfolio / Asset Manager - External",45]
[null,null,null,null,null,null,"Wallowa",32,"NJ",32,null,null,"31",74,null,null,null,null,"Mortgage Banker",2,null,null,"4BR, 4BA",33,"4BR, 4BA",33,"Wallowa",32,null,null,"31",74,null,null,null,null,null,null,"NJ",32,null,null,"Project Manager",44,"4BR, 4BA",33,"Wallowa",32,null,null,"31",74,null,null,null,null,null,null,"NJ",32,null,null,"Project Manager",44]
[null,null,null,null,null,null,"Wasco",33,"NM",33,null,null,"32",75,null,null,null,null,"Partnership",18,null,null,"5BR, 1BA",24,"5BR, 1BA",24,"Wasco",33,null,null,"32",75,null,null,null,null,null,null,"NM",33,null,null,"PSH Services Provider",50,"5BR, 1BA",24,"Wasco",33,null,null,"32",75,null,null,null,null,null,null,"NM",33,null,null,"PSH Services Provider",50]
[null,null,null,null,null,null,"Washington",34,"NV",34,null,null,"33",76,null,null,null,null,null,null,null,null,"5BR, 1.5BA",25,"5BR, 1.5BA",25,"Washington",34,null,null,"33",76,null,null,null,null,null,null,"NV",34,null,null,"Resident Service Provider",49,"5BR, 1.5BA",25,"Washington",34,null,null,"33",76,null,null,null,null,null,null,"NV",34,null,null,"Resident Service Provider",49]
[null,null,null,null,null,null,"Wheeler",35,"NY",35,null,null,"34",77,null,null,null,null,null,null,null,null,"5BR, 2BA",26,"5BR, 2BA",26,"Wheeler",35,null,null,"34",77,null,null,null,null,null,null,"NY",35,null,null,"Site Contact",30,"5BR, 2BA",26,"Wheeler",35,null,null,"34",77,null,null,null,null,null,null,"NY",35,null,null,"Site Contact",30]
[null,null,null,null,null,null,"Yamhill",36,"OH",36,null,null,"35",78,null,null,null,null,null,null,null,null,"5BR, 2.5BA",27,"5BR, 2.5BA",27,"Yamhill",36,null,null,"35",78,null,null,null,null,null,null,"OH",36,null,null,"Sponsor",47,"5BR, 2.5BA",27,"Yamhill",36,null,null,"35",78,null,null,null,null,null,null,"OH",36,null,null,"Sponsor",47]
[null,null,null,null,null,null,null,null,"OK",37,null,null,"36",79,null,null,null,null,null,null,null,null,"5BR, 3.5BA",29,"5BR, 3.5BA",29,null,null,null,null,"36",79,null,null,null,null,null,null,"OK",37,null,null,"Syndicator",22,"5BR, 3.5BA",29,null,null,null,null,"36",79,null,null,null,null,null,null,"OK",37,null,null,"Syndicator",22]
[null,null,null,null,null,null,null,null,"OR",38,null,null,"37",80,null,null,null,null,null,null,null,null,"5BR, 3BA",28,"5BR, 3BA",28,null,null,null,null,"37",80,null,null,null,null,null,null,"OR",38,null,null,"Title Company",21,"5BR, 3BA",28,null,null,null,null,"37",80,null,null,null,null,null,null,"OR",38,null,null,"Title Company",21]
[null,null,null,null,null,null,null,null,"PA",39,null,null,"38",81,null,null,null,null,null,null,null,null,"6BR or More",39,"6BR or More",39,null,null,null,null,"38",81,null,null,null,null,null,null,"PA",39,null,null,"Accountant",4,"6BR or More",39,null,null,null,null,"38",81,null,null,null,null,null,null,"PA",39,null,null,"Accountant",4]
[null,null,null,null,null,null,null,null,"RI",40,null,null,"39",82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"39",82,null,null,null,null,null,null,"RI",40,null,null,"Architect",5,null,null,null,null,null,null,"39",82,null,null,null,null,null,null,"RI",40,null,null,"Architect",5]
[null,null,null,null,null,null,null,null,"SC",41,null,null,"40",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40",83,null,null,null,null,null,null,"SC",41,null,null,"Lender",12,null,null,null,null,null,null,"40",83,null,null,null,null,null,null,"SC",41,null,null,"Lender",12]
[null,null,null,null,null,null,null,null,"SD",42,null,null,"41",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"41",84,null,null,null,null,null,null,"SD",42,null,null,"Management Entity",13,null,null,null,null,null,null,"41",84,null,null,null,null,null,null,"SD",42,null,null,"Management Entity",13]
[null,null,null,null,null,null,null,null,"TN",43,null,null,"42",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"42",85,null,null,null,null,null,null,"TN",43,null,null,"Mortgage Banker",2,null,null,null,null,null,null,"42",85,null,null,null,null,null,null,"TN",43,null,null,"Mortgage Banker",2]
[null,null,null,null,null,null,null,null,"TX",44,null,null,"43",86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"43",86,null,null,null,null,null,null,"TX",44,null,null,"Partnership",18,null,null,null,null,null,null,"43",86,null,null,null,null,null,null,"TX",44,null,null,"Partnership",18]
[null,null,null,null,null,null,null,null,"UT",45,null,null,"44",87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"44",87,null,null,null,null,null,null,"UT",45,null,null,null,null,null,null,null,null,null,null,"44",87,null,null,null,null,null,null,"UT",45]
[null,null,null,null,null,null,null,null,"VA",46,null,null,"45",88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"45",88,null,null,null,null,null,null,"VA",46,null,null,null,null,null,null,null,null,null,null,"45",88,null,null,null,null,null,null,"VA",46]
[null,null,null,null,null,null,null,null,"VT",47,null,null,"46",89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"46",89,null,null,null,null,null,null,"VT",47,null,null,null,null,null,null,null,null,null,null,"46",89,null,null,null,null,null,null,"VT",47]
[null,null,null,null,null,null,null,null,"WA",48,null,null,"47",90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"47",90,null,null,null,null,null,null,"WA",48,null,null,null,null,null,null,null,null,null,null,"47",90,null,null,null,null,null,null,"WA",48]
[null,null,null,null,null,null,null,null,"WI",49,null,null,"48",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"48",91,null,null,null,null,null,null,"WI",49,null,null,null,null,null,null,null,null,null,null,"48",91,null,null,null,null,null,null,"WI",49]
[null,null,null,null,null,null,null,null,"WV",50,null,null,"49",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"49",92,null,null,null,null,null,null,"WV",50,null,null,null,null,null,null,null,null,null,null,"49",92,null,null,null,null,null,null,"WV",50]
[null,null,null,null,null,null,null,null,"WY",51,null,null,"50",93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50",93,null,null,null,null,null,null,"WY",51,null,null,null,null,null,null,null,null,null,null,"50",93,null,null,null,null,null,null,"WY",51]
[null,null,null,null,null,null,null,null,null,null,null,null,"51",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"51",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"51",94]
[null,null,null,null,null,null,null,null,null,null,null,null,"52",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"52",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"52",95]
[null,null,null,null,null,null,null,null,null,null,null,null,"53",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"53",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"53",96]
[null,null,null,null,null,null,null,null,null,null,null,null,"54",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"54",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"54",97]
[null,null,null,null,null,null,null,null,null,null,null,null,"55",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"55",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"55",98]
[null,null,null,null,null,null,null,null,null,null,null,null,"56",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"56",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"56",99]
[null,null,null,null,null,null,null,null,null,null,null,null,"57",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"57",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"57",100]
[null,null,null,null,null,null,null,null,null,null,null,null,"58",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"58",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"58",101]
[null,null,null,null,null,null,null,null,null,null,null,null,"59",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"59",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"59",102]
[null,null,null,null,null,null,null,null,null,null,null,null,"60",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60",103]

{"sheet":"Development Team","index":7,"n_rows":256,"n_cols":13,"rows_kept":256,"cut":false,"hidden":false,"merged":[[3,0,3,7],[105,1,116,1],[118,1,129,1],[131,1,142,1],[201,4,201,5],[88,4,88,5],[145,4,145,5],[188,4,188,5],[155,4,155,5],[60,4,62,5],[259,7,259,8],[258,7,258,8],[257,7,257,8],[255,7,255,8],[254,7,254,8],[256,7,256,8],[253,7,253,8],[252,7,252,8],[251,7,251,8],[250,7,250,8],[249,7,249,8],[248,7,248,8],[247,7,247,8],[246,7,246,8],[245,7,245,8],[244,7,244,8],[249,4,249,5],[248,4,248,5],[247,4,247,5],[246,4,246,5],[245,4,245,5],[254,4,254,5],[253,4,253,5],[252,4,252,5],[251,4,251,5],[250,4,250,5],[259,4,259,5],[258,4,258,5],[257,4,257,5],[256,4,256,5],[255,4,255,5],[2,0,2,11],[244,4,244,5],[243,4,243,5],[242,4,242,5],[241,4,241,5],[240,4,240,5],[239,4,239,5],[243,7,243,8],[242,7,242,8],[241,7,241,8],[240,7,240,8],[239,7,239,8],[216,4,216,5],[228,4,228,5],[50,4,50,5],[64,4,64,5]]}
[]
["Development Team"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
["OHCS reserves the right to contact any individual or entity listed on this page."]
["About the Applicant/Developer",null,null,null,null,null,null,null,"Co-Applicant/Co-Developer"]
[]
[null,null,"Developer Name",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_Name__Doing_Business_As,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_Name__Doing_Business_As,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_Name__Doing_Business_As,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_Name__Doing_Business_As,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_Name__Doing_Business_As,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_Name__Doing_Business_As,\"\"))))))","v":""},null,"Contact Person",null,null,"Developer Name",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_Name__Doing_Business_As,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_Name__Doing_Business_As,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_Name__Doing_Business_As,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_Name__Doing_Business_As,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_Name__Doing_Business_As,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_Name__Doing_Business_As,\"\"))))))","v":""},null,"Contact Person"]
[null,null,"Address",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_Address_1,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_Address_1,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_Address_1,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_Address_1,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_Address_1,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_Address_1,\"\"))))))","v":""},null,"Salutation",null,null,"Address",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_Address_1,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_Address_1,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_Address_1,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_Address_1,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_Address_1,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_Address_1,\"\"))))))","v":""},null,"Salutation"]
[null,null,"City",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_City,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_City,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_City,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_City,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_City,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_City,\"\"))))))","v":""},null,"First Name",null,null,"City",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_City,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_City,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_City,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_City,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_City,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_City,\"\"))))))","v":""},null,"First Name"]
[null,null,"County",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_County,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_County,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_County,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_County,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_County,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_County,\"\"))))))","v":""},null,"Last Name",null,null,"County",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_County,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_County,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_County,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_County,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_County,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_County,\"\"))))))","v":""},null,"Last Name"]
[null,null,"State",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_State,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_State,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_State,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_State,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_State,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_State,\"\"))))))","v":""},null,"Title",null,null,"State",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_State,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_State,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_State,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_State,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_State,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_State,\"\"))))))","v":""},null,"Organization",{"$f":"CoDeveloper_Name","v":""}]
[null,null,"Zip Code + 4",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_Zip_Code,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_Zip_Code,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_Zip_Code,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_Zip_Code,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_Zip_Code,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_Zip_Code,\"\"))))))","v":""},null,"Organization",{"$f":"Developer_Name","v":""},null,"Zip Code + 4",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_Zip_Code,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_Zip_Code,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_Zip_Code,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_Zip_Code,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_Zip_Code,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_Zip_Code,\"\"))))))","v":""},null,"Title"]
[null,null,"Federal Tax ID #",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_Tax_ID_Number,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_Tax_ID_Number,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_Tax_ID_Number,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_Tax_ID_Number,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_Tax_ID_Number,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_Tax_ID_Number,\"\"))))))","v":""},null,"Telephone #",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_Direct_Phone,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_Direct_Phone,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_Direct_Phone,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_Direct_Phone,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_Direct_Phone,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_Direct_Phone,\"\"))))))","v":""},null,"Federal Tax ID #",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_Tax_ID_Number,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_Tax_ID_Number,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_Tax_ID_Number,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_Tax_ID_Number,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_Tax_ID_Number,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_Tax_ID_Number,\"\"))))))","v":""},null,"Telephone #",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_Direct_Phone,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_Direct_Phone,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_Direct_Phone,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_Direct_Phone,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_Direct_Phone,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_Direct_Phone,\"\"))))))","v":""}]
[null,null,"Webpage",null,null,"Cell #",null,null,"Webpage",null,null,"Cell #"]
[null,null,"Tax Exempt Status/Entity Type",null,null,"Email",{"$f":"IF(Series1_Deal_Entity_Role=\"Developer\",Series1_Email_Address_1,IF(Series2_Deal_Entity_Role=\"Developer\",Series2_Email_Address_1,IF(Series3_Deal_Entity_Role=\"Developer\",Series3_Email_Address_1,IF(Series4_Deal_Entity_Role=\"Developer\",Series4_Email_Address_1,IF(Series5_Deal_Entity_Role=\"Developer\",Series5_Email_Address_1,IF(Series6_Deal_Entity_Role=\"Developer\",Series6_Email_Address_1,\"\"))))))","v":""},null,"Tax Exempt Status/Entity Type",null,null,"Email",{"$f":"IF(Series1_Deal_Entity_Role=\"Co-Developer\",Series1_Email_Address_1,IF(Series2_Deal_Entity_Role=\"Co-Developer\",Series2_Email_Address_1,IF(Series3_Deal_Entity_Role=\"Co-Developer\",Series3_Email_Address_1,IF(Series4_Deal_Entity_Role=\"Co-Developer\",Series4_Email_Address_1,IF(Series5_Deal_Entity_Role=\"Co-Developer\",Series5_Email_Address_1,IF(Series6_Deal_Entity_Role=\"Co-Developer\",Series6_Email_Address_1,\"\"))))))","v":""}]
[null,null,"MWESB Status",null,null,null,null,null,"MWESB Status"]
[null,null,"     If yes, which MWESB type",null,null,null,null,null,"     If yes, which MWESB type"]
[]
["ADD IN LENDER INFO including contact infor for lender contact",null,null,null,null,null,null,null,"Is this a \"Capacity Building Partnership\"?"]
[null,null,null,null,null,null,null,null,"Was Co-Developer Agreement Executed?"]
[]
[null,null,"Authorized Signor",null,null,"Correspondence",null,null,"Site Visit Contact"]
[null,null,"Must have ability to bind the project ownership.",null,null,"All correspondence should be directed to:",null,null,"Contact information for scheduling site visit:"]
[]
[null,null,"First Name",null,null,"Business Name",null,null,"Business Name"]
[null,null,"Last Name",null,null,"Contact",null,null,"Contact"]
[null,null,"Title",null,null,"Title",null,null,"Title"]
[null,null,"Organization",null,null,"Address",null,null,"Telephone #"]
[null,null,"Telephone #",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_Direct_Phone,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_Direct_Phone,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_Direct_Phone,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_Direct_Phone,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_Direct_Phone,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_Direct_Phone,\"\"))))))","v":""},null,"City",null,null,"Email"]
[null,null,"Email",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_Email_Address_1,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_Email_Address_1,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_Email_Address_1,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_Email_Address_1,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_Email_Address_1,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_Email_Address_1,\"\"))))))","v":""},null,"County"]
[null,null,null,null,null,"State"]
[null,null,null,null,null,"Zip Code + 4"]
[null,null,null,null,null,"Telephone #"]
[null,null,null,null,null,"Email"]
["About the Consultant"]
[]
[null,null,"Consultant Name",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_Name__Doing_Business_As,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_Name__Doing_Business_As,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_Name__Doing_Business_As,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_Name__Doing_Business_As,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_Name__Doing_Business_As,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_Name__Doing_Business_As,\"\"))))))","v":""},null,"Contact Person"]
[null,null,"Address",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_Address_1,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_Address_1,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_Address_1,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_Address_1,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_Address_1,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_Address_1,\"\"))))))","v":""},null,"First Name"]
[null,null,"City",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_City,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_City,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_City,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_City,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_City,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_City,\"\"))))))","v":""},null,"Last Name"]
[null,null,"County",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_County,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_County,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_County,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_County,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_County,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_County,\"\"))))))","v":""},null,"Title"]
[null,null,"State",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_State,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_State,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_State,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_State,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_State,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_State,\"\"))))))","v":""},null,"Telephone #"]
[null,null,"Zip Code + 4",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_Zip_Code,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_Zip_Code,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_Zip_Code,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_Zip_Code,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_Zip_Code,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_Zip_Code,\"\"))))))","v":""},null,"Cell #"]
[null,null,"Federal Tax ID #",{"$f":"IF(Series1_Deal_Entity_Role=\"Consultant\",Series1_Tax_ID_Number,IF(Series2_Deal_Entity_Role=\"Consultant\",Series2_Tax_ID_Number,IF(Series3_Deal_Entity_Role=\"Consultant\",Series3_Tax_ID_Number,IF(Series4_Deal_Entity_Role=\"Consultant\",Series4_Tax_ID_Number,IF(Series5_Deal_Entity_Role=\"Consultant\",Series5_Tax_ID_Number,IF(Series6_Deal_Entity_Role=\"Consultant\",Series6_Tax_ID_Number,\"\"))))))","v":""},null,"Email"]
[null,null,"Webpage"]
[null,null,"MWESB Status"]
[null,null,"     If yes, which MWESB type"]
[]
[null,null,"How long will the consultant be staying involved in the development process?"]
[]
["About the General Contractor"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"General Contractor Name",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_Name__Doing_Business_As,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_Name__Doing_Business_As,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_Name__Doing_Business_As,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_Name__Doing_Business_As,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_Name__Doing_Business_As,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_Name__Doing_Business_As,\"\"))))))","v":""},null,"Contact Person"]
[null,null,"Address",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_Address_1,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_Address_1,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_Address_1,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_Address_1,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_Address_1,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_Address_1,\"\"))))))","v":""},null,"First Name",null,null,"MWESB Status"]
[null,null,"City",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_City,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_City,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_City,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_City,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_City,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_City,\"\"))))))","v":""},null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"County",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_County,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_County,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_County,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_County,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_County,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_County,\"\"))))))","v":""},null,"Title"]
[null,null,"State",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_State,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_State,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_State,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_State,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_State,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_State,\"\"))))))","v":""},null,"Telephone #",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_Direct_Phone,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_Direct_Phone,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_Direct_Phone,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_Direct_Phone,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_Direct_Phone,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_Direct_Phone,\"\"))))))","v":""}]
[null,null,"Zip Code + 4",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_Zip_Code,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_Zip_Code,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_Zip_Code,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_Zip_Code,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_Zip_Code,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_Zip_Code,\"\"))))))","v":""},null,"Cell #"]
[null,null,"Tax Exempt Status/Entity Type",null,null,"Email",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_Email_Address_1,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_Email_Address_1,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_Email_Address_1,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_Email_Address_1,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_Email_Address_1,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_Email_Address_1,\"\"))))))","v":""}]
[null,null,"Federal Tax ID #",{"$f":"IF(Series1_Deal_Entity_Role=\"General Contractor\",Series1_Tax_ID_Number,IF(Series2_Deal_Entity_Role=\"General Contractor\",Series2_Tax_ID_Number,IF(Series3_Deal_Entity_Role=\"General Contractor\",Series3_Tax_ID_Number,IF(Series4_Deal_Entity_Role=\"General Contractor\",Series4_Tax_ID_Number,IF(Series5_Deal_Entity_Role=\"General Contractor\",Series5_Tax_ID_Number,IF(Series6_Deal_Entity_Role=\"General Contractor\",Series6_Tax_ID_Number,\"\"))))))","v":""}]
[null,null,"Webpage",null,"Is GC Affiliated with Owner and/or Developer? "]
[]
[]
["About the Ownership Entity (fka the Limited Partnership/LLC/Other)"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"Ownership Entity Name",null,null,"Contact Person"]
[null,null,"Address",null,null,"Must have knowledge to answer general application questions."]
[null,null,"City",null,null,"First Name",null,null,"MWESB Status"]
[null,null,"County",null,null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"State",null,null,"Title"]
[null,null,"Zip Code + 4",null,null,"Organization"]
[null,null,"Federal Tax ID #",null,null,"Telephone #"]
[null,null,"LP % of Ownership",1,null,"Email"]
[null,null,"Tax Exempt Status/Entity Type",null,null,"Webpage"]
[null,null,"Ownership Type"]
[null,null,"If \"Other,\" Describe"]
[]
[null,null,"Ownership Entity's Project Manager"]
[null,null,"Must have knowledge to answer all application questions."]
[null,null,"First Name"]
[null,null,"Last Name"]
[null,null,"Title"]
[null,null,"Organization"]
[null,null,"Telephone #"]
[null,null,"Email"]
[]
["About the Managing Partner (General Partner/Managing Member)"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"Managing Partner Name",null,null,"Contact Person"]
[null,null,"Address",null,null,"Must have knowledge to answer general application questions."]
[null,null,"City",null,null,"First Name",null,null,"MWESB Status"]
[null,null,"County",null,null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"State",null,null,"Title"]
[null,null,"Zip Code + 4",null,null,"Organization"]
[null,null,"Tax Exempt Status/Entity Type",null,null,"Telephone #"]
[null,null,"Organization Type",null,null,"Email"]
[null,null,"If \"Other,\" Describe",null,null,"Webpage"]
[null,null,"Federal Tax ID #"]
[null,null,"% of Total Ownership Entity"]
[null,null,"Parent Organization"]
[]
["About the Managing Partner Members (General Partners, Managing Members)"]
[]
[null,"Majority GP or Managing Member","Majority Member Name",null,null,"Contact Person"]
[null,null,"Address",null,null,"First Name",null,null,"MWESB Status"]
[null,null,"City",null,null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"County",null,null,"Title"]
[null,null,"State",null,null,"Organization"]
[null,null,"Zip Code + 4",null,null,"Telephone #"]
[null,null,"Tax Exempt Status/Entity Type",null,null,"Email"]
[null,null,"Organization Type",null,null,"Webpage"]
[null,null,"If \"Other,\" Describe"]
[null,null,"Federal Tax ID #"]
[null,null,"% of Majority Member"]
[null,null,"Parent Company"]
[]
[null,"Minority Member 1","Minority Member Name 1",null,null,"Contact Person",null,null,"MWESB Status"]
[null,null,"Address",null,null,"First Name",null,null,"     If yes, which MWESB type"]
[null,null,"City",null,null,"Last Name"]
[null,null,"County",null,null,"Title"]
[null,null,"State",null,null,"Organization"]
[null,null,"Zip Code + 4",null,null,"Telephone #"]
[null,null,"Tax Exempt Status/Entity Type",null,null,"Email"]
[null,null,"Organization Type",null,null,"Webpage"]
[null,null,"If \"Other,\" Describe"]
[null,null,"Federal Tax ID #"]
[null,null,"% of Minority Member1"]
[null,null,"Parent Company"]
[]
[null,"Minority Member 2","Minority Member Name 2",null,null,"Contact Person",null,null,"MWESB Status"]
[null,null,"Address",null,null,"First Name",null,null,"     If yes, which MWESB type"]
[null,null,"City",null,null,"Last Name"]
[null,null,"County",null,null,"Title"]
[null,null,"State",null,null,"Organization"]
[null,null,"Zip Code + 4",null,null,"Telephone #"]
[null,null,"Tax Exempt Status/Entity Type",null,null,"Email"]
[null,null,"Organization Type",null,null,"Webpage"]
[null,null,"If \"Other,\" Describe"]
[null,null,"Federal Tax ID #"]
[null,null,"% of Minority Member2"]
[null,null,"Parent Company"]
[]
["About the Nonprofit Entities (if any)"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"Primary Nonprofit Name",null,null,"Contact Person"]
[null,null,"Address",null,null,"First Name",null,null,"MWESB Status"]
[null,null,"City",null,null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"County",null,null,"Title"]
[null,null,"State",null,null,"Telephone #"]
[null,null,"Zip Code + 4",null,null,"Email"]
[null,null,"Federal Tax ID #"]
[null,null,"Webpage"]
[null,null,null,null,"Date Articles of Incorporation & By-Laws Filed"]
[null,null,"501 (c) (3) Organization",null,"Date IRS 501(c)(3) Received"]
[null,null,"501 (c) (4) Organization",null,"Date IRS 501(c)(4) Received"]
[null,null,"Exempt to foster LIHTC?"]
[null,null,"Filed under ORS 456.548"]
[null,null,"Other, Describe"]
[]
[null,null,"Is Nonprofit located in/committed to serve the county project is located?"]
[null,null,"Years Nonprofit has continually served the county in which the project is located?"]
[null,null,"Is Nonprofit eligible for and will act as nonprofit set-aside per IRC Section 42(h)(5)?"]
[null,null,"Are you seeking Community Housing Development Organization (CHDO) status?"]
[]
[null,null,"Secondary Nonprofit Name",null,null,"Contact Person"]
[null,null,"Address",null,null,"First Name"]
[null,null,"City",null,null,"Last Name"]
[null,null,"County",null,null,"Title"]
[null,null,"State",null,null,"Telephone #"]
[null,null,"Zip Code + 4",null,null,"Email"]
[null,null,"Webpage"]
[]
[null,null,"501 (c) (3) Organization"]
[null,null,"501 (c) (4) Organization"]
[null,null,"Exempt to foster HTC?"]
[null,null,"Filed under ORC §1702"]
[null,null,"Other"]
[]
[null,null,"Is Nonprofit located in/committed to serve the county project is located?"]
[null,null,"Years Nonprofit has continually served the county in which the project is located?"]
[null,null,"Percentage of GP interest to be owned or controlled by Nonprofit?"]
[null,null,"Is Nonprofit eligible for and will act as nonprofit set-aside per IRC Section 42(h)(5)?"]
[null,null,"Is Nonprofit an OHCS-certified Community Housing Development Organization (CHDO)?"]
[]
["About the Management Company"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"Management Co. Name",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_Name__Doing_Business_As,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_Name__Doing_Business_As,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_Name__Doing_Business_As,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_Name__Doing_Business_As,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_Name__Doing_Business_As,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_Name__Doing_Business_As,\"\"))))))","v":""},null,"Contact Person"]
[null,null,"Address",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_Address_1,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_Address_1,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_Address_1,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_Address_1,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_Address_1,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_Address_1,\"\"))))))","v":""},null,"First Name",null,null,"MWESB Status"]
[null,null,"City",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_City,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_City,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_City,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_City,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_City,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_City,\"\"))))))","v":""},null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"County",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_County,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_County,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_County,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_County,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_County,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_County,\"\"))))))","v":""},null,"Title"]
[null,null,"State",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_State,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_State,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_State,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_State,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_State,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_State,\"\"))))))","v":""},null,"Telephone #",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_Direct_Phone,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_Direct_Phone,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_Direct_Phone,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_Direct_Phone,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_Direct_Phone,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_Direct_Phone,\"\"))))))","v":""}]
[null,null,"Zip Code + 4",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_Zip_Code,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_Zip_Code,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_Zip_Code,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_Zip_Code,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_Zip_Code,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_Zip_Code,\"\"))))))","v":""},null,"Email",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_Email_Address_1,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_Email_Address_1,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_Email_Address_1,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_Email_Address_1,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_Email_Address_1,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_Email_Address_1,\"\"))))))","v":""}]
[null,null,"Tax Exempt Status/Entity Type"]
[null,null,"Federal Tax ID #",{"$f":"IF(Series1_Deal_Entity_Role=\"Management Agent\",Series1_Tax_ID_Number,IF(Series2_Deal_Entity_Role=\"Management Agent\",Series2_Tax_ID_Number,IF(Series3_Deal_Entity_Role=\"Management Agent\",Series3_Tax_ID_Number,IF(Series4_Deal_Entity_Role=\"Management Agent\",Series4_Tax_ID_Number,IF(Series5_Deal_Entity_Role=\"Management Agent\",Series5_Tax_ID_Number,IF(Series6_Deal_Entity_Role=\"Management Agent\",Series6_Tax_ID_Number,\"\"))))))","v":""}]
[null,null,"Webpage"]
[]
["About the Supportive Service Provider - if available"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"Service Coordinator Name",null,null,"Contact Person"]
[null,null,"Address",null,null,"First Name",null,null,"MWESB Status"]
[null,null,"City",null,null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"County",null,null,"Title"]
[null,null,"State",null,null,"Telephone #"]
[null,null,"Zip Code + 4",null,null,"Email"]
[null,null,"Tax Exempt Status/Entity Type"]
[null,null,"Federal Tax ID #"]
[null,null,"Webpage"]
[]
[null,null,"Case management ratio for PSH units?",null,{"$f":"IF('Project Details'!C79>0,\"Must provide a ratio if project contains PSH units\",\"\")","v":""}]
[]
["About the Architect of Record"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"Architect Name",{"$f":"IF(Series1_Deal_Entity_Role=\"Architect\",Series1_Name__Doing_Business_As,IF(Series2_Deal_Entity_Role=\"Architect\",Series2_Name__Doing_Business_As,IF(Series3_Deal_Entity_Role=\"Architect\",Series3_Name__Doing_Business_As,IF(Series4_Deal_Entity_Role=\"Architect\",Series4_Name__Doing_Business_As,IF(Series5_Deal_Entity_Role=\"Architect\",Series5_Name__Doing_Business_As,IF(Series6_Deal_Entity_Role=\"Architect\",Series6_Name__Doing_Business_As,\"\"))))))","v":""},null,"Contact Person"]
[null,null,"Address",{"$f":"IF(Series1_Deal_Entity_Role=\"Architect\",Series1_Address_1,IF(Series2_Deal_Entity_Role=\"Architect\",Series2_Address_1,IF(Series3_Deal_Entity_Role=\"Architect\",Series3_Address_1,IF(Series4_Deal_Entity_Role=\"Architect\",Series4_Address_1,IF(Series5_Deal_Entity_Role=\"Architect\",Series5_Address_1,IF(Series6_Deal_Entity_Role=\"Architect\",Series6_Address_1,\"\"))))))","v":""},null,"First Name",null,null,"MWESB Status"]
[null,null,"City",{"$f":"IF(Series1_Deal_Entity_Role=\"Architect\",Series1_City,IF(Series2_Deal_Entity_Role=\"Architect\",Series2_City,IF(Series3_Deal_Entity_Role=\"Architect\",Series3_City,IF(Series4_Deal_Entity_Role=\"Architect\",Series4_City,IF(Series5_Deal_Entity_Role=\"Architect\",Series5_City,IF(Series6_Deal_Entity_Role=\"Architect\",Series6_City,\"\"))))))","v":""},null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"State",{"$f":"IF(Series1_Deal_Entity_Role=\"Architect\",Series1_State,IF(Series2_Deal_Entity_Role=\"Architect\",Series2_State,IF(Series3_Deal_Entity_Role=\"Architect\",Series3_State,IF(Series4_Deal_Entity_Role=\"Architect\",Series4_State,IF(Series5_Deal_Entity_Role=\"Architect\",Series5_State,IF(Series6_Deal_Entity_Role=\"Architect\",Series6_State,\"\"))))))","v":""},null,"Title"]
[null,null,"Zip Code + 4",{"$f":"IF(Series1_Deal_Entity_Role=\"Architect\",Series1_Zip_Code,IF(Series2_Deal_Entity_Role=\"Architect\",Series2_Zip_Code,IF(Series3_Deal_Entity_Role=\"Architect\",Series3_Zip_Code,IF(Series4_Deal_Entity_Role=\"Architect\",Series4_Zip_Code,IF(Series5_Deal_Entity_Role=\"Architect\",Series5_Zip_Code,IF(Series6_Deal_Entity_Role=\"Architect\",Series6_Zip_Code,\"\"))))))","v":""},null,"Telephone #",{"$f":"IF(Series1_Deal_Entity_Role=\"Architect\",Series1_Direct_Phone,IF(Series2_Deal_Entity_Role=\"Architect\",Series2_Direct_Phone,IF(Series3_Deal_Entity_Role=\"Architect\",Series3_Direct_Phone,IF(Series4_Deal_Entity_Role=\"Architect\",Series4_Direct_Phone,IF(Series5_Deal_Entity_Role=\"Architect\",Series5_Direct_Phone,IF(Series6_Deal_Entity_Role=\"Architect\",Series6_Direct_Phone,\"\"))))))","v":""}]
[null,null,"Tax Exempt Status/Entity Type"]
[null,null,"Federal Tax ID #",null,null,"Email",{"$f":"IF(Series1_Deal_Entity_Role=\"Architect\",Series1_Email_Address_1,IF(Series2_Deal_Entity_Role=\"Architect\",Series2_Email_Address_1,IF(Series3_Deal_Entity_Role=\"Architect\",Series3_Email_Address_1,IF(Series4_Deal_Entity_Role=\"Architect\",Series4_Email_Address_1,IF(Series5_Deal_Entity_Role=\"Architect\",Series5_Email_Address_1,IF(Series6_Deal_Entity_Role=\"Architect\",Series6_Email_Address_1,\"\"))))))","v":""}]
[null,null,"Webpage"]
[]
["About the Syndicator/Investor"]
[null,null,"Same as other entity?",null,"If so, which?",null,null,"Other:"]
[]
[null,null,"Syndicator/Investor Name",null,null,"Contact Person"]
[null,null,"Fund Name/Number",null,null,"First Name",null,null,"MWESB Status"]
[null,null,"Type of Offering",null,null,"Last Name",null,null,"     If yes, which MWESB type"]
[null,null,"Self-Syndicating?",null,null,"Title"]
[null,null,null,null,null,"Telephone #"]
[null,null,null,null,null,"Email"]
[]
["About Other Partners"]
[]
[null,null,"Role","Firm","Contact Person",null,"Phone","Email",null,"MWESB Type (if applicable)"]
[null,null,"Engineer"]
[null,null,"Consultant"]
[null,null,"Consultant2"]
[null,null,"Accountant"]
[null,null,"Legal"]
[null,null,"Tax Attorney"]
[null,null,"Bond Counsel"]
[null,null,"Construction Lender"]
[null,null,"Permanant Lender"]
[null,null,"Guarantor"]
[null,null,"Title Officer"]
[null,null,"Mortgage Servicer"]
[null,null,"Trustee Bank"]
[null,null,"Owner's Counsel"]
[null,null,"Trustee's Counsel"]
[null,null,"Underwriter's Counsel"]

{"sheet":"MWESB Engagement Strategy","index":8,"n_rows":31,"n_cols":1,"rows_kept":31,"cut":false,"hidden":false,"merged":[[23,0,23,18],[25,1,28,18],[30,0,30,18],[32,1,35,18],[2,0,2,11],[8,0,8,18],[10,1,13,18],[15,0,15,18],[17,1,21,18],[5,0,6,18]]}
[]
["MWESB Engagement Strategy"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Strategy to Increase MWESB Participation"]
["This MWESB engagement strategy is intended to be used to help increase MWESB/COBID Certified contractors and subcontractors participation in Project. Please answer all questions as completely as possible."]
[]
[]
["Identify owner's MWESB/SDVBE COBID Certified firm participation goal for project and how the goal was determined."]
[]
[]
[]
[]
[]
[]
["Outline the steps the construction team will take to achieve the owner's goals for participation by COBID Certified subcontractors and suppliers."]
[]
[]
[]
[]
[]
[]
[]
["Provide a summary of the General Contractor's profile and team member demographics."]
[]
[]
[]
[]
[]
[]
["Provide details of General Contractor's history of addressing MWESB/SDVBE sub-contractor diversity, equity, and inclusion in affordable rental housing projects."]

{"sheet":"Budget Sources","index":9,"n_rows":73,"n_cols":20,"rows_kept":73,"cut":false,"hidden":false,"merged":[[23,0,23,14],[2,0,2,15]]}
[]
["Budget Sources"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Funding Request"]
[]
[null,"NOFA Applying for:",{"$f":"IF('Project Details'!C47=\"\",\"\",'Project Details'!C47)","v":""}]
[null,null,"Amount Requested"]
[null,"4% LIHTC Annual Allocation"]
[null,"9% LIHTC Annual Allocation"]
[null,"HOME Investment Partnerships"]
[null,"LIFT Rental Housing",null,{"$f":"IF(AND(C12>0,(C15+C11+C10)>0),\"ERROR: Cannot combine LIFT with 9% LIHTC, HOME, or Gap resources\",\"\")","v":""}]
[null,"Permanent Supportive Housing Fund"]
[null,"Federal Housing Trust Fund (HTF)"]
[null,"General Housing Account Program (GHAP)"]
[null,"Oregon Affordable Housing Tax Credits (OAHTC)"]
[null,"Oregon Multifamily Energy Program (OMEP)"]
[]
[null,"Amount of funds to be provided by town/city:"]
[null,"          Are the funds committed?"]
[]
[]
["Financing Sources"]
["For variable rate loans, enter the present rate at which the variable rate will be computed.  For loans without an amortization scheduled (ex. Cash-flow), enter the loan term as the amortization.  OHCS will underwrite loans without an amortization schedule as if they possess an amortization term equal to the loan term. All non-OHCS financing must be conditionally committed at final application. "]
[]
[]
[null,"Type","Source Name","Enter External Source (i.e. Bank/Lender/Investor) Name \n(if not in dropdown in Column C)","Funding Source Mapping - HIDEME","Funding Source Mapping - HIDEME","Amount","Interest Rate","Interest Rate Mapping - HIDEME","Annual Debt Service","Loan Term (Years)","Amortization Term (Years)","Amortization Term (months) - HIDE ME","Cashflow Loan?","Other Details (grant, term if soft debt)","Notes"]
[null,"OHCS HOME","HOME - OHCS",null,null,{"$f":"IF(G28=0,\"\",C28)","v":""},{"$f":"C11","v":0},null,{"$f":"IF(H28=0,\"\",IF(H28=\"\",\"\",H28))","v":""},null,null,null,{"$f":"IF(L28=\"\",\"\",L28*12)","v":""}]
[null,"National Housing Trust Fund (HTF)","HTF - Federal",null,null,"",{"$f":"C14","v":0},null,{"$f":"IF(H29=0,\"\",IF(H29=\"\",\"\",H29))","v":""},null,null,null,""]
[null,"Oregon Multifamily Energy Program (OMEP)","OMEP",null,null,"",{"$f":"C17","v":0},null,"",null,null,null,"",null,null,null,null,null,null,"Source Name"]
[null,"Gap Resources - Grant","GHAP",null,null,"",{"$f":"C15","v":0},null,"",null,null,null,""]
[null,"Gap Resources - Grant","GHAP - Veterans Set-Aside",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"Applicant Contribution"]
[null,"Gap Resources - Grant","HDGP",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"Capital Funds"]
[null,"Gap Resources - Grant","HPF - LBB Preservation",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"Cash / Reserves"]
[null,"Gap Resources - Grant","HELP (FAF)",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"Cash Flow During Rehab/Leaseup"]
[null,"Gap Resources - Grant","MHHF",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"CDBG - NonOHCS"]
[null,"Gap Resources - Loan","LIFT",null,null,"",{"$f":"C12","v":0},null,"",null,null,null,"",null,null,null,null,null,null,"Community Incentive Fund (CIF)"]
[null,"Gap Resources - Loan","PSH",null,null,"",{"$f":"C13","v":0},null,"",null,null,null,"",null,null,null,null,null,null,"Conduit Bonds"]
[null,"Gap Resources - Loan","LAP",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"Energy Provider Contribution"]
[null,"Deferred Developer Fee","Deferred Developer Fee",null,null,"",null,0,"",null,null,null,"",null,null,null,null,null,null,"EXCISE tax"]
[null,"Low Income Housing Tax Credit (LIHTC) Equity","LIHTC Equity",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"General Partner Note"]
[null,"Ag Worker Housing Tax Credit (AWHTC) Equity","AWHTC Equity",null,null,"",null,null,"",null,null,null,{"$f":"IF(L42=\"\",\"\",L42*12)","v":""},null,null,null,null,null,null,"Grant - Bend Affdble Housing"]
["Primary","Permanent First Loan, Hard Debt (Non-OAHTC)","Perm Loan",null,null,"",null,0,"",{"$f":"IFERROR(IF(G43>0,(-PMT(H43/12,L43*12,G43))*12,(0)),0)","v":0},null,null,"",null,null,{"$f":"IF(AND(G43>0,L43=\"\"),\"AmTerm Cannot be Zero on Hard Debt\",\"\")","v":""},null,null,null,"Grant - Collins Foundation"]
["Primary","Permanent First Loan, Hard Debt (With-OAHTC)","Perm Loan",null,null,"",null,0,"",{"$f":"IFERROR(IF(G44>0,(-PMT(H44/12,L44*12,G44))*12,(0)),0)","v":0},null,null,"",null,null,{"$f":"IF(AND(G44>0,L44=\"\"),\"AmTerm Cannot be Zero on Hard Debt\",\"\")","v":""},null,null,null,"Grant - County"]
["Primary","Permanent Second Loan, Hard Debt","Loan - Other",null,null,"",null,0,"",{"$f":"IFERROR(IF(G45>0,(-PMT(H45/12,L45*12,G45))*12,(0)),0)","v":0},null,null,"",null,null,{"$f":"IF(AND(G45>0,L45=\"\"),\"AmTerm Cannot be Zero on Hard Debt\",\"\")","v":""},null,null,null,"Grant - Enterprise Community"]
[null,"Other 1",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - FHLB / AHP"]
[null,"Other 2",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - Home Depot Fnd"]
[null,"Other 3",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - Indian Housing Block"]
[null,"Other 4",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - Main Street Historic"]
[null,"Other 5",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - Mental Health/Non-OHCS"]
[null,"Other 6",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - Metro TOD"]
[null,"Other 7",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - Meyer Memorial Trust"]
[null,"Other 8",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"Grant - Other"]
[null,"Other 9",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"HOME - PJ"]
[null,"Other 10",null,null,null,"",null,0,"",0,null,null,"",null,null,null,null,null,null,"In-Kind Donation"]
[null,"Historic Tax Credit Equity","Historic Tax Credit Equity",null,null,"",null,null,"",null,null,null,"",null,null,null,null,null,null,"Interest Income"]
[null,null,null,"Total Sources:",null,null,{"$f":"ROUND(SUM(G28:G56),0)","v":0},null,null,{"$f":"SUM(J28:J56)","v":0},null,null,null,null,null,null,null,null,null,"Land Donation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan - City"]
[null,null,null,"Total Uses:",null,null,{"$f":"ROUND('Budget Uses'!F202,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Loan - County"]
[null,null,null,null,null,null,{"$f":"IF(OR(G59=0,G59=\"\"),\"\",IF(G57>G59,\"Error: Total Sources Exceed Total Uses\",IF(G57<G59,\"Error: Total Uses Exceed Total Sources\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Loan - Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Equity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perm Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PHB - TIF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDC Waiver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seller Note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short Term Use of Bonds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Exempt Bonds - Non OHCS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Waiver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Bonds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waived Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weatherization - NonOHCS"]

{"sheet":"Budget Uses","index":10,"n_rows":282,"n_cols":19,"rows_kept":282,"cut":false,"hidden":false,"merged":[[23,2,23,4],[24,2,24,4],[25,3,25,4],[14,2,14,4],[98,15,98,30],[99,3,99,4],[99,15,99,30],[76,2,76,4],[93,2,93,4],[94,2,94,4],[95,2,95,4],[96,2,96,4],[77,2,77,4],[78,2,78,4],[79,3,79,4],[80,3,80,4],[79,15,79,30],[80,15,80,30],[88,3,88,4],[68,2,68,4],[88,15,88,30],[92,2,92,4],[97,2,97,4],[98,3,98,4],[7,1,16,1],[43,2,43,4],[107,15,107,30],[114,2,114,4],[118,1,120,1],[107,2,107,4],[102,1,107,1],[110,1,115,1],[108,2,108,4],[118,2,118,4],[113,2,113,4],[115,2,115,4],[102,2,102,4],[103,2,103,4],[104,2,104,4],[105,2,105,4],[106,2,106,4],[119,2,119,4],[120,2,120,4],[116,2,116,4],[110,2,110,4],[111,2,111,4],[112,2,112,4],[91,1,99,1],[83,1,88,1],[63,1,67,1],[73,1,80,1],[81,2,81,4],[83,2,83,4],[84,2,84,4],[85,2,85,4],[86,2,86,4],[87,3,87,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[13,2,13,4],[10,2,10,4],[11,2,11,4],[29,1,60,1],[34,2,34,4],[49,2,49,4],[48,2,48,4],[47,2,47,4],[41,2,41,4],[42,2,42,4],[46,2,46,4],[50,2,50,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[52,2,52,4],[44,2,44,4],[45,2,45,4],[19,1,26,1],[25,15,25,30],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[40,2,40,4],[15,15,15,30],[16,3,16,4],[16,15,16,30],[26,3,26,4],[26,15,26,30],[27,2,27,4],[29,2,29,4],[15,3,15,4],[35,2,35,4],[17,2,17,4],[22,2,22,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[87,15,87,30],[66,15,66,30],[67,3,67,4],[67,15,67,30],[58,2,58,4],[59,3,59,4],[59,15,59,30],[60,3,60,4],[60,15,60,30],[61,2,61,4],[63,2,63,4],[64,2,64,4],[65,2,65,4],[66,3,66,4],[74,2,74,4],[75,2,75,4],[185,1,193,1],[185,2,185,4],[186,2,186,4],[187,2,187,4],[188,2,188,4],[193,2,193,4],[200,2,200,5],[220,3,220,4],[219,3,219,4],[218,3,218,4],[217,3,217,4],[195,1,198,1],[195,2,195,4],[196,2,196,4],[197,3,197,4],[198,3,198,4],[201,2,201,4],[213,3,213,4],[275,1,275,3],[254,1,254,3],[261,4,261,12],[260,4,260,12],[270,1,270,3],[261,1,261,3],[262,1,262,3],[263,1,263,3],[258,1,258,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[270,4,270,12],[269,4,269,12],[268,4,268,12],[267,4,267,12],[266,4,266,12],[265,4,265,12],[264,4,264,12],[263,4,263,12],[262,4,262,12],[249,1,249,3],[250,1,250,3],[251,1,251,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[247,4,247,12],[246,4,246,12],[281,1,281,3],[271,1,271,3],[272,1,272,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[264,1,264,3],[265,1,265,3],[266,1,266,3],[252,1,252,3],[253,1,253,3],[278,1,278,3],[279,1,279,3],[280,1,280,3],[273,1,273,3],[274,1,274,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[214,8,214,9],[235,1,235,3],[236,1,236,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[245,4,245,12],[244,4,244,12],[243,4,243,12],[242,4,242,12],[241,4,241,12],[240,4,240,12],[227,1,227,3],[228,1,228,3],[229,1,229,3],[230,1,230,3],[239,4,239,12],[238,4,238,12],[281,4,281,12],[280,4,280,12],[279,4,279,12],[278,4,278,12],[275,4,275,12],[274,4,274,12],[273,4,273,12],[272,4,272,12],[271,4,271,12],[237,4,237,12],[236,4,236,12],[235,4,235,12],[259,4,259,12],[258,4,258,12],[257,4,257,12],[256,4,256,12],[255,4,255,12],[254,4,254,12],[253,4,253,12],[252,4,252,12],[251,4,251,12],[250,4,250,12],[249,4,249,12],[248,4,248,12],[172,3,172,4],[173,3,173,4],[175,1,183,1],[175,2,175,4],[176,2,176,4],[177,2,177,4],[178,2,178,4],[179,2,179,4],[181,2,181,4],[182,3,182,4],[180,2,180,4],[183,3,183,4],[163,1,173,1],[145,2,145,4],[146,2,146,4],[144,1,149,1],[163,2,163,4],[168,2,168,4],[135,2,135,4],[170,2,170,4],[171,2,171,4],[167,2,167,4],[166,2,166,4],[165,2,165,4],[164,2,164,4],[169,2,169,4],[156,2,156,4],[159,2,159,4],[160,3,160,4],[161,3,161,4],[155,2,155,4],[153,2,153,4],[157,2,157,4],[158,2,158,4],[149,3,149,4],[151,1,161,1],[132,1,142,1],[231,1,231,14],[230,4,230,14],[229,4,229,14],[228,4,228,14],[227,4,227,14],[222,3,222,4],[122,13,123,16],[202,2,202,4],[209,2,209,13],[208,2,208,13],[206,2,206,13],[205,2,205,13],[223,3,223,4],[224,3,224,4],[225,3,225,4],[221,3,221,4],[214,3,214,4],[151,2,151,4],[134,2,134,4],[144,2,144,4],[147,2,147,4],[152,2,152,4],[154,2,154,4],[148,3,148,4],[2,0,2,11],[132,2,132,4],[133,2,133,4],[137,2,137,4],[138,2,138,4],[139,2,139,4],[141,3,141,4],[142,3,142,4],[124,2,124,4],[125,1,130,1],[125,2,125,4],[127,2,127,4],[129,3,129,4],[130,3,130,4],[140,2,140,4],[51,2,51,4],[73,2,73,4],[136,2,136,4],[128,2,128,4],[126,2,126,4],[89,2,89,4],[100,2,100,4],[91,2,91,4],[12,2,12,4]]}
[]
["Budget Uses"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Construction Cost Detail"]
[null,null,null,null,null,null,"If project contains more than one site, unhide columns to reveal-->",null,null,null,null,null,"<--"]
[null,null,null,null,null,"TOTAL",{"$f":"'Project Details'!$B$10","v":"SITE A"},{"$f":"'Project Details'!$H$10","v":"SITE B"},{"$f":"'Project Details'!$K$10","v":"SITE C"},{"$f":"'Project Details'!$N$10","v":"SITE D"},{"$f":"'Project Details'!$Q$10","v":"SITE E"},{"$f":"'Project Details'!$T$10","v":"SITE F"},"Commercial\n(if applicable)","Cost / gross sq. ft.","Cost per unit"]
[null,"On Site Improvements","Earth Work",null,null,{"$f":"SUM(G8:M8)","v":0},null,null,null,null,null,null,null,{"$f":"F8/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F8/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Site Utilities",null,null,0,null,null,null,null,null,null,null,{"$f":"F9/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F9/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Roads, Walks and Paving",null,null,0,null,null,null,null,null,null,null,{"$f":"F10/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F10/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Site Improvements",null,null,0,null,null,null,null,null,null,null,{"$f":"F11/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F11/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Lawns and Planting",null,null,0,null,null,null,null,null,null,null,{"$f":"F12/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F12/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Asbestos Abatement",null,null,0,null,null,null,null,null,null,null,{"$f":"F13/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F13/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Retaining Walls",null,null,0,null,null,null,null,null,null,null,{"$f":"F14/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F14/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Unusual Site Conditions",null,null,0,null,null,null,null,null,null,null,{"$f":"F15/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F15/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,0,null,null,null,null,null,null,null,{"$f":"F16/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F16/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,0,null,null,null,null,null,null,null,{"$f":"F17/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F17/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total On Site Improvements",null,null,{"$f":"SUM(F8:F17)","v":0},0,0,0,0,0,0,0]
[]
[null,"Offsite Improvements","Earth Work",null,null,{"$f":"SUM(G20:M20)","v":0},null,null,null,null,null,null,null,{"$f":"F20/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F20/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Site Utilities",null,null,0,null,null,null,null,null,null,null,{"$f":"F21/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F21/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Roads, Walks and Paving",null,null,0,null,null,null,null,null,null,null,{"$f":"F22/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F22/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Site Improvements",null,null,0,null,null,null,null,null,null,null,{"$f":"F23/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F23/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Lawns and Planting",null,null,0,null,null,null,null,null,null,null,{"$f":"F24/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F24/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Unusual Site Conditions",null,null,0,null,null,null,null,null,null,null,{"$f":"F25/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F25/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,0,null,null,null,null,null,null,null,{"$f":"F26/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F26/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,0,null,null,null,null,null,null,null,{"$f":"F27/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F27/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Off Site Improvements",null,null,{"$f":"SUM(F20:F27)","v":0},0,0,0,0,0,0,0]
[]
[null,"Hard Construction/Building","Concrete",null,null,{"$f":"SUM(G30:M30)","v":0},null,null,null,null,null,null,null,{"$f":"F30/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F30/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Masonry",null,null,0,null,null,null,null,null,null,null,{"$f":"F31/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F31/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Pest Control",null,null,0,null,null,null,null,null,null,null,{"$f":"F32/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F32/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Metals",null,null,0,null,null,null,null,null,null,null,{"$f":"F33/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F33/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Rough Carpentry",null,null,0,null,null,null,null,null,null,null,{"$f":"F34/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F34/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Finish Carpentry",null,null,0,null,null,null,null,null,null,null,{"$f":"F35/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F35/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Waterproofing",null,null,0,null,null,null,null,null,null,null,{"$f":"F36/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F36/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Insulation",null,null,0,null,null,null,null,null,null,null,{"$f":"F37/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F37/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Roofing",null,null,0,null,null,null,null,null,null,null,{"$f":"F38/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F38/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Siding/Soffit/Fascia/Ext. Sheathing",null,null,0,null,null,null,null,null,null,null,{"$f":"F39/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F39/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Gutters and Downspouts",null,null,0,null,null,null,null,null,null,null,{"$f":"F40/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F40/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Doors",null,null,0,null,null,null,null,null,null,null,{"$f":"F41/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F41/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Windows",null,null,0,null,null,null,null,null,null,null,{"$f":"F42/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F42/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Glass",null,null,0,null,null,null,null,null,null,null,{"$f":"F43/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F43/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Drywall",null,null,0,null,null,null,null,null,null,null,{"$f":"F44/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F44/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Tile Work and Wood Flooring",null,null,0,null,null,null,null,null,null,null,{"$f":"F45/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F45/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Acoustical",null,null,0,null,null,null,null,null,null,null,{"$f":"F46/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F46/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Resilient Flooring",null,null,0,null,null,null,null,null,null,null,{"$f":"F47/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F47/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Painting and Decorating",null,null,0,null,null,null,null,null,null,null,{"$f":"F48/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F48/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Specialties",null,null,0,null,null,null,null,null,null,null,{"$f":"F49/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F49/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Trash Chute",null,null,0,null,null,null,null,null,null,null,{"$f":"F50/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F50/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Special Equipment",null,null,0,null,null,null,null,null,null,null,{"$f":"F51/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F51/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Cabinets and Countertops",null,null,0,null,null,null,null,null,null,null,{"$f":"F52/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F52/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Special Construction",null,null,0,null,null,null,null,null,null,null,{"$f":"F53/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F53/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Elevators",null,null,0,null,null,null,null,null,null,null,{"$f":"F54/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F54/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Plumbing and Hot Water",null,null,0,null,null,null,null,null,null,null,{"$f":"F55/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F55/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Heat, Ventilation & AC",null,null,0,null,null,null,null,null,null,null,{"$f":"F56/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F56/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Fire Suppression",null,null,0,null,null,null,null,null,null,null,{"$f":"F57/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F57/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Electrical",null,null,0,null,null,null,null,null,null,null,{"$f":"F58/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F58/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Miscellaneous Labor & Materials",null,null,0,null,null,null,null,null,null,null,{"$f":"F59/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F59/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,0,null,null,null,null,null,null,null,{"$f":"F60/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F60/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,0,null,null,null,null,null,null,null,{"$f":"F61/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F61/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Hard Construction",null,null,{"$f":"SUM(F30:F61)","v":0},0,0,0,0,0,0,0]
[]
[null,"Furniture, Fixtures & Equipment","Appliances",null,null,{"$f":"SUM(G64:M64)","v":0},null,null,null,null,null,null,null,{"$f":"F64/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F64/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Blinds and Shades, Artwork",null,null,{"$f":"SUM(G65:M65)","v":0},null,null,null,null,null,null,null,{"$f":"F65/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F65/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Carpets",null,null,{"$f":"SUM(G66:M66)","v":0},null,null,null,null,null,null,null,{"$f":"F66/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F66/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,{"$f":"SUM(G67:M67)","v":0},null,null,null,null,null,null,null,{"$f":"F67/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F67/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other",null,null,{"$f":"SUM(G68:M68)","v":0},null,null,null,null,null,null,null,{"$f":"F68/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F68/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Furniture, Fixtures, & Equipment",null,null,{"$f":"SUM(F64:F68)","v":0},0,0,0,0,0,0,0]
[]
["Development Cost Detail"]
[]
[null,null,null,null,null,"TOTAL",{"$f":"'Project Details'!$B$10","v":"SITE A"},{"$f":"'Project Details'!$H$10","v":"SITE B"},{"$f":"'Project Details'!$K$10","v":"SITE C"},{"$f":"'Project Details'!$N$10","v":"SITE D"},{"$f":"'Project Details'!$Q$10","v":"SITE E"},{"$f":"'Project Details'!$T$10","v":"SITE F"},"Commercial\n(if applicable)","Cost / gross sq. ft.","Cost per unit"]
[null,"Enviromental Reports","Environmental Report",null,null,{"$f":"SUM(G74:L74)","v":0},null,null,null,null,null,null,null,{"$f":"F74/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F74/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Lead Based Paint Report",null,null,0,null,null,null,null,null,null,null,{"$f":"F75/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F75/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Asbestos Report",null,null,0,null,null,null,null,null,null,null,{"$f":"F76/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F76/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Soils Report (Geotechnical)",null,null,0,null,null,null,null,null,null,null,{"$f":"F77/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F77/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Pest & Dry Rot Report",null,null,0,null,null,null,null,null,null,null,{"$f":"F78/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F78/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Special Inspections/Testing",null,null,0,null,null,null,null,null,null,null,{"$f":"F79/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F79/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other:",null,null,0,null,null,null,null,null,null,null,{"$f":"F80/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F80/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other:",null,null,0,null,null,null,null,null,null,null,{"$f":"F81/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F81/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Environmental Reports",null,null,{"$f":"SUM(F74:F81)","v":0},0,0,0,0,0,0,0]
[]
[null,"Syndication Expenses ","Tax Credit Fee",null,null,{"$f":"SUM(G84:L84)","v":0},null,null,null,null,null,null,null,{"$f":"F84/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F84/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Tax Credit Syndication Costs",null,null,0,null,null,null,null,null,null,null,{"$f":"F85/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F85/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Tax Credit Cost Certification",null,null,0,null,null,null,null,null,null,null,{"$f":"F86/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F86/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Tax Credit Legal/Advisor Fee",null,null,0,null,null,null,null,null,null,null,{"$f":"F87/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F87/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other:",null,null,0,null,null,null,null,null,null,null,{"$f":"F88/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F88/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other:",null,null,0,null,null,null,null,null,null,null,{"$f":"F89/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F89/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Syndication Expenses",null,null,{"$f":"SUM(F84:F89)","v":0},0,0,0,0,0,0,0]
[]
[null,"Costs of TE-Bond Issuance","Negative Arbitrage",null,null,{"$f":"SUM(G92:L92)","v":0},null,null,null,null,null,null,null,{"$f":"F92/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F92/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bond Counsel",null,null,0,null,null,null,null,null,null,null,{"$f":"F93/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F93/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Annual Trustee Fee to Stabilization",null,null,0,null,null,null,null,null,null,null,{"$f":"F94/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F94/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Trustee Acceptance Fee",null,null,0,null,null,null,null,null,null,null,{"$f":"F95/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F95/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"TEFRA Notice",null,null,0,null,null,null,null,null,null,null,{"$f":"F96/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F96/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bond Underwriter",null,null,0,null,null,null,null,null,null,null,{"$f":"F97/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F97/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bond Cost Certification",null,null,0,null,null,null,null,null,null,null,{"$f":"F98/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F98/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other:",null,null,0,null,null,null,null,null,null,null,{"$f":"F99/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F99/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other:",null,null,0,null,null,null,null,null,null,null,{"$f":"F100/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F100/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Costs of TE-Bond Issuance",null,null,{"$f":"SUM(F92:F100)","v":0},0,0,0,0,0,0,0]
[]
[null,"Construction Loan Costs/Fees","Lender Inspection Fees",null,null,{"$f":"SUM(G103:L103)","v":0},null,null,null,null,null,null,null,{"$f":"F103/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F103/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Lender Title Insurance",null,null,0,null,null,null,null,null,null,null,{"$f":"F104/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F104/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Lender Legal Fees",null,null,0,null,null,null,null,null,null,null,{"$f":"F105/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F105/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Loan Fees",null,null,0,null,null,null,null,null,null,null,{"$f":"F106/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F106/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Loan Closing Fees",null,null,0,null,null,null,null,null,null,null,{"$f":"F107/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F107/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Insurance",null,null,0,null,null,null,null,null,null,null,{"$f":"F108/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F108/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Construction Loan Costs/Fees",null,null,{"$f":"SUM(F103:F108)","v":0},0,0,0,0,0,0,0]
[]
[null,"Bridge Loan Fees","Bridge Loan Legal",null,null,{"$f":"SUM(G111:L111)","v":0},null,null,null,null,null,null,null,{"$f":"F111/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F111/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bridge Loan Trustee",null,null,0,null,null,null,null,null,null,null,{"$f":"F112/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F112/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bridge Loan Underwriting",null,null,0,null,null,null,null,null,null,null,{"$f":"F113/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F113/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bridge Loan Fee",null,null,0,null,null,null,null,null,null,null,{"$f":"F114/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F114/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bridge Loan Closing Fees",null,null,0,null,null,null,null,null,null,null,{"$f":"F115/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F115/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bridge Loan Interest",null,null,0,null,null,null,null,null,null,null,{"$f":"F116/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F116/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Bridge Loan Fees",null,null,{"$f":"SUM(F111:F116)","v":0},0,0,0,0,0,0,0]
[]
[null,"Permanent Loan ","Permanent Loan Fee",null,null,{"$f":"SUM(G119:L119)","v":0},null,null,null,null,null,null,null,{"$f":"F119/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F119/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Permanent Loan Closing Fees",null,null,{"$f":"SUM(G120:L120)","v":0},null,null,null,null,null,null,null,{"$f":"F120/'Project Details'!$X$224","v":{"$error":"#DIV/0!"}},{"$f":"F120/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Permanent Loan Fees",null,null,{"$f":"SUM(F119:F120)","v":0},0,0,0,0,0,0,0]
[]
["Uses of Funds & Eligible Basis Calculation",null,null,null,null,null,null,null,null,null,null,null,null,"Note: Blacked out cells indicate entire category ineligible for basis. If other line items or portions of other categories are ineligible for basis, please enter ineligible amounts in column N (Non-Basis excluding Commercial)."]
[]
[null,null,"COSTS",null,null,"Total Project Costs",{"$f":"'Project Details'!$B$10","v":"SITE A"},{"$f":"'Project Details'!$H$10","v":"SITE B"},{"$f":"'Project Details'!$K$10","v":"SITE C"},{"$f":"'Project Details'!$N$10","v":"SITE D"},{"$f":"'Project Details'!$Q$10","v":"SITE E"},{"$f":"'Project Details'!$T$10","v":"SITE F"},"Commercial\n(if applicable)\nNon-Basis","Non-Basis (excluding commercial)","Eligible Basis","Eligible Basis / gross sq ft"]
[null,"Acquisition","Land ",null,null,{"$f":"SUM(G126:N126)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,"Improvements",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G127:L127)","v":0},{"$f":"IFERROR(O127/'Project Details'!$X$224,0)","v":0}]
[null,null,"Broker Fees",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G128:L128)","v":0},{"$f":"IFERROR(O128/'Project Details'!$X$224,0)","v":0}]
[null,null,"Developer Fee (Acquisition)",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G129:L129)","v":0},{"$f":"IFERROR(O129/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G130:L130)","v":0},{"$f":"IFERROR(O130/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G131:L131)","v":0},{"$f":"IFERROR(O131/'Project Details'!$X$224,0)","v":0},"Acquisition Total: ",{"$f":"Costs_Improvements+Costs_LandBrokerFees+F129+Costs_Acquisition_Other1+Costs_Acquisition_Other2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O126:O131)","v":0},{"$f":"AVERAGE(P126:P131)","v":0}]
[null,"Development","Survey(s) Costs ",null,null,{"$f":"SUM(G133:N133)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G133:L133)","v":0},{"$f":"IFERROR(O133/'Project Details'!$X$224,0)","v":0}]
[null,null,"Architectural Fees ",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O134/'Project Details'!$X$224,0)","v":0}]
[null,null,"Land Use Approvals/Building Permits",null,null,{"$f":"SUM(G135:N135)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G135:L135)","v":0},{"$f":"IFERROR(O135/'Project Details'!$X$224,0)","v":0}]
[null,null,"Impact Fees/Tap Fees/Taxes/SDC",null,null,{"$f":"SUM(G136:N136)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G136:L136)","v":0},{"$f":"IFERROR(O136/'Project Details'!$X$224,0)","v":0}]
[null,null,"Capital Needs Assessment",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O137/'Project Details'!$X$224,0)","v":0}]
[null,null,"Engineering Fees ",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O138/'Project Details'!$X$224,0)","v":0}]
[null,null,"Appraisal ",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O139/'Project Details'!$X$224,0)","v":0}]
[null,null,"Market Study ",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O140/'Project Details'!$X$224,0)","v":0}]
[null,null,"Environmental Reports",null,null,{"$f":"F82","v":0},0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(O141/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,{"$f":"SUM(G142:N142)","v":0},null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O142/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,{"$f":"SUM(G143:N143)","v":0},null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O143/'Project Details'!$X$224,0)","v":0},"Other Reports Total: ",{"$f":"Costs_PreDevelopment_Other1+Costs_PreDevelopment_Other2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O133:O143)","v":0},{"$f":"AVERAGE(P133:P143)","v":0}]
[null,"Site Work","Demolition",null,null,{"$f":"SUM(G145:N145)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G145:L145)","v":0},{"$f":"IFERROR(O145/'Project Details'!$X$224,0)","v":0}]
[null,null,"Off-Site Improvements ",null,null,{"$f":"F28","v":0},0,0,0,0,0,0,0,null,0,0]
[null,null,"On-Site Improvements ",null,null,{"$f":"F18","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(G147:L147)","v":0},{"$f":"IFERROR(O147/'Project Details'!$X$224,0)","v":0}]
[null,null,"Relocation Costs",null,null,{"$f":"SUM(G148:N148)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G148:L148)","v":0},{"$f":"IFERROR(O148/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,{"$f":"SUM(G149:N149)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G149:L149)","v":0},{"$f":"IFERROR(O149/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,{"$f":"SUM(G150:N150)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G150:L150)","v":0},{"$f":"IFERROR(O150/'Project Details'!$X$224,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O145:O150)","v":0},{"$f":"AVERAGE(P145:P150)","v":0}]
[null,"Hard Construction","General Conditions ",null,null,{"$f":"SUM(G152:N152)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G152:L152)","v":0},{"$f":"IFERROR(O152/'Project Details'!$X$224,0)","v":0}]
[null,null,"Site Security",null,null,{"$f":"SUM(G153:N153)","v":0},null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O153/'Project Details'!$X$224,0)","v":0}]
[null,null,"Hard Construction",null,null,{"$f":"F62","v":0},0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(O154/'Project Details'!$X$224,0)","v":0}]
[null,null,"Construction Contingency ",null,null,{"$f":"SUM(G155:N155)","v":0},null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O155/'Project Details'!$X$224,0)","v":0}]
[null,null,"Furniture, Fixtures & Equipment",null,null,{"$f":"F69","v":0},0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(O156/'Project Details'!$X$224,0)","v":0}]
[null,null,"Contractor Overhead ",null,null,{"$f":"SUM(G157:N157)","v":0},null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O157/'Project Details'!$X$224,0)","v":0}]
[null,null,"Contractor Liability Insurance",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O158/'Project Details'!$X$224,0)","v":0}]
[null,null,"Contractor Performance Bond",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O159/'Project Details'!$X$224,0)","v":0}]
[null,null,"Contractor Profit ",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O160/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O161/'Project Details'!$X$224,0)","v":0},"Other Hard Costs",{"$f":"Costs_Hard_Construction_Other1+Costs_Hard_Construction_Other2","v":0}]
[null,null,"Other: ",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O162/'Project Details'!$X$224,0)","v":0},"Insurance/Bond",{"$f":"Costs_ContractorLiabilityInsurance+Costs_Contractor_Performance_Bond","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O152:O162)","v":0},{"$f":"AVERAGE(P152:P162)","v":0}]
[null,"Interim/Finance","Construction Interest ",null,null,{"$f":"SUM(G164:N164)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G164:L164)","v":0},{"$f":"IFERROR(O164/'Project Details'!$X$224,0)","v":0}]
[null,null,"Construction Loan(s) Fees ",null,null,{"$f":"F109","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(G165:L165)","v":0},{"$f":"IFERROR(O165/'Project Details'!$X$224,0)","v":0}]
[null,null,"Permanent Loan(s) Fees ",null,null,{"$f":"F121","v":0},0,0,0,0,0,0,0,null,0,0]
[null,null,"Costs of TE-Bond Issuance ",null,null,{"$f":"F101","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(G167:L167)-F92-F93-F96-F98","v":0},{"$f":"IFERROR(O167/'Project Details'!$X$224,0)","v":0},null,null,"Negative Arbitrage, Bond Counsel, TEFRA Notice, and Bond Cost Certification not eligible"]
[null,null,"Bridge Loan(s) Fees",null,null,{"$f":"F117","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(G168:L168)-F116","v":0},{"$f":"IFERROR(O168/'Project Details'!$X$224,0)","v":0},null,null,"Bridge Loan Interest not eligible"]
[null,null,"Insurance",null,null,{"$f":"SUM(G169:N169)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G169:L169)","v":0},{"$f":"IFERROR(O169/'Project Details'!$X$224,0)","v":0}]
[null,null,"Marketing/Advertising",null,null,0,null,null,null,null,null,null,null,null,0,0]
[null,null,"Lease-up Costs",null,null,0,null,null,null,null,null,null,null,null,0,0]
[null,null,"Cost Certification",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G172:L172)","v":0},{"$f":"IFERROR(O172/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G173:L173)","v":0},{"$f":"IFERROR(O173/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G174:L174)","v":0},{"$f":"IFERROR(O174/'Project Details'!$X$224,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O164:O174)","v":0},{"$f":"AVERAGE(P164:P174)","v":0}]
[null,"Professional Fees","Legal Fees (not syndication related) ",null,null,{"$f":"SUM(G176:N176)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G176:L176)","v":0},{"$f":"IFERROR(O176/'Project Details'!$X$224,0)","v":0}]
[null,null,"Accounting Fees ",null,null,{"$f":"SUM(G177:N177)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G177:L177)","v":0},{"$f":"IFERROR(O177/'Project Details'!$X$224,0)","v":0}]
[null,null,"Developer Fee (Construction)",null,null,{"$f":"SUM(G178:N178)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G178:L178)","v":0},{"$f":"IFERROR(O178/'Project Details'!$X$224,0)","v":0}]
[null,null,"Application/Development Consultant Fees",null,null,{"$f":"SUM(G179:N179)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G179:L179)","v":0},{"$f":"IFERROR(O179/'Project Details'!$X$224,0)","v":0}]
[null,null,"**Organizational Fees ",null,null,{"$f":"SUM(G180:N180)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G180:L180)","v":0},{"$f":"IFERROR(O180/'Project Details'!$X$224,0)","v":0}]
[null,null,"**Syndication Expenses ",null,null,{"$f":"F90","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(G181:L181)-F86","v":0},{"$f":"IFERROR(O181/'Project Details'!$X$224,0)","v":0},null,null,"Tax Credit Cost Certification not eligible"]
[null,null,"Development Contingency",null,null,{"$f":"SUM(G182:N182)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G182:L182)","v":0},{"$f":"IFERROR(O182/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,{"$f":"SUM(G183:N183)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G183:L183)","v":0},{"$f":"IFERROR(O183/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,{"$f":"SUM(G184:N184)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G184:L184)","v":0},{"$f":"IFERROR(O184/'Project Details'!$X$224,0)","v":0},"Other Soft Costs",{"$f":"Costs_ProfessionalFees_Other1+Costs_ProfessionalFees_Other2+Costs___Other1+Costs___Other2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O176:O184)","v":0},{"$f":"AVERAGE(P176:P184)","v":0}]
[null,"Department Charges","OHCS Application Charges (including Bond)",null,null,{"$f":"SUM(G186:N186)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,"OHCS Tax Credit Reservation Charge",null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(G187:L187)","v":0},{"$f":"IFERROR(O187/'Project Details'!$X$224,0)","v":0}]
[null,null,"OHCS Recipient Charge",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O188/'Project Details'!$X$224,0)","v":0}]
[null,null,"OHCS Doc Prep Charge",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O189/'Project Details'!$X$224,0)","v":0}]
[null,null,"OHCS Reconveyance Charge",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O190/'Project Details'!$X$224,0)","v":0}]
[null,null,"OHCS Construction Analyst",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O191/'Project Details'!$X$224,0)","v":0}]
[null,null,"OHCS Construction Inspection",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O192/'Project Details'!$X$224,0)","v":0}]
[null,null,"OHCS Bond Issuance Charge",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O193/'Project Details'!$X$224,0)","v":0}]
[null,null,"OHCS Financial Advisor",null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(O194/'Project Details'!$X$224,0)","v":0},"Charges Total:",{"$f":"Costs_OHCSApplicationCharges+Costs_OHCSRecipentCharge+Costs_OHCSDocPrepCharge+Costs_OHCSReconveyanceCharge+Costs_OHCSConstructionAnalyst+Costs_OHCSConstrucdtionInspection","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O186:O194)","v":0},{"$f":"AVERAGE(P186:P194)","v":0}]
[null,"Reserves","Capitalized Operating Reserves ",null,null,{"$f":"SUM(G196:N196)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,"Capitalized Replacement Reserves ",null,null,{"$f":"SUM(G197:N197)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,"Other: ",null,null,{"$f":"SUM(G198:N198)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G198:L198)","v":0},{"$f":"IFERROR(O198/'Project Details'!$X$224,0)","v":0}]
[null,null,"Other: ",null,null,{"$f":"SUM(G199:N199)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(G199:L199)","v":0},{"$f":"IFERROR(O199/'Project Details'!$X$224,0)","v":0},"Reserves Total: ",{"$f":"F196+F197+F198+F199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal:",{"$f":"SUM(O196:O199)","v":0},{"$f":"AVERAGE(P196:P199)","v":0}]
[null,null,"Eligible Basis Per Site:",null,null,null,{"$f":"SUM(G126:G199)-G86-G92-G93-G96-G98-G116-G126-G146-G166-G170-G171-G186-G196-G197","v":0},0,0,0,0,0]
[null,null,"TOTALS ",null,null,{"$f":"SUM(F126:F200)","v":0},0,0,0,0,0,0,0,0,{"$f":"O200+O195+O185+O175+O163+O151+O144+O132","v":0},{"$f":"AVERAGE(P200,P195,P185,P175,P163,P151,P144,P132)","v":0}]
[null,null,"COSTS",null,null,"Total Project Costs",{"$f":"'Project Details'!$B$10","v":"SITE A"},{"$f":"'Project Details'!$H$10","v":"SITE B"},{"$f":"'Project Details'!$K$10","v":"SITE C"},{"$f":"'Project Details'!$N$10","v":"SITE D"},{"$f":"'Project Details'!$Q$10","v":"SITE E"},{"$f":"'Project Details'!$T$10","v":"SITE F"},"Commercial\n(if applicable)\nNon-Basis","Non-Basis (excluding commercial)","Eligible Basis","Eligible Basis / gross sq ft"]
[null,null,null,null,"Total Sources:",{"$f":"'Budget Sources'!G57","v":0},{"$f":"IF(ROUND(F202,0)=ROUND(F204,0),\"\",IF(ROUND(F202,0)<ROUND(F204,0),\"Sources > Uses\",IF(ROUND(F202,0)>ROUND(F204,0),\"Uses > Sources\",\"\")))","v":""}]
[]
[null,null,"Describe the project reserves, including operating reserve, replacement reserve, lease-up reserve, and any lender reserve. Provide the assumptions used to estimate the reserve needs."]
[]
[]
[null,null,"Enter any other underwriter notes in the section below."]
[]
[]
["Cost Containment"]
[]
[null,null,"Pool","TDC/Unit",null,"TDC/Gross SQFT"]
[null,null,{"$f":"IF('Project Details'!C47=\"\",\"\",'Project Details'!C47)","v":""},{"$f":"IFERROR($F$202/'Project Details'!I251,0)","v":0},null,{"$f":"IFERROR($F$202/'Project Details'!X224,0)","v":0}]
[]
["Cost Guidelines and Descriptions"]
[null,null,null,"$",null,"%"]
[null,null,"Acquisition ",{"$f":"SUM(F126:F131)-F129","v":0},null,{"$f":"IFERROR($D219/($F$202-F129),\"\")","v":""}]
[null,null,"Soft Cost Total",{"$f":"SUM(F133:F143,F135,Costs_RelocationCosts,F164:F199)-Costs_DeveloperFeeDSB","v":0},null,{"$f":"IFERROR($D220/($F$202-Costs_DeveloperFeeDSB),\"\")","v":""}]
[null,null,"Hard Cost Total",{"$f":"SUM(F145:F147,F149:F150,F152,F153:F162)-Costs_Contractor_Profit-Costs_Contractor_Overhead-Costs_GeneralRequirements","v":0},null,{"$f":"IFERROR($D221/($F$202-Costs_Contractor_Profit-Costs_Contractor_Overhead-Costs_GeneralRequirements),\"\")","v":""}]
[null,null,null,"$",null,"%"]
[null,null,"Construction Contingency",{"$f":"Costs_ConstructionContingency","v":0},null,{"$f":"D223/(Costs_Hard_Construction_ResidentialNewConst+SUM(F145:F147)+Costs_FurnitureFixturesEquipment+Costs_GeneralRequirements+Costs_Contractor_Overhead+Costs_Contractor_Profit)","v":{"$error":"#DIV/0!"}}]
[null,null,"Development Contingency",{"$f":"Costs_DevelopmentContingency","v":0},null,{"$f":"D224/($F$202-(SUM(F196:F199)+Costs_DevelopmentContingency+Costs_DeveloperFeeDSB+Costs_ApplicationDevelopmentConsultantFees+Costs_Hard_Construction_ResidentialNewConst+Costs_Contractor_Overhead+Costs_Contractor_Profit+Costs_GeneralRequirements+Costs_ConstructionContingency+Costs_Demolition+Costs_OffSiteImprovements+Costs_OnSiteImprovements+F129))","v":{"$error":"#DIV/0!"}}]
[null,null,"Development Costs",{"$f":"$F$202-(SUM(F196:F199)+Costs_DevelopmentContingency+Costs_DeveloperFeeDSB+Costs_ApplicationDevelopmentConsultantFees+Costs_Hard_Construction_ResidentialNewConst+Costs_Contractor_Overhead+Costs_Contractor_Profit+Costs_GeneralRequirements+Costs_ConstructionContingency+Costs_Demolition+Costs_OffSiteImprovements+Costs_OnSiteImprovements+F129)","v":0},null,{"$f":"D225/$F$202","v":{"$error":"#DIV/0!"}}]
[null,null,"Profit/Overhead/General Conditions",{"$f":"Costs_Contractor_Profit+Costs_Contractor_Overhead+Costs_GeneralRequirements","v":0},null,{"$f":"D226/(Costs_Hard_Construction_ResidentialNewConst+SUM(F145:F147)+Costs_FurnitureFixturesEquipment+Costs_GeneralRequirements+Costs_Contractor_Overhead+Costs_Contractor_Profit)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Contractor Profit, Overhead, and General Conditions",null,null,"OHCS policy maximum; Contractor Profit (8%), Overhead (2%), and General Conditions (6%). Combined can be no more than 14% of construction costs. Identity of interest General Contractor capped at 10%."]
[null,"Project Development Percentage",null,null,"OHCS policy; Development costs can be no more than 30% of total project costs."]
[null,"Development Contingency",null,null,"OHCS Preference; Development contingency is to be no more than a maximum of 5%."]
[null,"Construction Contingency",null,null,"OHCS policy; Construction contingency can be no more than 5% for New Construction, 10% for Rehabilitation."]
[null,"*OHCS will consider reasonable adjustments to these requirements, not to exceed 14% across general conditions, overhead and profit, for contractors that are not related parties."]
[]
[]
[null,"Trade Item Descriptions"]
[null,"Earth Work ",null,null,"Site preparation (clearing and grubbing), top soil stripping and piling; rough site grading with cuts and fills; structure excavation and backfill; finish grading; footer trenching; soil testing; related field staking; site equipment rental fees. "]
[null,"Demolition and Asbestos Abatement ",null,null,"Labor and material related to demolition, asbestos abatement and any other environmental related tasks. "]
[null,"Site Utilities ",null,null,"Labor and material and all pertinent costs related to installation of water, sewer, storm, electric, gas, telephone, cable, etc. Includes site staking/engineering for each, excavation of each, standby inspection fees for each, utility provider charges."]
[null,"Roads, Walks and Paving ",null,null,"Includes labor and material related to the installation of all concrete and asphalt, including all areas outside the building including, but not limited to, roads, streets, alleys, parking areas, side walks, stoops, porches, and any other site hard surface"]
[null,"Site Improvements ",null,null,"Labor and material related to the installation of equipment for playground and other special areas; fences; handrails; permanent exterior signs; dumpsters; trash enclosures; mailboxes; flagpoles; gazebos; and non-framing canopies; swimming pools."]
[null,"Lawns and Planting ",null,null,"Labor and material related to final grading of top soil, the planting of trees; tree walls; flowers; flower beds; shrubs; grass and other ground covers; irrigation systems; edging, sprinkler systems, and any other work related to the exterior finish product."]
[null,"Retaining Walls ",null,null,"Labor and material related to wood or stone retaining walls, bracing, etc. "]
[null,"Unusual Site Conditions ",null,null,"Labor and material related to any unusual site conditions. Contractor to provide description of such work. "]
[null,"Concrete ",null,null,"Labor and material related to footer concrete, cast-in-place or precast concrete work within a structure, including foundations, piers, floors, walls, etc.; formwork; reinforcement; cementations decks and toppings; gypcrete; related concrete testing; etc."]
[null,"Masonry ",null,null,"Labor and material related to concrete block within a structure, including elevator shaft, mortar; reinforcement; wall ties; masonry window sill; grouting; cleaning; brick or stone work within a structure; mortar; grouting and cleaning; lintels, etc. "]
[null,"Pest Control ",null,null,"Termite protection on the site, foundations and any other type of pest control. "]
[null,"Metals ",null,null,"Labor and material related to the installation of any type metals. "]
[null,"Rough Carpentry ",null,null,"Labor and material related to wood framing; sheathing; sub flooring; wood decking; wood trusses; glued-laminated construction; stairs; framing steel; house wrap. "]
[null,"Finish Carpentry ",null,null,"Labor and material related to interior and exterior trim and millwork; shelving; counter tops; prefinished paneling; exterior shutters; custom casework; ornamental items; wood window sills; handrails; interior doors, hardware, wire shelving."]
[null,"Waterproofing ",null,null,"Labor and material related to sheet or panel waterproofing; bituminous or cementitiuous damp proofing; building paper; foundation drain tile; sealants and caulking; and any other type of waterproofing or damp proofing. "]
[null,"Insulation ",null,null,"Labor and material related to the installation of perimeter, floor, wall and ceiling insulation; vapor barriers; fireproofing; and any other type of insulation. "]
[null,"Roofing ",null,null,"Labor and material related to the installation of roofing felt; shingles; roofing tile; membrane roofing; attic/roof ventilators; drip edge; flashing; and any other types of roofing. "]
[null,"Siding, Soffit, Fascia, and Exterior Sheathing ",null,null,"Labor and material related to the installation of vinyl, aluminum, wood, or concrete/cement siding; soffit, fascia, shutters, columns, handrails, gable vents; fasteners and adhesives. All items related to the exterior finish of the buildings not included."]
[null,"Gutters and Downspouts ",null,null,"Labor and material related to the installation of gutters; downspouts; fasteners, etc. "]
[null,"Doors ",null,null,"Labor (unless included elsewhere) and material related to the installation of exterior doors; frames; garage doors; garage door openers; sliding doors; screen/storm doors; hardware; thresholds; weather-stripping. "]
[null,"Windows ",null,null,"Labor (unless included elsewhere) and material related to the installation of vinyl, wood, steel, aluminum, clad or any other type of windows; screens; storm windows; glazing; weather-stripping; hardware. "]
[null,"Glass ",null,null,"Labor and material related to the installation of store front glass; glass; glazing; special glazing; and any other type of glass not included in doors or windows. "]
[null,"Drywall ",null,null,"Labor and material related to gypsum board systems for walls and ceiling, taped and finished; resilient channels and clips; wall texture; and any other types of interior wall finishes prior to painting. "]
[null,"Tile Work and Wood Flooring ",null,null,"Labor and material related to the installation of any type of flooring tile or hardwood. Any type of flooring not included in Resilient Flooring or Carpeting. "]
[null,"Acoustical ",null,null,"Labor and material related to the installation of ceiling tiles; ceiling tile grids; sound absorbing panels in walls or floors; grid bracing and wiring; etc. "]
[null,"Resilient Flooring ",null,null,"Labor and material related to the installation of floor underlayment; all types of resilient tile or sheet good flooring; cove base; adhesives; stair treads and risers; edging; etc. "]
[null,"Painting and Decorating ",null,null,"Labor and material related to the priming and painting of exterior and interior walls, ceilings, doors, windows, trim, lintels, and other surfaces; caulking; decorations; etc. "]
[null,"Specialties ",null,null,"Labor (unless included elsewhere) and material related to the installation of toilet and shower compartments; bathroom accessories including but not limited to grab bars, towel bars, toilet paper holders, soap dishes, medicine cabinets, bathroom mirrors,."]
[null,"Trash Chute ",null,null,"Labor and material related to the installation of the trash chute. "]
[null,"Special Equipment ",null,null,"Labor and material related to the installation of washers, clothes dryers, laundry equipment, furnishings, equipment for offices, and any other type of equipment. "]
[null,"Cabinets and Countertops ",null,null,"Labor and material related to the installation of kitchen wall and base cabinets; bath vanities; hardware; special cabinets; laminate, granite or any other type of tops; and any other cabinetry and tops included. "]
[null,"Appliances ",null,null,"Labor and material related to the installation of refrigerators, ranges/stoves, range hoods, disposals, dishwashers, trash compactors, and any other appliances. "]
[null,"Blinds and Shades, Artwork ",null,null,"Labor and material related to the installation of window blinds; shades; draperies; drapery rods; attached artwork. "]
[null,"Carpeting ",null,null,"Labor and material related to the installation of carpet; carpet tile; padding adhesives; edging; etc. "]
[null,"Special Construction ",null,null,"Labor and material related to the installation of fire places, safety and life safety inspections, LEED, HERS or GREEN related costs not covered elsewhere. "]
[null,"Elevators ",null,null,"Labor and material related to the installation of elevators. "]
[null,"Plumbing and Hot Water ",null,null,"Labor and material related to the installation of all water and gas piping and fittings within five feet of structures; pipe insulation; bathtubs; water closets; sinks; lavatories; laundry trays; water heaters; pumps; and any other items related to the plumbing."]
[null,"Fire Suppression",null,null,"Labor and materials related to installation of sprinkler system, fire extinguishers and cabinets, fire stop canisters, knox box, etc. "]
[null,"Heating, Ventilation and Air Conditioning ",null,null,"Labor and material related to the installation of warm air heating systems, including boilers, furnaces and ducts; electric resistance heating systems; heat pumps systems; kitchen, bath, and laundry ventilation systems; duct insulation; individual room air"]
[null,"Electrical ",null,null,"Labor and material related to the installation of service equipment; raceways; conductors; wiring devices; lighting; fire and smoke alarm systems; communications systems; telephone service; television systems, including signal reception devices; all finis"]
[null,"Miscellaneous (Labor and Materials)",null,null,"Contractor to describe costs included in this Trade Item. "]
[]
[null,"Other GC Fee Descriptions"]
[null,"Building Permit, Tap Fees and Impact Fees ",null,null,"Amounts paid for any type of permits, tap fees, and impact fees. "]
[null,"Construction Insurance ",null,null,"Amounts paid for insurance during the construction period. "]
[null,"Bond Premium ",null,null,"Amounts paid for performance, payment and any other types of bonds. "]
[null,"Site Security ",null,null,"Amounts paid for site security. "]

{"sheet":"Sources & Uses","index":11,"n_rows":84,"n_cols":36,"rows_kept":84,"cut":false,"hidden":true,"merged":[[2,0,2,11],[6,2,6,4],[7,1,12,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[14,1,22,1],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[40,2,40,4],[24,1,29,1],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[31,1,42,1],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[41,3,41,4],[42,3,42,4],[44,1,55,1],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[57,1,65,1],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[82,2,82,4],[63,2,63,4],[67,1,75,1],[67,2,67,4],[68,2,68,4],[69,2,69,4],[70,2,70,4],[71,2,71,4],[72,2,72,4],[73,2,73,4],[74,2,74,4],[75,2,75,4],[77,1,80,1],[77,2,77,4],[78,2,78,4],[81,2,81,5]]}
[]
["Budget Uses"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If using more sources, unhide columns to reveal-->"]
[null,null,"Sources & Uses Table"]
[null,null,null,null,null,null,"LIHTC Equity","OHCS HOME","HTF","OMEP","Gap - Grant","Gap - Loan","Gap - Loan","Def Dev Fee","Perm1 non OAHTC","Perm1 with OAHTC","Perm2","Historic Equity","Other1","Other2","Other3","Other4","Other5","Other6","Other7","Other8","Other9","Other10","Gap - Grant","Gap - Grant","Gap - Grant","Gap - Grant","Gap - Grant","Gap - Loan","AWHTC Equity"]
[null,null,"SOURCES & USES",null,null,"FOR REFERENCE: \nTotal Costs",{"$f":"IF('Budget Sources'!D41<>\"\",'Budget Sources'!D41,IF('Budget Sources'!C41=\"\",\"N/A\",'Budget Sources'!C41))","v":"LIHTC Equity"},{"$f":"IF('Budget Sources'!D28<>\"\",'Budget Sources'!D28,IF('Budget Sources'!C28=\"\",\"N/A\",'Budget Sources'!C28))","v":"HOME - OHCS"},{"$f":"IF('Budget Sources'!D29<>\"\",'Budget Sources'!D29,IF('Budget Sources'!C29=\"\",\"N/A\",'Budget Sources'!C29))","v":"HTF - Federal"},{"$f":"IF('Budget Sources'!D30<>\"\",'Budget Sources'!D30,IF('Budget Sources'!C30=\"\",\"N/A\",'Budget Sources'!C30))","v":"OMEP"},{"$f":"IF('Budget Sources'!D31<>\"\",'Budget Sources'!D31,IF('Budget Sources'!C31=\"\",\"N/A\",'Budget Sources'!C31))","v":"GHAP"},{"$f":"IF('Budget Sources'!D37<>\"\",'Budget Sources'!D37,IF('Budget Sources'!C37=\"\",\"N/A\",'Budget Sources'!C37))","v":"LIFT"},{"$f":"IF('Budget Sources'!D38<>\"\",'Budget Sources'!D38,IF('Budget Sources'!C38=\"\",\"N/A\",'Budget Sources'!C38))","v":"PSH"},{"$f":"IF('Budget Sources'!D40<>\"\",'Budget Sources'!D40,IF('Budget Sources'!C40=\"\",\"N/A\",'Budget Sources'!C40))","v":"Deferred Developer Fee"},{"$f":"IF('Budget Sources'!D43<>\"\",'Budget Sources'!D43,IF('Budget Sources'!C43=\"\",\"N/A\",'Budget Sources'!C43))","v":"Perm Loan"},{"$f":"IF('Budget Sources'!D44<>\"\",'Budget Sources'!D44,IF('Budget Sources'!C44=\"\",\"N/A\",'Budget Sources'!C44))","v":"Perm Loan"},{"$f":"IF('Budget Sources'!D45<>\"\",'Budget Sources'!D45,IF('Budget Sources'!C45=\"\",\"N/A\",'Budget Sources'!C45))","v":"Loan - Other"},{"$f":"IF('Budget Sources'!D56<>\"\",'Budget Sources'!D56,IF('Budget Sources'!C56=\"\",\"N/A\",'Budget Sources'!C56))","v":"Historic Tax Credit Equity"},{"$f":"IF('Budget Sources'!C46=\"\",\"\",'Budget Sources'!C46)","v":""},{"$f":"IF('Budget Sources'!C47=\"\",\"\",'Budget Sources'!C47)","v":""},{"$f":"IF('Budget Sources'!C48=\"\",\"\",'Budget Sources'!C48)","v":""},{"$f":"IF('Budget Sources'!C49=\"\",\"\",'Budget Sources'!C49)","v":""},{"$f":"IF('Budget Sources'!C50=\"\",\"\",'Budget Sources'!C50)","v":""},{"$f":"IF('Budget Sources'!C51=\"\",\"\",'Budget Sources'!C51)","v":""},{"$f":"IF('Budget Sources'!C52=\"\",\"\",'Budget Sources'!C52)","v":""},{"$f":"IF('Budget Sources'!C53=\"\",\"\",'Budget Sources'!C53)","v":""},{"$f":"IF('Budget Sources'!C54=\"\",\"\",'Budget Sources'!C54)","v":""},{"$f":"IF('Budget Sources'!C55=\"\",\"\",'Budget Sources'!C55)","v":""},{"$f":"IF('Budget Sources'!D33<>\"\",'Budget Sources'!D33,IF('Budget Sources'!C33=\"\",\"N/A\",'Budget Sources'!C33))","v":"HDGP"},{"$f":"IF('Budget Sources'!D32<>\"\",'Budget Sources'!D32,IF('Budget Sources'!C32=\"\",\"N/A\",'Budget Sources'!C32))","v":"GHAP - Veterans Set-Aside"},{"$f":"IF('Budget Sources'!D34<>\"\",'Budget Sources'!D34,IF('Budget Sources'!C34=\"\",\"N/A\",'Budget Sources'!C34))","v":"HPF - LBB Preservation"},{"$f":"IF('Budget Sources'!D35<>\"\",'Budget Sources'!D35,IF('Budget Sources'!C35=\"\",\"N/A\",'Budget Sources'!C35))","v":"HELP (FAF)"},{"$f":"IF('Budget Sources'!D36<>\"\",'Budget Sources'!D36,IF('Budget Sources'!C36=\"\",\"N/A\",'Budget Sources'!C36))","v":"MHHF"},{"$f":"IF('Budget Sources'!D39<>\"\",'Budget Sources'!D39,IF('Budget Sources'!C39=\"\",\"N/A\",'Budget Sources'!C39))","v":"LAP"},{"$f":"IF('Budget Sources'!D42<>\"\",'Budget Sources'!D42,IF('Budget Sources'!C42=\"\",\"N/A\",'Budget Sources'!C42))","v":"AWHTC Equity"},"Total Uses"]
[null,"Acquisition",{"$f":"'Budget Uses'!C126","v":"Land "},null,null,{"$f":"'Budget Uses'!F126","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,{"$f":"SUM(G8:AI8)","v":0}]
[null,null,{"$f":"'Budget Uses'!C127","v":"Improvements"},null,null,{"$f":"'Budget Uses'!F127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C128","v":"Broker Fees"},null,null,{"$f":"'Budget Uses'!F128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C129","v":"Developer Fee (Acquisition)"},null,null,{"$f":"'Budget Uses'!F129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C130","v":"Other: "},{"$f":"IF('Budget Uses'!D130=\"\",\"\",'Budget Uses'!D130)","v":""},null,{"$f":"'Budget Uses'!F130","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,0]
[null,null,{"$f":"'Budget Uses'!C131","v":"Other: "},{"$f":"IF('Budget Uses'!D131=\"\",\"\",'Budget Uses'!D131)","v":""},null,{"$f":"'Budget Uses'!F131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Development",{"$f":"'Budget Uses'!C133","v":"Survey(s) Costs "},null,null,{"$f":"'Budget Uses'!F133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G15:AI15)","v":0}]
[null,null,{"$f":"'Budget Uses'!C134","v":"Architectural Fees "},null,null,{"$f":"'Budget Uses'!F134","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,0]
[null,null,{"$f":"'Budget Uses'!C137","v":"Capital Needs Assessment"},null,null,{"$f":"'Budget Uses'!F137","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,0]
[null,null,{"$f":"'Budget Uses'!C138","v":"Engineering Fees "},null,null,{"$f":"'Budget Uses'!F138","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,0]
[null,null,{"$f":"'Budget Uses'!C139","v":"Appraisal "},null,null,{"$f":"'Budget Uses'!F139","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,0]
[null,null,{"$f":"'Budget Uses'!C140","v":"Market Study "},null,null,{"$f":"'Budget Uses'!F140","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,0]
[null,null,{"$f":"'Budget Uses'!C141","v":"Environmental Reports"},null,null,{"$f":"'Budget Uses'!F141","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,0]
[null,null,{"$f":"'Budget Uses'!C142","v":"Other: "},{"$f":"IF('Budget Uses'!D142=\"\",\"\",'Budget Uses'!D142)","v":""},null,{"$f":"'Budget Uses'!F142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C143","v":"Other: "},{"$f":"IF('Budget Uses'!D143=\"\",\"\",'Budget Uses'!D143)","v":""},null,{"$f":"'Budget Uses'!F143","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,0]
[]
[null,"Site Work",{"$f":"'Budget Uses'!C145","v":"Demolition"},null,null,{"$f":"'Budget Uses'!F145","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,{"$f":"SUM(G25:AI25)","v":0}]
[null,null,{"$f":"'Budget Uses'!C146","v":"Off-Site Improvements "},null,null,{"$f":"'Budget Uses'!F146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C147","v":"On-Site Improvements "},null,null,{"$f":"'Budget Uses'!F147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C148","v":"Relocation Costs"},null,null,{"$f":"'Budget Uses'!F148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C149","v":"Other: "},{"$f":"IF('Budget Uses'!D149=\"\",\"\",'Budget Uses'!D149)","v":""},null,{"$f":"'Budget Uses'!F149","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,0]
[null,null,{"$f":"'Budget Uses'!C150","v":"Other: "},{"$f":"IF('Budget Uses'!D150=\"\",\"\",'Budget Uses'!D150)","v":""},null,{"$f":"'Budget Uses'!F150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Hard Construction",{"$f":"'Budget Uses'!C152","v":"General Conditions "},null,null,{"$f":"'Budget Uses'!F152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G32:AI32)","v":0}]
[null,null,{"$f":"'Budget Uses'!C135","v":"Land Use Approvals/Building Permits"},null,null,{"$f":"'Budget Uses'!F135","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,0]
[null,null,{"$f":"'Budget Uses'!C153","v":"Site Security"},null,null,{"$f":"'Budget Uses'!F153","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,0]
[null,null,{"$f":"'Budget Uses'!C154","v":"Hard Construction"},null,null,{"$f":"'Budget Uses'!F154","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,0]
[null,null,{"$f":"'Budget Uses'!C155","v":"Construction Contingency "},null,null,{"$f":"'Budget Uses'!F155","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,0]
[null,null,{"$f":"'Budget Uses'!C156","v":"Furniture, Fixtures & Equipment"},null,null,{"$f":"'Budget Uses'!F156","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,0]
[null,null,{"$f":"'Budget Uses'!C157","v":"Contractor Overhead "},null,null,{"$f":"'Budget Uses'!F157","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,0]
[null,null,{"$f":"'Budget Uses'!C158","v":"Contractor Liability Insurance"},null,null,{"$f":"'Budget Uses'!F158","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,0]
[null,null,{"$f":"'Budget Uses'!C159","v":"Contractor Performance Bond"},null,null,{"$f":"'Budget Uses'!F159","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,0]
[null,null,{"$f":"'Budget Uses'!C160","v":"Contractor Profit "},null,null,{"$f":"'Budget Uses'!F160","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,0]
[null,null,{"$f":"'Budget Uses'!C161","v":"Other: "},{"$f":"IF('Budget Uses'!D161=\"\",\"\",'Budget Uses'!D161)","v":""},null,{"$f":"'Budget Uses'!F161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C162","v":"Other: "},{"$f":"IF('Budget Uses'!D162=\"\",\"\",'Budget Uses'!D162)","v":""},null,{"$f":"'Budget Uses'!F162","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,0]
[]
[null,"Interim/Finance",{"$f":"'Budget Uses'!C164","v":"Construction Interest "},null,null,{"$f":"'Budget Uses'!F164","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,{"$f":"SUM(G45:AI45)","v":0}]
[null,null,{"$f":"'Budget Uses'!C165","v":"Construction Loan(s) Fees "},null,null,{"$f":"'Budget Uses'!F165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C166","v":"Permanent Loan(s) Fees "},null,null,{"$f":"'Budget Uses'!F166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C167","v":"Costs of TE-Bond Issuance "},null,null,{"$f":"'Budget Uses'!F167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C168","v":"Bridge Loan(s) Fees"},null,null,{"$f":"'Budget Uses'!F168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C169","v":"Insurance"},null,null,{"$f":"'Budget Uses'!F169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C170","v":"Marketing/Advertising"},null,null,{"$f":"'Budget Uses'!F170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C136","v":"Impact Fees/Tap Fees/Taxes/SDC"},null,null,{"$f":"'Budget Uses'!F136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C171","v":"Lease-up Costs"},null,null,{"$f":"'Budget Uses'!F171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C172","v":"Cost Certification"},null,null,{"$f":"'Budget Uses'!F172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C173","v":"Other: "},{"$f":"IF('Budget Uses'!D173=\"\",\"\",'Budget Uses'!D173)","v":""},null,{"$f":"'Budget Uses'!F173","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,0]
[null,null,{"$f":"'Budget Uses'!C174","v":"Other: "},{"$f":"IF('Budget Uses'!D174=\"\",\"\",'Budget Uses'!D174)","v":""},null,{"$f":"'Budget Uses'!F174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Professional Fees",{"$f":"'Budget Uses'!C176","v":"Legal Fees (not syndication related) "},null,null,{"$f":"'Budget Uses'!F176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G58:AI58)","v":0}]
[null,null,{"$f":"'Budget Uses'!C177","v":"Accounting Fees "},null,null,{"$f":"'Budget Uses'!F177","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,0]
[null,null,{"$f":"'Budget Uses'!C178","v":"Developer Fee (Construction)"},null,null,{"$f":"'Budget Uses'!F178","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,0]
[null,null,{"$f":"'Budget Uses'!C179","v":"Application/Development Consultant Fees"},null,null,{"$f":"'Budget Uses'!F179","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,0]
[null,null,{"$f":"'Budget Uses'!C180","v":"**Organizational Fees "},null,null,{"$f":"'Budget Uses'!F180","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,0]
[null,null,{"$f":"'Budget Uses'!C181","v":"**Syndication Expenses "},null,null,{"$f":"'Budget Uses'!F181","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,0]
[null,null,{"$f":"'Budget Uses'!C182","v":"Development Contingency"},{"$f":"IF('Budget Uses'!D183=\"\",\"\",'Budget Uses'!D183)","v":""},null,{"$f":"'Budget Uses'!F182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Budget Uses'!C183","v":"Other: "},{"$f":"IF('Budget Uses'!D183=\"\",\"\",'Budget Uses'!D183)","v":""},null,{"$f":"'Budget Uses'!F183","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,0]
[null,null,{"$f":"'Budget Uses'!C184","v":"Other: "},{"$f":"IF('Budget Uses'!D184=\"\",\"\",'Budget Uses'!D184)","v":""},null,{"$f":"'Budget Uses'!F184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Department Charges",{"$f":"'Budget Uses'!C186","v":"OHCS Application Charges (including Bond)"},null,null,{"$f":"'Budget Uses'!F186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G68:AI68)","v":0}]
[null,null,{"$f":"'Budget Uses'!C187","v":"OHCS Tax Credit Reservation Charge"},null,null,{"$f":"'Budget Uses'!F187","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,0]
[null,null,{"$f":"'Budget Uses'!C188","v":"OHCS Recipient Charge"},null,null,{"$f":"'Budget Uses'!F188","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,0]
[null,null,{"$f":"'Budget Uses'!C189","v":"OHCS Doc Prep Charge"},null,null,{"$f":"'Budget Uses'!F189","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,0]
[null,null,{"$f":"'Budget Uses'!C190","v":"OHCS Reconveyance Charge"},null,null,{"$f":"'Budget Uses'!F190","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,0]
[null,null,{"$f":"'Budget Uses'!C191","v":"OHCS Construction Analyst"},null,null,{"$f":"'Budget Uses'!F191","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,0]
[null,null,{"$f":"'Budget Uses'!C192","v":"OHCS Construction Inspection"},null,null,{"$f":"'Budget Uses'!F192","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,0]
[null,null,{"$f":"'Budget Uses'!C193","v":"OHCS Bond Issuance Charge"},null,null,{"$f":"'Budget Uses'!F193","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,0]
[null,null,{"$f":"'Budget Uses'!C194","v":"OHCS Financial Advisor"},null,null,{"$f":"'Budget Uses'!F194","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,0]
[]
[null,"Reserves",{"$f":"'Budget Uses'!C196","v":"Capitalized Operating Reserves "},null,null,{"$f":"'Budget Uses'!F196","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,{"$f":"SUM(G78:AI78)","v":0}]
[null,null,{"$f":"'Budget Uses'!C197","v":"Capitalized Replacement Reserves "},null,null,{"$f":"'Budget Uses'!F197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G79:AI79)","v":0}]
[null,null,{"$f":"'Budget Uses'!C198","v":"Other: "},{"$f":"IF('Budget Uses'!D198=\"\",\"\",'Budget Uses'!D198)","v":""},null,{"$f":"'Budget Uses'!F198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G80:AI80)","v":0}]
[null,null,{"$f":"'Budget Uses'!C199","v":"Other: "},{"$f":"IF('Budget Uses'!D199=\"\",\"\",'Budget Uses'!D199)","v":""},null,{"$f":"'Budget Uses'!F199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G81:AI81)","v":0}]
[null,null,"Amount in Budget Sources per funding source:",null,null,null,{"$f":"'Budget Sources'!SD_2357x14_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x1_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x2_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x3_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x4_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x10_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x11_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x13_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x16_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x17_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x18_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x29_6_S_0","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!S7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!T7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!U7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!V7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!W7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!X7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!Y7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!Z7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!AA7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Sources & Uses'!AB7,'Budget Sources'!$C$28:$G$57,4,FALSE),0)","v":0},{"$f":"'Budget Sources'!SD_2357x6_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x5_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x7_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x8_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x9_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x12_6_S_0","v":0},{"$f":"'Budget Sources'!SD_2357x15_6_S_0","v":0},{"$f":"'Budget Sources'!G57","v":0}]
[null,null,"TOTALS ",null,null,{"$f":"'Budget Uses'!F202","v":0},{"$f":"SUM(G8:G81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(ROUND(G83,0)>ROUND(VLOOKUP(G$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(H83,0)>ROUND(VLOOKUP(H$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(I83,0)>ROUND(VLOOKUP(I$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(J83,0)>ROUND(VLOOKUP(J$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(K83,0)>ROUND(VLOOKUP(K$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(L83,0)>ROUND(VLOOKUP(L$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(M83,0)>ROUND(VLOOKUP(M$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(N83,0)>ROUND(VLOOKUP(N$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(O83,0)>ROUND(VLOOKUP(O$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(P83,0)>ROUND(VLOOKUP(P$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(Q83,0)>ROUND(VLOOKUP(Q$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(R83,0)>ROUND(VLOOKUP(R$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(S83,0)>ROUND(VLOOKUP(S$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(T83,0)>ROUND(VLOOKUP(T$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(U83,0)>ROUND(VLOOKUP(U$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(V83,0)>ROUND(VLOOKUP(V$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(W83,0)>ROUND(VLOOKUP(W$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(X83,0)>ROUND(VLOOKUP(X$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(Y83,0)>ROUND(VLOOKUP(Y$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(Z83,0)>ROUND(VLOOKUP(Z$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AA83,0)>ROUND(VLOOKUP(AA$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AB83,0)>ROUND(VLOOKUP(AB$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AC83,0)>ROUND(VLOOKUP(AC$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AD83,0)>ROUND(VLOOKUP(AD$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AE83,0)>ROUND(VLOOKUP(AE$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AF83,0)>ROUND(VLOOKUP(AF$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AG83,0)>ROUND(VLOOKUP(AG$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AH83,0)>ROUND(VLOOKUP(AH$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AI83,0)>ROUND(VLOOKUP(AI$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(AJ83,0)>ROUND(VLOOKUP(AJ$7,'Budget Sources'!$C$28:$G$57,5,FALSE),0),\"Error: Uses>Sources\",\"\"),\"\")","v":""}]

{"sheet":"Rents and Incomes","index":12,"n_rows":94,"n_cols":42,"rows_kept":94,"cut":false,"hidden":false,"merged":[[8,2,8,3],[9,2,9,3],[78,3,78,4],[77,3,77,4],[84,3,84,4],[77,9,77,10],[84,7,90,12],[82,3,82,4],[81,3,81,4],[80,3,80,4],[90,3,90,4],[89,3,89,4],[88,3,88,4],[86,3,86,4],[85,3,85,4],[68,6,68,12],[93,8,93,14],[2,0,2,11],[7,2,7,3],[6,2,6,3],[12,0,12,15],[75,9,75,10],[37,0,38,0],[13,12,15,12],[13,7,15,9],[76,9,76,10],[76,3,76,4],[74,3,74,4],[73,3,73,4],[72,3,72,4],[92,8,92,14]]}
[]
["Rents and Incomes"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Project Information"]
[]
[null,"NOFA Applying For",{"$f":"'Project Details'!C47","v":0}]
[null,"Type of Project",{"$f":"'Project Details'!C49","v":0}]
[null,"Population",{"$f":"'Project Details'!C51","v":0}]
[null,"Urban / Non-Urban",{"$f":"'Project Details'!F14","v":"Non-Urban"}]
[]
["Annual Gross Project Income Calculation"]
["Applicants must complete all applicable information in the table below, including all low-income and market-rate units. \n\nAverage Income (AI) developments must have rents sent in 10% increments between 20% and 80%; unit designations not divisible by 10 will be rounded up to the next highest income bracket in underwriting. AI developments may not have any market-rate units.  \n\nFor 811 PRA, market-rate (not IA), and Manager Unit(s) units, only enter data into the pre-coded cells near the bottom of the chart. "]
[null,null,null,null,null,null,null,{"$f":"IF(G15=\"Yes\",\"PLEASE ENTER RENTS WITHOUT THE OAHTC PASSTHROUGH APPLIED\",\"\")","v":"PLEASE ENTER RENTS WITHOUT THE OAHTC PASSTHROUGH APPLIED"},null,null,null,null,"HOVER FOR NOTES ON THIS COLUMN"]
[null,"IS THIS PROJECT APPLYING FOR OREGON AFFORDABLE HOUSING TAX CREDITS (OAHTCs)?",null,null,null,null,"Yes"]
[]
[null,"Site","#Units","# BR","# Bath","SQFT","Restricted to What OHCS \n% Rent","Restricted to What OHCS\n% AMI","Tenant-Paid Rent","Tenant-Paid Utilities","Rent+Utilities","Program","Max Allowable Program Rent","Rental Subsidy","Subsidy Type","Rent to Project Per Unit","Monthly Rent to Project",null,"Unit Type for Site A","#Units for  Site A","Base Rent for Site A","Square Feet for Site A","Unit Type for Site B","#Units for  Site B","Base Rent for Site B","Square Feet for Site B","Unit Type for Site C","#Units for  Site C","Base Rent for Site C","Square Feet for Site C","Unit Type for Site D","#Units for  Site D","Base Rent for Site D","Square Feet for Site D","Unit Type for Site E","#Units for  Site E","Base Rent for Site E","Square Feet for Site E","Unit Type for Site F","#Units for  Site F","Base Rent for Site F","Square Feet for Site F"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J18+I18","v":0},"Gap",{"$f":"IF(B18='Project Details'!$B$10,IF(L18=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L18=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D18,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L18=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D18,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+45,FALSE)))),IF(B18='Project Details'!$H$10,IF(L18=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L18=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D18,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L18=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D18,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+45,FALSE)))),IF(B18='Project Details'!$K$10,IF(L18=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L18=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D18,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L18=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D18,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+45,FALSE)))),IF(B18='Project Details'!$N$10,IF(L18=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L18=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D18,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L18=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D18,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+45,FALSE)))),IF(B18='Project Details'!$Q$10,IF(L18=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L18=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D18,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L18=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D18,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D18,'LIHTCRents 20'!$AM$18:$AS$18,0)+45,FALSE)))),\"\")))))","v":""},null,null,{"$f":"IF(C18=\"\",0,(I18+N18))","v":0},{"$f":"P18*C18","v":0},null,{"$f":"IF(B18=\"SITE A\",D18,\"\")","v":""},{"$f":"IF(B18=\"SITE A\",C18,\"\")","v":""},{"$f":"IF(B18=\"SITE A\",I18,\"\")","v":""},{"$f":"IF(B18=\"SITE A\",F18,\"\")","v":""},{"$f":"IF(B18=\"SITE B\",D18,\"\")","v":""},{"$f":"IF(B18=\"SITE B\",C18,\"\")","v":""},{"$f":"IF(B18=\"SITE B\",I18,\"\")","v":""},{"$f":"IF(B18=\"SITE B\",F18,\"\")","v":""},{"$f":"IF(B18=\"SITE C\",D18,\"\")","v":""},{"$f":"IF(F18=\"SITE C\",C18,\"\")","v":""},{"$f":"IF(B18=\"SITE C\",I18,\"\")","v":""},{"$f":"IF(B18=\"SITE C\",F18,\"\")","v":""},{"$f":"IF(B18=\"SITE D\",D18,\"\")","v":""},{"$f":"IF(B18=\"SITE D\",C18,\"\")","v":""},{"$f":"IF(B18=\"SITE D\",I18,\"\")","v":""},{"$f":"IF(B18=\"SITE D\",F18,\"\")","v":""},{"$f":"IF(B18=\"SITE E\",D18,\"\")","v":""},{"$f":"IF(B18=\"SITE E\",C18,\"\")","v":""},{"$f":"IF(B18=\"SITE E\",I18,\"\")","v":""},{"$f":"IF(B18=\"SITE E\",F18,\"\")","v":""},{"$f":"IF(B18=\"SITE F\",D18,\"\")","v":""},{"$f":"IF(B18=\"SITE F\",C18,\"\")","v":""},{"$f":"IF(B18=\"SITE F\",I18,\"\")","v":""},{"$f":"IF(B18=\"SITE F\",F18,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J19+I19","v":0},"Gap",{"$f":"IF(B19='Project Details'!$B$10,IF(L19=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L19=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D19,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L19=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D19,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B19='Project Details'!$H$10,IF(L19=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L19=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D19,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L19=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D19,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B19='Project Details'!$K$10,IF(L19=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L19=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D19,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L19=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D19,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B19='Project Details'!$N$10,IF(L19=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L19=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D19,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L19=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D19,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B19='Project Details'!$Q$10,IF(L19=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L19=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D19,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L19=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D19,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D19,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,{"$f":"IF(C19=\"\",0,(I19+N19))","v":0},0,null,{"$f":"IF(B19=\"SITE A\",D19,\"\")","v":""},{"$f":"IF(B19=\"SITE A\",C19,\"\")","v":""},{"$f":"IF(B19=\"SITE A\",I19,\"\")","v":""},{"$f":"IF(B19=\"SITE A\",F19,\"\")","v":""},{"$f":"IF(B19=\"SITE B\",D19,\"\")","v":""},{"$f":"IF(B19=\"SITE B\",C19,\"\")","v":""},{"$f":"IF(B19=\"SITE B\",I19,\"\")","v":""},{"$f":"IF(B19=\"SITE B\",F19,\"\")","v":""},{"$f":"IF(B19=\"SITE C\",D19,\"\")","v":""},{"$f":"IF(F19=\"SITE C\",C19,\"\")","v":""},{"$f":"IF(B19=\"SITE C\",I19,\"\")","v":""},{"$f":"IF(B19=\"SITE C\",F19,\"\")","v":""},{"$f":"IF(B19=\"SITE D\",D19,\"\")","v":""},{"$f":"IF(B19=\"SITE D\",C19,\"\")","v":""},{"$f":"IF(B19=\"SITE D\",I19,\"\")","v":""},{"$f":"IF(B19=\"SITE D\",F19,\"\")","v":""},{"$f":"IF(B19=\"SITE E\",D19,\"\")","v":""},{"$f":"IF(B19=\"SITE E\",C19,\"\")","v":""},{"$f":"IF(B19=\"SITE E\",I19,\"\")","v":""},{"$f":"IF(B19=\"SITE E\",F19,\"\")","v":""},{"$f":"IF(B19=\"SITE F\",D19,\"\")","v":""},{"$f":"IF(B19=\"SITE F\",C19,\"\")","v":""},{"$f":"IF(B19=\"SITE F\",I19,\"\")","v":""},{"$f":"IF(B19=\"SITE F\",F19,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B20='Project Details'!$B$10,IF(L20=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L20=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D20,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L20=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D20,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B20='Project Details'!$H$10,IF(L20=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L20=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D20,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L20=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D20,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B20='Project Details'!$K$10,IF(L20=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L20=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D20,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L20=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D20,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B20='Project Details'!$N$10,IF(L20=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L20=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D20,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L20=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D20,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B20='Project Details'!$Q$10,IF(L20=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L20=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D20,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L20=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D20,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D20,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B21='Project Details'!$B$10,IF(L21=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L21=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D21,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L21=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D21,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B21='Project Details'!$H$10,IF(L21=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L21=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D21,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L21=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D21,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B21='Project Details'!$K$10,IF(L21=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L21=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D21,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L21=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D21,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B21='Project Details'!$N$10,IF(L21=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L21=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D21,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L21=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D21,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B21='Project Details'!$Q$10,IF(L21=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L21=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D21,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L21=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D21,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D21,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B22='Project Details'!$B$10,IF(L22=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L22=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D22,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L22=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D22,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B22='Project Details'!$H$10,IF(L22=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L22=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D22,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L22=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D22,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B22='Project Details'!$K$10,IF(L22=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L22=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D22,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L22=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D22,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B22='Project Details'!$N$10,IF(L22=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L22=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D22,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L22=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D22,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B22='Project Details'!$Q$10,IF(L22=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L22=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D22,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L22=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D22,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D22,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B23='Project Details'!$B$10,IF(L23=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L23=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D23,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L23=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D23,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B23='Project Details'!$H$10,IF(L23=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L23=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D23,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L23=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D23,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B23='Project Details'!$K$10,IF(L23=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L23=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D23,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L23=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D23,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B23='Project Details'!$N$10,IF(L23=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L23=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D23,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L23=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D23,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B23='Project Details'!$Q$10,IF(L23=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L23=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D23,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L23=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D23,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D23,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B24='Project Details'!$B$10,IF(L24=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L24=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D24,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L24=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D24,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B24='Project Details'!$H$10,IF(L24=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L24=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D24,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L24=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D24,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B24='Project Details'!$K$10,IF(L24=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L24=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D24,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L24=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D24,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B24='Project Details'!$N$10,IF(L24=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L24=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D24,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L24=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D24,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B24='Project Details'!$Q$10,IF(L24=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L24=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D24,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L24=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D24,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D24,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B25='Project Details'!$B$10,IF(L25=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L25=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D25,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L25=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D25,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B25='Project Details'!$H$10,IF(L25=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L25=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D25,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L25=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D25,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B25='Project Details'!$K$10,IF(L25=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L25=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D25,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L25=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D25,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B25='Project Details'!$N$10,IF(L25=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L25=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D25,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L25=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D25,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B25='Project Details'!$Q$10,IF(L25=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L25=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D25,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L25=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D25,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D25,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B26='Project Details'!$B$10,IF(L26=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L26=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D26,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L26=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D26,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B26='Project Details'!$H$10,IF(L26=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L26=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D26,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L26=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D26,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B26='Project Details'!$K$10,IF(L26=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L26=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D26,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L26=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D26,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B26='Project Details'!$N$10,IF(L26=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L26=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D26,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L26=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D26,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B26='Project Details'!$Q$10,IF(L26=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L26=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D26,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L26=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D26,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D26,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B27='Project Details'!$B$10,IF(L27=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L27=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D27,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L27=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D27,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B27='Project Details'!$H$10,IF(L27=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L27=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D27,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L27=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D27,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B27='Project Details'!$K$10,IF(L27=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L27=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D27,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L27=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D27,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B27='Project Details'!$N$10,IF(L27=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L27=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D27,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L27=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D27,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B27='Project Details'!$Q$10,IF(L27=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L27=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D27,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L27=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D27,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D27,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B28='Project Details'!$B$10,IF(L28=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L28=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D28,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L28=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D28,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B28='Project Details'!$H$10,IF(L28=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L28=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D28,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L28=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D28,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B28='Project Details'!$K$10,IF(L28=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L28=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D28,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L28=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D28,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B28='Project Details'!$N$10,IF(L28=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L28=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D28,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L28=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D28,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B28='Project Details'!$Q$10,IF(L28=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L28=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D28,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L28=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D28,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D28,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B29='Project Details'!$B$10,IF(L29=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L29=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D29,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L29=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D29,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B29='Project Details'!$H$10,IF(L29=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L29=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D29,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L29=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D29,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B29='Project Details'!$K$10,IF(L29=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L29=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D29,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L29=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D29,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B29='Project Details'!$N$10,IF(L29=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L29=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D29,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L29=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D29,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B29='Project Details'!$Q$10,IF(L29=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L29=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D29,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L29=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D29,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D29,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B30='Project Details'!$B$10,IF(L30=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L30=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D30,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L30=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D30,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B30='Project Details'!$H$10,IF(L30=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L30=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D30,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L30=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D30,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B30='Project Details'!$K$10,IF(L30=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L30=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D30,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L30=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D30,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B30='Project Details'!$N$10,IF(L30=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L30=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D30,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L30=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D30,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B30='Project Details'!$Q$10,IF(L30=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L30=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D30,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L30=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D30,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D30,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B31='Project Details'!$B$10,IF(L31=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L31=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D31,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L31=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D31,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B31='Project Details'!$H$10,IF(L31=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L31=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D31,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L31=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D31,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B31='Project Details'!$K$10,IF(L31=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L31=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D31,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L31=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D31,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B31='Project Details'!$N$10,IF(L31=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L31=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D31,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L31=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D31,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B31='Project Details'!$Q$10,IF(L31=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L31=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D31,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L31=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D31,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D31,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B32='Project Details'!$B$10,IF(L32=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L32=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D32,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L32=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D32,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B32='Project Details'!$H$10,IF(L32=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L32=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D32,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L32=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D32,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B32='Project Details'!$K$10,IF(L32=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L32=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D32,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L32=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D32,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B32='Project Details'!$N$10,IF(L32=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L32=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D32,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L32=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D32,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B32='Project Details'!$Q$10,IF(L32=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L32=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D32,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L32=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D32,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D32,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B33='Project Details'!$B$10,IF(L33=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L33=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D33,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L33=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D33,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B33='Project Details'!$H$10,IF(L33=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L33=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D33,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L33=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D33,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B33='Project Details'!$K$10,IF(L33=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L33=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D33,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L33=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D33,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B33='Project Details'!$N$10,IF(L33=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L33=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D33,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L33=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D33,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B33='Project Details'!$Q$10,IF(L33=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L33=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D33,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L33=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D33,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D33,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B34='Project Details'!$B$10,IF(L34=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L34=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D34,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L34=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D34,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B34='Project Details'!$H$10,IF(L34=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L34=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D34,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L34=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D34,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B34='Project Details'!$K$10,IF(L34=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L34=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D34,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L34=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D34,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B34='Project Details'!$N$10,IF(L34=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L34=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D34,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L34=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D34,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B34='Project Details'!$Q$10,IF(L34=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L34=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D34,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L34=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D34,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D34,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B35='Project Details'!$B$10,IF(L35=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L35=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D35,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L35=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D35,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B35='Project Details'!$H$10,IF(L35=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L35=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D35,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L35=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D35,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B35='Project Details'!$K$10,IF(L35=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L35=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D35,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L35=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D35,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B35='Project Details'!$N$10,IF(L35=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L35=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D35,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L35=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D35,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B35='Project Details'!$Q$10,IF(L35=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L35=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D35,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L35=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D35,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D35,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B36='Project Details'!$B$10,IF(L36=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L36=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D36,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L36=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D36,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B36='Project Details'!$H$10,IF(L36=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L36=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D36,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L36=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D36,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B36='Project Details'!$K$10,IF(L36=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L36=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D36,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L36=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D36,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B36='Project Details'!$N$10,IF(L36=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L36=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D36,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L36=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D36,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B36='Project Details'!$Q$10,IF(L36=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L36=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D36,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L36=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D36,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D36,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B37='Project Details'!$B$10,IF(L37=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L37=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D37,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L37=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D37,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B37='Project Details'!$H$10,IF(L37=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L37=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D37,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L37=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D37,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B37='Project Details'!$K$10,IF(L37=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L37=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D37,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L37=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D37,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B37='Project Details'!$N$10,IF(L37=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L37=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D37,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L37=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D37,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B37='Project Details'!$Q$10,IF(L37=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L37=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D37,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L37=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D37,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D37,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"",{"$f":"IF(B37=\"SITE A\",C37,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
["If more rows necessary, unhide rows here",null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B38='Project Details'!$B$10,IF(L38=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L38=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D38,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L38=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D38,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B38='Project Details'!$H$10,IF(L38=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L38=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D38,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L38=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D38,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B38='Project Details'!$K$10,IF(L38=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L38=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D38,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L38=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D38,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B38='Project Details'!$N$10,IF(L38=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L38=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D38,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L38=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D38,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B38='Project Details'!$Q$10,IF(L38=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L38=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D38,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L38=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D38,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D38,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"",{"$f":"IF(B38=\"SITE A\",C38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B39='Project Details'!$B$10,IF(L39=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L39=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D39,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L39=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D39,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B39='Project Details'!$H$10,IF(L39=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L39=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D39,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L39=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D39,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B39='Project Details'!$K$10,IF(L39=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L39=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D39,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L39=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D39,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B39='Project Details'!$N$10,IF(L39=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L39=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D39,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L39=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D39,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B39='Project Details'!$Q$10,IF(L39=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L39=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D39,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L39=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D39,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D39,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B40='Project Details'!$B$10,IF(L40=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L40=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D40,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L40=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D40,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B40='Project Details'!$H$10,IF(L40=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L40=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D40,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L40=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D40,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B40='Project Details'!$K$10,IF(L40=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L40=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D40,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L40=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D40,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B40='Project Details'!$N$10,IF(L40=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L40=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D40,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L40=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D40,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B40='Project Details'!$Q$10,IF(L40=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L40=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D40,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L40=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D40,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D40,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",null,null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B61='Project Details'!$B$10,IF(L61=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L61=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D61,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L61=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D61,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B61='Project Details'!$H$10,IF(L61=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L61=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D61,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L61=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D61,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B61='Project Details'!$K$10,IF(L61=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L61=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D61,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L61=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D61,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B61='Project Details'!$N$10,IF(L61=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L61=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D61,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L61=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D61,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B61='Project Details'!$Q$10,IF(L61=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L61=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D61,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L61=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D61,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D61,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B62='Project Details'!$B$10,IF(L62=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L62=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D62,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L62=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D62,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B62='Project Details'!$H$10,IF(L62=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L62=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D62,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L62=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D62,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B62='Project Details'!$K$10,IF(L62=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L62=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D62,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L62=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D62,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B62='Project Details'!$N$10,IF(L62=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L62=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D62,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L62=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D62,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B62='Project Details'!$Q$10,IF(L62=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L62=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D62,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L62=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D62,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D62,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
["811 Units",null,null,null,null,null,null,0.5,220,null,220,"Gap",{"$f":"IF(B63='Project Details'!$B$10,IF(L63=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L63=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D63,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L63=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D63,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B63='Project Details'!$H$10,IF(L63=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L63=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D63,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L63=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D63,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B63='Project Details'!$K$10,IF(L63=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L63=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D63,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L63=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D63,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B63='Project Details'!$N$10,IF(L63=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L63=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D63,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L63=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D63,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B63='Project Details'!$Q$10,IF(L63=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L63=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D63,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L63=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D63,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D63,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,"HUD-811",0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
["811 Units",null,null,null,null,null,null,0.5,220,null,220,"Gap",{"$f":"IF(B64='Project Details'!$B$10,IF(L64=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L64=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D64,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L64=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D64,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B64='Project Details'!$H$10,IF(L64=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L64=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D64,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L64=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D64,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B64='Project Details'!$K$10,IF(L64=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L64=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D64,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L64=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D64,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B64='Project Details'!$N$10,IF(L64=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L64=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D64,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L64=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D64,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B64='Project Details'!$Q$10,IF(L64=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L64=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D64,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L64=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D64,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D64,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,"HUD-811",0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
["811 Units",null,null,null,null,null,null,0.5,220,null,220,"Gap",{"$f":"IF(B65='Project Details'!$B$10,IF(L65=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L65=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D65,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L65=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D65,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B65='Project Details'!$H$10,IF(L65=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L65=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D65,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L65=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D65,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B65='Project Details'!$K$10,IF(L65=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L65=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D65,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L65=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D65,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B65='Project Details'!$N$10,IF(L65=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L65=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D65,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L65=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D65,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B65='Project Details'!$Q$10,IF(L65=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L65=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D65,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L65=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D65,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D65,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,"HUD-811",0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
["811 Units",null,null,null,null,null,null,0.5,220,null,220,"Gap",{"$f":"IF(B66='Project Details'!$B$10,IF(L66=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L66=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D66,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L66=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D66,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B66='Project Details'!$H$10,IF(L66=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L66=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D66,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L66=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D66,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B66='Project Details'!$K$10,IF(L66=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L66=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D66,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L66=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D66,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B66='Project Details'!$N$10,IF(L66=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L66=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D66,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L66=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D66,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B66='Project Details'!$Q$10,IF(L66=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L66=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D66,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L66=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D66,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D66,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,"HUD-811",0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
["Market Rate Units",null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B67='Project Details'!$B$10,IF(L67=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L67=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D67,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L67=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D67,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B67='Project Details'!$H$10,IF(L67=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L67=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D67,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L67=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D67,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B67='Project Details'!$K$10,IF(L67=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L67=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D67,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L67=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D67,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B67='Project Details'!$N$10,IF(L67=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L67=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D67,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L67=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D67,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B67='Project Details'!$Q$10,IF(L67=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L67=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D67,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L67=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D67,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D67,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
["Unrestricted Manager Units",null,null,null,null,null,null,null,null,null,0,"Gap",{"$f":"IF(B68='Project Details'!$B$10,IF(L68=\"LIHTC\",VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L68=\"HOME\",VLOOKUP('Project Details'!$C$17,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D68,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L68=\"HTF\",VLOOKUP('Project Details'!$C$17,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D68,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$C$17,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B68='Project Details'!$H$10,IF(L68=\"LIHTC\",VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L68=\"HOME\",VLOOKUP('Project Details'!$I$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D68,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L68=\"HTF\",VLOOKUP('Project Details'!$I$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D68,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$I$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B68='Project Details'!$K$10,IF(L68=\"LIHTC\",VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L68=\"HOME\",VLOOKUP('Project Details'!$L$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D68,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L68=\"HTF\",VLOOKUP('Project Details'!$L$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D68,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$L$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B68='Project Details'!$N$10,IF(L68=\"LIHTC\",VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AN$18:$AS$18,0)+38,FALSE),IF(L68=\"HOME\",VLOOKUP('Project Details'!$O$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D68,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L68=\"HTF\",VLOOKUP('Project Details'!$O$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D68,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$O$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),IF(B68='Project Details'!$Q$10,IF(L68=\"LIHTC\",VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE),IF(L68=\"HOME\",VLOOKUP('Project Details'!$R$16,HOMERents_20!$A$7:$AC$43,MATCH('Rents and Incomes'!D68,HOMERents_20!$K$7:$T$7,0)+10,FALSE),IF(L68=\"HTF\",VLOOKUP('Project Details'!$R$16,'HTF Rent Limits_20'!$A$11:$I$47,MATCH('Rents and Incomes'!D68,'HTF Rent Limits_20'!$A$11:$I$11),FALSE),VLOOKUP('Project Details'!$R$16,'LIHTCRents 20'!$A$18:$BH$100,MATCH('Rents and Incomes'!D68,'LIHTCRents 20'!$AM$18:$AS$18,0)+38,FALSE)))),\"\")))))","v":""},null,null,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null," TOTAL",{"$f":"SUM(C18:C67)","v":0},{"$f":"SUMPRODUCT($C$18:$C$68,D18:D68)","v":0},{"$f":"SUMPRODUCT($C$18:$C$68,E18:E68)","v":0},{"$f":"SUMPRODUCT($C$18:$C$68,F18:F68)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(N18:N67)","v":0},null,{"$f":"SUM(P18:P67)","v":0},{"$f":"SUM(Q18:Q67)","v":0},null,null,{"$f":"IF(SUM(T18:T68)=0,\"\",SUM(T18:T68))","v":""},null,null,null,{"$f":"IF(SUM(X18:X68)=0,\"\",SUM(X18:X68))","v":""},null,null,null,{"$f":"IF(SUM(AB18:AB68)=0,\"\",SUM(AB18:AB68))","v":""},null,null,null,{"$f":"IF(SUM(AF18:AF68)=0,\"\",SUM(AF18:AF68))","v":""},null,null,null,{"$f":"IF(SUM(AJ18:AJ68)=0,\"\",SUM(AJ18:AJ68))","v":""},null,null,null,{"$f":"IF(SUM(AN18:AN68)=0,\"\",SUM(AN18:AN68))","v":""}]
[]
["Election and Set Aside Summary"]
[]
[null,"# Affordable",{"$f":"SUM('Rents and Incomes'!C18:C66)","v":0},"# <=20AMI",null,{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.2\",'Rents and Incomes'!C18:C66)","v":0},null,"# @ 70AMI",{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.7\",'Rents and Incomes'!C18:C66)-F89-F85-F81-F77-F73","v":0},null,"# Aff 1 BDRM",{"$f":"SUMIFS('Rents and Incomes'!C18:C66,'Rents and Incomes'!H18:H66,\"<=.8\",'Rents and Incomes'!D18:D66,\"1 Bedroom\")","v":0},null,"Meets 60/40",{"$f":"IF(C80=\"\",\"\",IF(C80>=0.4,\"Yes\",\"No\"))","v":""}]
[null,"% Affordable",{"$f":"IFERROR(C73/'Rents and Incomes'!C69,\"\")","v":""},"% <=20AMI",null,{"$f":"IFERROR(F73/'Rents and Incomes'!$C$69,\"\")","v":""},null,"% @ 70AMI",{"$f":"IFERROR(I73/'Rents and Incomes'!C69,\"\")","v":""},null,"% Aff 1 BDRM of Aff",{"$f":"IFERROR(L73/C73,\"\")","v":""},null,"Meets 50/20",{"$f":"IF(C83=\"\",\"\",IF(C83>=0.2,\"Yes\",\"No\"))","v":""}]
[null,null,null,"% LI <=20AMI",null,{"$f":"IFERROR(F73/C73,\"\")","v":""},null,"% LI @ 70AMI",{"$f":"IFERROR(I73/C73,\"\")","v":""},null,null,null,null,"Meets AI",{"$f":"IF(I82=\"\",\"\",IF(I82<=0.6,\"Yes\",\"No\"))","v":""}]
[null,"# Market",{"$f":"SUM('Rents and Incomes'!C67:C67)","v":0},null,null,null,null,null,null,"% Aff at 80AMI and 3+ BDRM",null,{"$f":"((SUMIFS('Rents and Incomes'!C18:C66,'Rents and Incomes'!H18:H66,\"<=.8\",'Rents and Incomes'!D18:D66,\"3 Bedroom\")+SUMIFS('Rents and Incomes'!C18:C66,'Rents and Incomes'!H18:H66,\"<=.8\",'Rents and Incomes'!D18:D66,\"4 Bedroom\")+SUMIFS('Rents and Incomes'!C18:C66,'Rents and Incomes'!H18:H66,\"<=.8\",'Rents and Incomes'!D18:D66,\"5 Bedroom\"))-L77)/C73","v":{"$error":"#DIV/0!"}}]
[null,"% Market",{"$f":"IFERROR(C76/'Rents and Incomes'!C69,\"\")","v":""},"# @ 30AMI",null,{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.3\",'Rents and Incomes'!C18:C66)-F73","v":0},null,"# @ 80AMI",{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.8\",'Rents and Incomes'!C18:C66)-I73-F89-F85-F81-F77-F73","v":0},"# Aff at 60AMI and 3+ BDRM",null,{"$f":"SUMIFS('Rents and Incomes'!C18:C66,'Rents and Incomes'!H18:H66,\"<=.6\",'Rents and Incomes'!D18:D66,\"3 Bedroom\")+SUMIFS('Rents and Incomes'!C18:C66,'Rents and Incomes'!H18:H66,\"<=.6\",'Rents and Incomes'!D18:D66,\"4 Bedroom\")+SUMIFS('Rents and Incomes'!C18:C66,'Rents and Incomes'!H18:H66,\"<=.6\",'Rents and Incomes'!D18:D66,\"5 Bedroom\")","v":0},null,"40%+ @ 60AMI",{"$f":"IF(C79>=(C73*0.4),\"Yes\",\"No\")","v":"Yes"},"(Competitive LIHTC Requirement)"]
[null,null,null,"% @ 30AMI",null,{"$f":"IFERROR(F77/'Rents and Incomes'!C69,\"\")","v":""},null,"% @ 80AMI",{"$f":"IFERROR(I77/'Rents and Incomes'!C69,\"\")","v":""},"% Aff 3+ BDRM of all",null,{"$f":"IFERROR(L77/'Rents and Incomes'!C69,\"\")","v":""}]
[null,"# At or Below 60",{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.6\",'Rents and Incomes'!C18:C66)","v":0},"% LI @ 30AMI",null,{"$f":"IFERROR(F77/C73,\"\")","v":""},null,"% LI @ 80AMI",{"$f":"IFERROR(I77/C73,\"\")","v":""}]
[null,"% At or Below 60",{"$f":"IFERROR(C79/'Rents and Incomes'!C69,\"\")","v":""},null,null,null,null,null,null,null,null,"# Affordable to ELI (plus any 811)",{"$f":"F73+F77+'Rents and Incomes'!C63+'Rents and Incomes'!C64+'Rents and Incomes'!C65+'Rents and Incomes'!C66","v":0}]
[null,null,null,"# @ 40AMI",null,{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.4\",'Rents and Incomes'!C18:C66)-F77-F73","v":0},null,null,null,null,null,"% LI Units Affordable to ELI (plus any 811)",{"$f":"IFERROR(M80/C73,\"\")","v":""}]
[null,"# At or Below 50",{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.5\",'Rents and Incomes'!C18:C66)","v":0},"% @ 40AMI",null,{"$f":"IFERROR(F81/'Rents and Incomes'!C69,\"\")","v":""},null,"Average Test",{"$f":"IFERROR(((F73*0.2)+(F77*0.3)+(F81*0.4)+(F85*0.5)+(F89*0.6)+(I73*0.7)+(I77*0.8))/C73,\"\")","v":""},null,null,"% All Units Affordable to ELI (plus any 811)",{"$f":"IFERROR(M80/'Rents and Incomes'!C69,\"\")","v":""}]
[null,"% At or Below 50",{"$f":"IFERROR(C82/'Rents and Incomes'!C69,\"\")","v":""},"% LI @ 40AMI",null,{"$f":"IFERROR(F81/C73,\"\")","v":""}]
[null,null,null,null,null,null,null,"Describe Any Non-LIHTC Units or other unique conditions that affect affordability (NMTC, RAD, etc.)"]
[null,"# At or Below 35",{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.35\",'Rents and Incomes'!C18:C66)","v":0},"# @ 50AMI",null,{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.5\",'Rents and Incomes'!C18:C66)-F81-F77-F73","v":0}]
[null,"% At or Below 35",{"$f":"IFERROR(C85/'Rents and Incomes'!C69,\"\")","v":""},"% @ 50AMI",null,{"$f":"IFERROR(F85/'Rents and Incomes'!C69,\"\")","v":""}]
[null,null,null,"% LI @ 50AMI",null,{"$f":"IFERROR(F85/C73,\"\")","v":""}]
[null,"# At or Below 30",{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.3\",'Rents and Incomes'!C18:C66)","v":0}]
[null,"% At or Below 30",{"$f":"IFERROR(C88/'Rents and Incomes'!C69,\"\")","v":""},"# @ 60AMI",null,{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.6\",'Rents and Incomes'!C18:C66)-F85-F81-F77-F73","v":0}]
[null,null,null,"% @ 60AMI",null,{"$f":"IFERROR(F89/'Rents and Incomes'!C69,\"\")","v":""}]
[null,"# At or Below 15",{"$f":"SUMIF('Rents and Incomes'!H18:H66,\"<=.15\",'Rents and Incomes'!C18:C66)","v":0},"% LI @ 60AMI",null,{"$f":"IFERROR(F89/C73,\"\")","v":""}]
[null,"% At or Below 15",{"$f":"IFERROR(C91/'Rents and Incomes'!C69,\"\")","v":""}]
[null,null,null,null,null,null,null,"LIHTC Min Set Aside: "]
[null,null,null,null,null,null,null,"Tax-Exempt Bond (Section 142) Set Aside:"]

{"sheet":"Operating Budget","index":13,"n_rows":160,"n_cols":32,"rows_kept":160,"cut":false,"hidden":false,"merged":[[61,1,69,1],[101,1,105,1],[112,2,112,9],[71,1,87,1],[89,1,99,1],[2,0,2,11],[41,1,59,1],[7,2,7,3],[15,1,20,1],[22,1,25,1],[27,1,33,1]]}
[]
["Operating Budget "]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[]
["Operating Budget: Annual Income"]
[]
[null,null,"Vacancy Rate",null,7.0000000000000007E-2]
[]
["Operating Budget: Annual Income"]
[]
[null,null,"Total Number of Units",null,{"$f":"'Rents and Incomes'!C69","v":0}]
[null,null,"Net Rentable Square Footage",null,{"$f":"'Project Details'!X224-('Project Details'!Y224+'Project Details'!Z224)","v":0}]
[]
[null,null,null,null,{"$f":"'Project Details'!$B$10","v":"SITE A"},{"$f":"'Project Details'!$H$10","v":"SITE B"},{"$f":"'Project Details'!$K$10","v":"SITE C"},{"$f":"'Project Details'!$N$10","v":"SITE D"},{"$f":"'Project Details'!$Q$10","v":"SITE E"},{"$f":"'Project Details'!$T$10","v":"SITE F"},"Total","Per Unit"]
[null,"Rental","Annual Rent",null,{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$68,'Operating Budget'!E15,'Rents and Incomes'!$Q$18:$Q$68)*12","v":0},{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$68,'Operating Budget'!F15,'Rents and Incomes'!$Q$18:$Q$68)*12","v":0},{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$68,'Operating Budget'!G15,'Rents and Incomes'!$Q$18:$Q$68)*12","v":0},{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$68,'Operating Budget'!H15,'Rents and Incomes'!$Q$18:$Q$68)*12","v":0},{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$68,'Operating Budget'!I15,'Rents and Incomes'!$Q$18:$Q$68)*12","v":0},{"$f":"SUMIF('Rents and Incomes'!$B$18:$B$68,'Operating Budget'!J15,'Rents and Incomes'!$Q$18:$Q$68)*12","v":0},{"$f":"SUM(E16:J16)","v":0},{"$f":"K16/$E$12","v":{"$error":"#DIV/0!"}}]
[null,null,"Annual Residential Fee Income ",null,null,null,null,null,null,null,0,{"$error":"#DIV/0!"}]
[null,null,"Annual Other Income ",null,null,null,null,null,null,null,0,{"$error":"#DIV/0!"},"Source"]
[null,null,"Annual Commercial Income ",null,null,null,null,null,null,null,0,{"$error":"#DIV/0!"},"Source"]
[null,null,"Other Rental Income",null,null,null,null,null,null,null,0,{"$error":"#DIV/0!"},{"$f":"IF(K20>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,null,"Rental TOTAL",{"$f":"SUM(E16:E20)","v":0},{"$f":"SUM(F16:F20)","v":0},0,0,0,0,0,{"$f":"AVERAGE(L16:L20)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Financial","Interest Income",null,null,null,null,null,null,null,{"$f":"SUM(E23:J23)","v":0},{"$f":"K23/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Interest from Reserve Accounts ",null,null,null,null,null,null,null,{"$f":"SUM(E24:J24)","v":0},{"$f":"K24/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other Financial Income",null,null,null,null,null,null,null,{"$f":"SUM(E25:J25)","v":0},{"$f":"K25/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K25>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,null,"Financial TOTAL",{"$f":"SUM(E23:E25)","v":0},0,0,0,0,0,{"$f":"SUM(K23:K25)","v":0},{"$f":"AVERAGE(L23:L25)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Service","Laundry Revenue",null,null,null,null,null,null,null,{"$f":"SUM(E28:J28)","v":0},{"$f":"K28/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Tenant Charges/Fees",null,null,null,null,null,null,null,0,{"$f":"K29/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Elderly Care/Service Delivery",null,null,null,null,null,null,null,0,{"$f":"K30/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other Service Income 1",null,null,null,null,null,null,null,0,{"$f":"K31/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K31>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Other Service Income 2",null,null,null,null,null,null,null,0,{"$f":"K32/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K32>0,\"'Other Detail'\",\"\")","v":""}]
[null,null,"Other Service Income 3",null,null,null,null,null,null,null,0,{"$f":"K33/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K33>0,\"'Other Detail'\",\"\")","v":""}]
[null,null,null,"Service TOTAL",{"$f":"SUM(E28:E33)","v":0},0,0,0,0,0,{"$f":"SUM(K28:K33)","v":0},{"$f":"AVERAGE(L28:L33)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Annual Vacancy Allowance",{"$f":"$E$8*((E21-E19)+E26+E34)","v":0},{"$f":"$E$8*((F21-F19)+F26+F34)","v":0},0,0,0,0,{"$f":"SUM(E36:J36)","v":0},{"$f":"K36/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Effective Gross Income",{"$f":"E34+E26+E21-E36","v":0},{"$f":"F34+F26+F21-F36","v":0},0,0,0,0,0,{"$f":"AVERAGE(L34,L26,L21)-L36","v":{"$error":"#DIV/0!"}}]
[]
["Operating Budget: Annual Expenses"]
[null,null,null,null,{"$f":"'Project Details'!$B$10","v":"SITE A"},{"$f":"'Project Details'!$H$10","v":"SITE B"},{"$f":"'Project Details'!$K$10","v":"SITE C"},{"$f":"'Project Details'!$N$10","v":"SITE D"},{"$f":"'Project Details'!$Q$10","v":"SITE E"},{"$f":"'Project Details'!$T$10","v":"SITE F"},"Total","Per Unit"]
[null,"Administrative","Advertising and Marketing",null,null,null,null,null,null,null,{"$f":"SUM(E42:J42)","v":0},{"$f":"K42/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Office Expenses",null,null,null,null,null,null,null,0,{"$f":"K43/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Administrative Salaries",null,null,null,null,null,null,null,0,{"$f":"K44/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Telephone",null,null,null,null,null,null,null,0,{"$f":"K45/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Management Fee",null,null,null,null,null,null,null,0,{"$f":"K46/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Management Salary ",null,null,null,null,null,null,null,0,{"$f":"K47/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Legal Expense",null,null,null,null,null,null,null,0,{"$f":"K48/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Audit Expense",null,null,null,null,null,null,null,0,{"$f":"K49/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Accounting Fees",null,null,null,null,null,null,null,0,{"$f":"K50/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Bad Debts",null,null,null,null,null,null,null,0,{"$f":"K51/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Resident Services",null,null,null,null,null,null,null,0,{"$f":"K52/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Misc. Administrative Expenses",null,null,null,null,null,null,null,0,{"$f":"K53/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Non-LIHTC Monitoring Charges",null,null,null,null,null,null,null,{"$f":"SUM(E54:J54)","v":0},{"$f":"K54/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"LIHTC Monitoring Charges",null,null,null,null,null,null,null,{"$f":"SUM(E55:J55)","v":0},{"$f":"K55/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Conduit Monitoring Charges",null,null,null,null,null,null,null,{"$f":"SUM(E56:J56)","v":0},{"$f":"K56/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other Admin 1",null,null,null,null,null,null,null,0,{"$f":"K57/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K57>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Other Admin 2",null,null,null,null,null,null,null,0,{"$f":"K58/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K58>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Other Admin 3",null,null,null,null,null,null,null,0,{"$f":"K59/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K59>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,null,"Admin TOTAL",{"$f":"SUM(E42:E59)","v":0},0,0,0,0,0,{"$f":"SUM(K42:K59)","v":0},{"$f":"AVERAGE(L42:L59)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Owner-Paid Utilities for Common Areas and Units","Electricity",null,null,null,null,null,null,null,{"$f":"SUM(E62:J62)","v":0},{"$f":"K62/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Water/Sewer",null,null,null,null,null,null,null,0,{"$f":"K63/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Gas",null,null,null,null,null,null,null,0,{"$f":"K64/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Cable",null,null,null,null,null,null,null,0,{"$f":"K65/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Internet",null,null,null,null,null,null,null,0,{"$f":"K66/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Garbage/Trash Removal",null,null,null,null,null,null,null,{"$f":"SUM(E67:J67)","v":0},{"$f":"K67/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other Utility 1",null,null,null,null,null,null,null,0,{"$f":"K68/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K68>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Other Utility 2",null,null,null,null,null,null,null,0,{"$f":"K69/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K69>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,null,"Utility TOTAL",{"$f":"SUM(E62:E69)","v":0},0,0,0,0,0,{"$f":"SUM(K62:K69)","v":0},{"$f":"AVERAGE(L62:L69)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Operating & Maintenance","Operating/Maintenance Contracts",null,null,null,null,null,null,null,{"$f":"SUM(E72:J72)","v":0},{"$f":"K72/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Elevator",null,null,null,null,null,null,null,0,{"$f":"K73/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Van Driver Payroll",null,null,null,null,null,null,null,0,{"$f":"K74/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Janitor Payroll",null,null,null,null,null,null,null,0,{"$f":"K75/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Maintenance Payroll",null,null,null,null,null,null,null,0,{"$f":"K76/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Maintenance Supplies",null,null,null,null,null,null,null,0,{"$f":"K77/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Painting and Decorating",null,null,null,null,null,null,null,0,{"$f":"K78/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"HVAC Maintenance",null,null,null,null,null,null,null,0,{"$f":"K79/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Landscaping Maintenance",null,null,null,null,null,null,null,0,{"$f":"K80/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Vehicle Operation and Repairs ",null,null,null,null,null,null,null,0,{"$f":"K81/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Rent Concessions/Incentives",null,null,null,null,null,null,null,0,{"$f":"K82/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Extermination",null,null,null,null,null,null,null,0,{"$f":"K83/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Ops Other 1",null,null,null,null,null,null,null,0,{"$f":"K84/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K84>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Ops Other 2",null,null,null,null,null,null,null,0,{"$f":"K85/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K85>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Ops Other 3",null,null,null,null,null,null,null,0,{"$f":"K86/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K86>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Ops Other 4",null,null,null,null,null,null,null,0,{"$f":"K87/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K87>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,null,"Operating/Maintenance TOTAL",{"$f":"SUM(E72:E87)","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(L72:L87)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Taxes & Insurance","Real Estate Taxes",null,null,null,null,null,null,null,{"$f":"SUM(E90:J90)","v":0},{"$f":"K90/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Payroll Taxes",null,null,null,null,null,null,null,0,{"$f":"K91/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Property/Liability Insurance",null,null,null,null,null,null,null,0,{"$f":"K92/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Fidelity Bond Insurance",null,null,null,null,null,null,null,0,{"$f":"K93/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Workers Compensation",null,null,null,null,null,null,null,0,{"$f":"K94/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Health Insurance/Benefits",null,null,null,null,null,null,null,0,{"$f":"K95/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Misc. Taxes/Insurance/License",null,null,null,null,null,null,null,{"$f":"SUM(E96:J96)","v":0},{"$f":"K96/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Tax/Ins Other 1",null,null,null,null,null,null,null,0,{"$f":"K97/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K97>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Tax/Ins Other 2",null,null,null,null,null,null,null,0,{"$f":"K98/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K98>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Tax/Ins Other 3",null,null,null,null,null,null,null,0,{"$f":"K99/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K99>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,null,"Tax/Insurance TOTAL",{"$f":"SUM(E90:E99)","v":0},0,0,0,0,0,{"$f":"SUM(K90:K99)","v":0},{"$f":"AVERAGE(L90:L99)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Other","Annual Deposit to Replacement Reserves",null,null,null,null,null,null,null,{"$f":"SUM(E102:J102)","v":0},{"$f":"K102/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}}]
[null,null,"Other 1",null,null,null,null,null,null,null,{"$f":"SUM(E103:J103)","v":0},{"$f":"K103/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K103>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Other 2",null,null,null,null,null,null,null,{"$f":"SUM(E104:J104)","v":0},{"$f":"K104/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K104>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,"Other 3",null,null,null,null,null,null,null,{"$f":"SUM(E105:J105)","v":0},{"$f":"K105/'Rents and Incomes'!$C$69","v":{"$error":"#DIV/0!"}},{"$f":"IF(K105>0,\"'Other' Detail\",\"\")","v":""}]
[null,null,null,"Other TOTAL",{"$f":"SUM(E102:E105)","v":0},0,0,0,0,0,{"$f":"SUM(K102:K105)","v":0},{"$f":"AVERAGE(L102:L105)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Total Expenses",{"$f":"E106+E100+E88+E70+E60","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(L106,L100,L88,L70,L60)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Net Operating Income",{"$f":"E38-E108","v":0},0,0,0,0,0,0,{"$f":"L38-L108","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Enter any additional budget description or explanation here: "]
[]
[]
[]
["30 Year Operating Analysis"]
[]
[null,"Income % Increase",0.02]
[null,"Expenses % Increase",0.03]
[null,"Vacancy",{"$f":"E8","v":7.0000000000000007E-2}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Stable Year","YR 2","YR 3","YR 4","YR 5","YR 6","YR 7","YR 8","YR 9","YR 10","YR 11","YR 12","YR 13","YR 14","YR 15","YR 16","YR 17","YR 18","YR 19","YR 20","YR 21","YR 22","YR 23","YR 24","YR 25","YR 26","YR 27","YR 28","YR 29","YR 30"]
[null,"Annual Net Rents",{"$f":"'Rents and Incomes'!Q69*12","v":0},{"$f":"C123*(1+$C$118)","v":0},{"$f":"D123*(1+$C$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual Res. Fee Income",{"$f":"K17","v":0},{"$f":"C124*(1+$C$118)","v":0},{"$f":"D124*(1+$C$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Res. Income",{"$f":"K18+K20","v":0},{"$f":"C125*(1+$C$118)","v":0},{"$f":"D125*(1+$C$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial Income",{"$f":"K26","v":0},{"$f":"C126*(1+$C$118)","v":0},{"$f":"D126*(1+$C$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Service Income",{"$f":"K34","v":0},{"$f":"C127*(1+$C$118)","v":0},{"$f":"D127*(1+$C$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(Vacancy Allowance)",{"$f":"$C$120*(SUM(C123:C127))","v":0},{"$f":"$C$120*(SUM(D123:D127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Effective Gross Income",{"$f":"SUM(C123:C127)-C128","v":0},{"$f":"SUM(D123:D127)-D128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"(Operating Expenses)",{"$f":"K108-K102","v":0},{"$f":"C131*(1+$C$119)","v":0},{"$f":"D131*(1+$C$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Abatement"]
[null,"Operating Subsidy"]
[null,"(Replacement. Reserves)",{"$f":"K102","v":0},{"$f":"C134*(1+$C$119)","v":0},{"$f":"D134*(1+$C$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Operating Income",{"$f":"C129-SUM(C131:C134)","v":0},{"$f":"D129-SUM(D131:D134)","v":0},{"$f":"E129-SUM(E131:E134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Additional OAHTC Pass-through",{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"},{"$f":"'OAHTC Calculation'!$E$23","v":"-"}]
[]
[null,{"$f":"'Budget Sources'!B43","v":"Permanent First Loan, Hard Debt (Non-OAHTC)"},{"$f":"IFERROR(IF('Budget Sources'!C43=\"\",0,IF('Budget Sources'!C43>0,-PMT(('Budget Sources'!H43/12),('Budget Sources'!L43*12),'Budget Sources'!G43)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L43>=D$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=E$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=F$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=G$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=H$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=I$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=J$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=K$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=L$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=M$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=N$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=O$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=P$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=Q$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=R$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=S$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=T$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=U$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=V$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=W$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=X$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=Y$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=Z$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=AA$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=AB$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=AC$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=AD$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=AE$121,$C140,0)","v":0},{"$f":"IF('Budget Sources'!$L43>=AF$121,$C140,0)","v":0}]
[null,{"$f":"'Budget Sources'!B44","v":"Permanent First Loan, Hard Debt (With-OAHTC)"},{"$f":"IFERROR(IF('Budget Sources'!C44=\"\",0,IF('Budget Sources'!C44>0,-PMT(('Budget Sources'!H44/12),('Budget Sources'!L44*12),'Budget Sources'!G44)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L44>=D$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=E$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=F$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=G$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=H$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=I$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=J$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=K$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=L$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=M$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=N$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=O$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=P$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=Q$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=R$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=S$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=T$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=U$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=V$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=W$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=X$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=Y$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=Z$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=AA$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=AB$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=AC$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=AD$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=AE$121,$C141,0)","v":0},{"$f":"IF('Budget Sources'!$L44>=AF$121,$C141,0)","v":0}]
[null,{"$f":"'Budget Sources'!B45","v":"Permanent Second Loan, Hard Debt"},{"$f":"IFERROR(IF('Budget Sources'!C45=\"\",0,IF('Budget Sources'!C45>0,-PMT(('Budget Sources'!H45/12),('Budget Sources'!L45*12),'Budget Sources'!G45)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L45>=D$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=E$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=F$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=G$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=H$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=I$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=J$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=K$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=L$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=M$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=N$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=O$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=P$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=Q$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=R$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=S$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=T$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=U$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=V$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=W$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=X$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=Y$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=Z$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=AA$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=AB$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=AC$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=AD$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=AE$121,$C142,0)","v":0},{"$f":"IF('Budget Sources'!$L45>=AF$121,$C142,0)","v":0}]
[null,{"$f":"'Budget Sources'!B46:B46","v":"Other 1"},{"$f":"IFERROR(IF('Budget Sources'!C46=\"\",0,IF('Budget Sources'!C46>0,-PMT(('Budget Sources'!H46/12),('Budget Sources'!L46*12),'Budget Sources'!G46)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L46>=D$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=E$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=F$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=G$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=H$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=I$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=J$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=K$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=L$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=M$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=N$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=O$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=P$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=Q$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=R$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=S$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=T$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=U$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=V$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=W$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=X$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=Y$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=Z$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=AA$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=AB$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=AC$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=AD$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=AE$121,$C143,0)","v":0},{"$f":"IF('Budget Sources'!$L46>=AF$121,$C143,0)","v":0}]
[null,{"$f":"'Budget Sources'!B47:B47","v":"Other 2"},{"$f":"IFERROR(IF('Budget Sources'!C47=\"\",0,IF('Budget Sources'!C47>0,-PMT(('Budget Sources'!H47/12),('Budget Sources'!L47*12),'Budget Sources'!G47)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L47>=D$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=E$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=F$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=G$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=H$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=I$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=J$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=K$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=L$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=M$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=N$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=O$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=P$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=Q$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=R$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=S$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=T$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=U$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=V$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=W$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=X$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=Y$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=Z$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=AA$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=AB$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=AC$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=AD$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=AE$121,$C144,0)","v":0},{"$f":"IF('Budget Sources'!$L47>=AF$121,$C144,0)","v":0}]
[null,{"$f":"'Budget Sources'!B48:B48","v":"Other 3"},{"$f":"IFERROR(IF('Budget Sources'!C48=\"\",0,IF('Budget Sources'!C48>0,-PMT(('Budget Sources'!H48/12),('Budget Sources'!L48*12),'Budget Sources'!G48)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L48>=D$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=E$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=F$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=G$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=H$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=I$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=J$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=K$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=L$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=M$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=N$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=O$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=P$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=Q$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=R$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=S$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=T$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=U$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=V$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=W$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=X$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=Y$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=Z$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=AA$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=AB$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=AC$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=AD$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=AE$121,$C145,0)","v":0},{"$f":"IF('Budget Sources'!$L48>=AF$121,$C145,0)","v":0}]
[null,{"$f":"'Budget Sources'!B49:B49","v":"Other 4"},{"$f":"IFERROR(IF('Budget Sources'!C49=\"\",0,IF('Budget Sources'!C49>0,-PMT(('Budget Sources'!H49/12),('Budget Sources'!L49*12),'Budget Sources'!G49)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L49>=D$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=E$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=F$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=G$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=H$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=I$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=J$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=K$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=L$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=M$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=N$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=O$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=P$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=Q$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=R$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=S$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=T$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=U$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=V$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=W$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=X$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=Y$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=Z$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=AA$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=AB$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=AC$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=AD$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=AE$121,$C146,0)","v":0},{"$f":"IF('Budget Sources'!$L49>=AF$121,$C146,0)","v":0}]
[null,{"$f":"'Budget Sources'!B50:B50","v":"Other 5"},{"$f":"IFERROR(IF('Budget Sources'!C50=\"\",0,IF('Budget Sources'!C50>0,-PMT(('Budget Sources'!H50/12),('Budget Sources'!L50*12),'Budget Sources'!G50)*12,0)),0)","v":0},{"$f":"IF('Budget Sources'!$L50>=D$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=E$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=F$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=G$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=H$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=I$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=J$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=K$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=L$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=M$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=N$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=O$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=P$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=Q$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=R$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=S$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=T$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=U$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=V$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=W$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=X$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=Y$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=Z$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=AA$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=AB$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=AC$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=AD$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=AE$121,$C147,0)","v":0},{"$f":"IF('Budget Sources'!$L50>=AF$121,$C147,0)","v":0}]
[]
[null,"Without OAHTC"]
[null,"Cashflow",{"$f":"C136-(C140+C142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary DCR",{"$f":"IF((C140)>0,C136/(C140+C142),0)","v":0},{"$f":"IF((D140)>0,D136/(D140+D142),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Developer Fee Balance",{"$f":"('Budget Sources'!SD_2357x13_6_S_0*(1+'Budget Sources'!$H$40))-C150","v":0},{"$f":"(C152*(1+'Budget Sources'!$H$40))-D150","v":0},{"$f":"(D152*(1+'Budget Sources'!$H$40))-E150","v":0},{"$f":"(E152*(1+'Budget Sources'!$H$40))-F150","v":0},{"$f":"(F152*(1+'Budget Sources'!$H$40))-G150","v":0},{"$f":"(G152*(1+'Budget Sources'!$H$40))-H150","v":0},{"$f":"(H152*(1+'Budget Sources'!$H$40))-I150","v":0},{"$f":"(I152*(1+'Budget Sources'!$H$40))-J150","v":0},{"$f":"(J152*(1+'Budget Sources'!$H$40))-K150","v":0},{"$f":"(K152*(1+'Budget Sources'!$H$40))-L150","v":0},{"$f":"(L152*(1+'Budget Sources'!$H$40))-M150","v":0},{"$f":"(M152*(1+'Budget Sources'!$H$40))-N150","v":0},{"$f":"(N152*(1+'Budget Sources'!$H$40))-O150","v":0},{"$f":"(O152*(1+'Budget Sources'!$H$40))-P150","v":0},{"$f":"(P152*(1+'Budget Sources'!$H$40))-Q150","v":0},{"$f":"(Q152*(1+'Budget Sources'!$H$40))-R150","v":0},{"$f":"(R152*(1+'Budget Sources'!$H$40))-S150","v":0},{"$f":"(S152*(1+'Budget Sources'!$H$40))-T150","v":0},{"$f":"(T152*(1+'Budget Sources'!$H$40))-U150","v":0}]
[]
[null,"With OAHTC"]
[null,"OAHTC Pass-through Amount",{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"},{"$f":"IF('Project Details'!$C$49=\"Preservation\",0,'OAHTC Calculation'!$E$21)","v":"-"}]
[null,"Cashflow",{"$f":"IF('Project Details'!$C$49=\"Preservation\",(C136-C155)-(SUM(C140:C142)),C136-(SUM(C140:C142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(D136-D155)-(SUM(D140:D142)),D136-(SUM(D140:D142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(E136-E155)-(SUM(E140:E142)),E136-(SUM(E140:E142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(F136-F155)-(SUM(F140:F142)),F136-(SUM(F140:F142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(G136-G155)-(SUM(G140:G142)),G136-(SUM(G140:G142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(H136-H155)-(SUM(H140:H142)),H136-(SUM(H140:H142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(I136-I155)-(SUM(I140:I142)),I136-(SUM(I140:I142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(J136-J155)-(SUM(J140:J142)),J136-(SUM(J140:J142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(K136-K155)-(SUM(K140:K142)),K136-(SUM(K140:K142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(L136-L155)-(SUM(L140:L142)),L136-(SUM(L140:L142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(M136-M155)-(SUM(M140:M142)),M136-(SUM(M140:M142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(N136-N155)-(SUM(N140:N142)),N136-(SUM(N140:N142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(O136-O155)-(SUM(O140:O142)),O136-(SUM(O140:O142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(P136-P155)-(SUM(P140:P142)),P136-(SUM(P140:P142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(Q136-Q155)-(SUM(Q140:Q142)),Q136-(SUM(Q140:Q142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(R136-R155)-(SUM(R140:R142)),R136-(SUM(R140:R142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(S136-S155)-(SUM(S140:S142)),S136-(SUM(S140:S142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(T136-T155)-(SUM(T140:T142)),T136-(SUM(T140:T142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(U136-U155)-(SUM(U140:U142)),U136-(SUM(U140:U142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(V136-V155)-(SUM(V140:V142)),V136-(SUM(V140:V142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(W136-W155)-(SUM(W140:W142)),W136-(SUM(W140:W142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(X136-X155)-(SUM(X140:X142)),X136-(SUM(X140:X142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(Y136-Y155)-(SUM(Y140:Y142)),Y136-(SUM(Y140:Y142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(Z136-Z155)-(SUM(Z140:Z142)),Z136-(SUM(Z140:Z142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(AA136-AA155)-(SUM(AA140:AA142)),AA136-(SUM(AA140:AA142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(AB136-AB155)-(SUM(AB140:AB142)),AB136-(SUM(AB140:AB142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(AC136-AC155)-(SUM(AC140:AC142)),AC136-(SUM(AC140:AC142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(AD136-AD155)-(SUM(AD140:AD142)),AD136-(SUM(AD140:AD142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(AE136-AE155)-(SUM(AE140:AE142)),AE136-(SUM(AE140:AE142)))","v":0},{"$f":"IF('Project Details'!$C$49=\"Preservation\",(AF136-AF155)-(SUM(AF140:AF142)),AF136-(SUM(AF140:AF142)))","v":0}]
[null,"Primary DCR",{"$f":"IF((C141)>0,IF('Project Details'!$C$49=\"Preservation\",(C136-C155)/(SUM(C140:C142)),C136/(SUM(C140:C142))),0)","v":0},{"$f":"IF((D141)>0,IF('Project Details'!$C$49=\"Preservation\",(D136-D155)/(SUM(D140:D142)),D136/(SUM(D140:D142))),0)","v":0},{"$f":"IF((E141)>0,IF('Project Details'!$C$49=\"Preservation\",(E136-E155)/(SUM(E140:E142)),E136/(SUM(E140:E142))),0)","v":0},{"$f":"IF((F141)>0,IF('Project Details'!$C$49=\"Preservation\",(F136-F155)/(SUM(F140:F142)),F136/(SUM(F140:F142))),0)","v":0},{"$f":"IF((G141)>0,IF('Project Details'!$C$49=\"Preservation\",(G136-G155)/(SUM(G140:G142)),G136/(SUM(G140:G142))),0)","v":0},{"$f":"IF((H141)>0,IF('Project Details'!$C$49=\"Preservation\",(H136-H155)/(SUM(H140:H142)),H136/(SUM(H140:H142))),0)","v":0},{"$f":"IF((I141)>0,IF('Project Details'!$C$49=\"Preservation\",(I136-I155)/(SUM(I140:I142)),I136/(SUM(I140:I142))),0)","v":0},{"$f":"IF((J141)>0,IF('Project Details'!$C$49=\"Preservation\",(J136-J155)/(SUM(J140:J142)),J136/(SUM(J140:J142))),0)","v":0},{"$f":"IF((K141)>0,IF('Project Details'!$C$49=\"Preservation\",(K136-K155)/(SUM(K140:K142)),K136/(SUM(K140:K142))),0)","v":0},{"$f":"IF((L141)>0,IF('Project Details'!$C$49=\"Preservation\",(L136-L155)/(SUM(L140:L142)),L136/(SUM(L140:L142))),0)","v":0},{"$f":"IF((M141)>0,IF('Project Details'!$C$49=\"Preservation\",(M136-M155)/(SUM(M140:M142)),M136/(SUM(M140:M142))),0)","v":0},{"$f":"IF((N141)>0,IF('Project Details'!$C$49=\"Preservation\",(N136-N155)/(SUM(N140:N142)),N136/(SUM(N140:N142))),0)","v":0},{"$f":"IF((O141)>0,IF('Project Details'!$C$49=\"Preservation\",(O136-O155)/(SUM(O140:O142)),O136/(SUM(O140:O142))),0)","v":0},{"$f":"IF((P141)>0,IF('Project Details'!$C$49=\"Preservation\",(P136-P155)/(SUM(P140:P142)),P136/(SUM(P140:P142))),0)","v":0},{"$f":"IF((Q141)>0,IF('Project Details'!$C$49=\"Preservation\",(Q136-Q155)/(SUM(Q140:Q142)),Q136/(SUM(Q140:Q142))),0)","v":0},{"$f":"IF((R141)>0,IF('Project Details'!$C$49=\"Preservation\",(R136-R155)/(SUM(R140:R142)),R136/(SUM(R140:R142))),0)","v":0},{"$f":"IF((S141)>0,IF('Project Details'!$C$49=\"Preservation\",(S136-S155)/(SUM(S140:S142)),S136/(SUM(S140:S142))),0)","v":0},{"$f":"IF((T141)>0,IF('Project Details'!$C$49=\"Preservation\",(T136-T155)/(SUM(T140:T142)),T136/(SUM(T140:T142))),0)","v":0},{"$f":"IF((U141)>0,IF('Project Details'!$C$49=\"Preservation\",(U136-U155)/(SUM(U140:U142)),U136/(SUM(U140:U142))),0)","v":0},{"$f":"IF((V141)>0,IF('Project Details'!$C$49=\"Preservation\",(V136-V155)/(SUM(V140:V142)),V136/(SUM(V140:V142))),0)","v":0},{"$f":"IF((W141)>0,IF('Project Details'!$C$49=\"Preservation\",(W136-W155)/(SUM(W140:W142)),W136/(SUM(W140:W142))),0)","v":0},{"$f":"IF((X141)>0,IF('Project Details'!$C$49=\"Preservation\",(X136-X155)/(SUM(X140:X142)),X136/(SUM(X140:X142))),0)","v":0},{"$f":"IF((Y141)>0,IF('Project Details'!$C$49=\"Preservation\",(Y136-Y155)/(SUM(Y140:Y142)),Y136/(SUM(Y140:Y142))),0)","v":0},{"$f":"IF((Z141)>0,IF('Project Details'!$C$49=\"Preservation\",(Z136-Z155)/(SUM(Z140:Z142)),Z136/(SUM(Z140:Z142))),0)","v":0},{"$f":"IF((AA141)>0,IF('Project Details'!$C$49=\"Preservation\",(AA136-AA155)/(SUM(AA140:AA142)),AA136/(SUM(AA140:AA142))),0)","v":0},{"$f":"IF((AB141)>0,IF('Project Details'!$C$49=\"Preservation\",(AB136-AB155)/(SUM(AB140:AB142)),AB136/(SUM(AB140:AB142))),0)","v":0},{"$f":"IF((AC141)>0,IF('Project Details'!$C$49=\"Preservation\",(AC136-AC155)/(SUM(AC140:AC142)),AC136/(SUM(AC140:AC142))),0)","v":0},{"$f":"IF((AD141)>0,IF('Project Details'!$C$49=\"Preservation\",(AD136-AD155)/(SUM(AD140:AD142)),AD136/(SUM(AD140:AD142))),0)","v":0},{"$f":"IF((AE141)>0,IF('Project Details'!$C$49=\"Preservation\",(AE136-AE155)/(SUM(AE140:AE142)),AE136/(SUM(AE140:AE142))),0)","v":0},{"$f":"IF((AF141)>0,IF('Project Details'!$C$49=\"Preservation\",(AF136-AF155)/(SUM(AF140:AF142)),AF136/(SUM(AF140:AF142))),0)","v":0}]
[null,"Deferred Developer Fee Balance",{"$f":"('Budget Sources'!SD_2357x13_6_S_0*(1+'Budget Sources'!$H$40))-C156","v":0},{"$f":"(C158*(1+'Budget Sources'!$H$40))-D156","v":0},{"$f":"(D158*(1+'Budget Sources'!$H$40))-E156","v":0},{"$f":"(E158*(1+'Budget Sources'!$H$40))-F156","v":0},{"$f":"(F158*(1+'Budget Sources'!$H$40))-G156","v":0},{"$f":"(G158*(1+'Budget Sources'!$H$40))-H156","v":0},{"$f":"(H158*(1+'Budget Sources'!$H$40))-I156","v":0},{"$f":"(I158*(1+'Budget Sources'!$H$40))-J156","v":0},{"$f":"(J158*(1+'Budget Sources'!$H$40))-K156","v":0},{"$f":"(K158*(1+'Budget Sources'!$H$40))-L156","v":0},{"$f":"(L158*(1+'Budget Sources'!$H$40))-M156","v":0},{"$f":"(M158*(1+'Budget Sources'!$H$40))-N156","v":0},{"$f":"(N158*(1+'Budget Sources'!$H$40))-O156","v":0},{"$f":"(O158*(1+'Budget Sources'!$H$40))-P156","v":0},{"$f":"(P158*(1+'Budget Sources'!$H$40))-Q156","v":0},{"$f":"IF('Budget Sources'!$L40>=R$121,$C158,0)","v":0},{"$f":"IF('Budget Sources'!$L40>=S$121,$C158,0)","v":0},{"$f":"IF('Budget Sources'!$L40>=T$121,$C158,0)","v":0},{"$f":"IF('Budget Sources'!$L40>=U$121,$C158,0)","v":0}]
[]
[null,"Income to Expense Ratio",{"$f":"IF(SUM(C140:C147)>0,C129/(C131+C134),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Commercial Operating Budget","index":14,"n_rows":92,"n_cols":35,"rows_kept":92,"cut":false,"hidden":false,"merged":[[84,0,84,2],[85,0,85,2],[91,0,91,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[90,0,90,2],[71,0,71,2],[72,0,72,2],[75,0,75,2],[82,0,82,2],[83,0,83,2],[57,1,57,2],[59,0,59,2],[64,0,64,32],[64,33,64,37],[66,0,66,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[55,0,55,2],[56,1,56,2],[47,1,47,2],[48,1,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[42,0,42,2],[43,0,43,2],[44,1,44,2],[45,1,45,2],[46,0,46,2],[38,1,38,2],[38,34,38,39],[39,0,39,2],[40,0,40,2],[41,0,41,2],[36,1,36,2],[36,34,36,36],[36,37,36,39],[37,1,37,2],[37,34,37,36],[37,37,37,39],[33,0,33,2],[33,34,33,39],[34,0,34,2],[34,35,34,38],[35,1,35,2],[35,34,35,36],[35,37,35,39],[28,0,28,2],[32,0,32,2],[2,0,2,11],[4,34,9,38],[24,0,24,1],[6,0,6,2],[19,0,19,1],[21,0,21,1]]}
[]
["Commercial Operating Budget - Income & Expenses"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Commercial Operating Budget: Annual Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial worksheets are included in this workbook as samples only; \ncommercial income is not to be included in the evaluation of residential properties. "]
[]
["Annual Inflation Rate Factor:",null,null,0.02]
[]
[]
[null,"List","years",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Commercial Income:",null,"=",null,{"$f":"(+D12*$D$7)+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other:",null,"=",null,{"$f":"(+D13*$D$7)+D13","v":0},{"$f":"(+E13*$D$7)+E13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other:",null,"=",null,{"$f":"(+D14*$D$7)+D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other:",null,"=",null,{"$f":"(+D15*$D$7)+D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other:",null,"=",null,{"$f":"(+D16*$D$7)+D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other:",null,"=",null,{"$f":"(+D17*$D$7)+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other:",null,"=",null,{"$f":"(+D18*$D$7)+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Commercial Revenue",null,null,{"$f":"SUM(D12:D19)","v":0},{"$f":"SUM(E12:E19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"vacancy rate"]
["Less Vacancy Rate",null,0.1,{"$f":"$C$22*D20","v":0},{"$f":"$C$22*E20","v":0},{"$f":"$C$22*F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"If you change this expense inflation rate from it's default (10%) you must justify it in your narrative"]
[]
["Effective Gross Income",null,null,{"$f":"D20-D22","v":0},{"$f":"E20-E22","v":0},{"$f":"F20-F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Commercial Operating Budget: Annual Expenses"]
[]
[null,null,"Expense Inflation Rate:",0.03]
[]
[null,null,"Enter annual expense for ALL units below\n"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Insurance         ",null,null,null,{"$f":"(+D34*$D$30)+D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities:(common areas)"]
[null,"Gas/Oil        ",null,null,{"$f":"(+D36*$D$30)+D36","v":0},{"$f":"(+E36*$D$30)+E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electric         ",null,null,{"$f":"(+D37*$D$30)+D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water & Sewer",null,null,{"$f":"(+D38*$D$30)+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Garbage Removal",null,null,{"$f":"(+D39*$D$30)+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repairs",null,null,null,{"$f":"(+D40*$D$30)+D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["General Maintenance",null,null,null,{"$f":"(+D41*$D$30)+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Landscape Maintenance",null,null,null,{"$f":"(+D42*$D$30)+D42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",null,null,null,{"$f":"(+D43*$D$30)+D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Property Management:"]
[null,"On-site             ",null,null,{"$f":"(+D45*$D$30)+D45","v":0},{"$f":"(+E45*$D$30)+E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contracted (Off-Site)",null,null,{"$f":"(+D46*$D$30)+D46","v":0},{"$f":"(+E46*$D$30)+E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Professional Services:"]
[null,"Legal             ",null,null,{"$f":"(+D48*$D$30)+D48","v":0},{"$f":"(+E48*$D$30)+E48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accounting",null,null,0,{"$f":"(+E49*$D$30)+E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Office & Administration",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Advertising/Marketing & Promotion",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Turnover",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes(non-real estate)",null,null,null,{"$f":"(+D53*$D$30)+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Payroll Taxes",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other: (list below)"]
[null,null,null,null,{"$f":"(+D57*$D$30)+D57","v":0},{"$f":"(+E57*$D$30)+E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"(+D58*$D$30)+D58","v":0},{"$f":"(+E58*$D$30)+E58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["                            "]
["Total Annual Operating Expenses:",null,null,{"$f":"SUM(D34:D59)","v":0},{"$f":"SUM(E34:E59)","v":0},{"$f":"SUM(F34:F59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Commercial Operating Budget Analysis"]
[]
["Less Debt Service:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES for Debt Service data fields"]
[]
["Permanent loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERM LOAN: ","Full lender interest rate before  any OAHTC reduction"]
["Rate","Term (Years)","Loan 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,"Term of permanent loan in years"]
[null,null,null,{"$f":"IF($B$69>=D33,PMT($A$69/12,$B$69*12,-$C$69,0,0)*12,0)","v":0},{"$f":"IF($B$69>=E33,PMT($A$69/12,$B$69*12,-$C$69,0,0)*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Term of permanent loan in years"]
[]
[]
["Other Loans / Deferred Fee"]
["Deferred Developer Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate"]
["Rate","Term (Years)","Loan Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Length of Term / Loan"]
[null,null,null,{"$f":"IF($B$75>=D33,PMT($A$75/12,$B$75*12,-$C$75,0,0)*12,0)","v":0},{"$f":"IF($B$75>=E33,PMT($A$75/12,$B$75*12,-$C$75,0,0)*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loan amount deferred"]
["Amortized Debt (HOME Loan, , Partnership Loans, etc.) & Cash flow Loans"]
["Rate","Term (Years)","Loan Amount"]
[null,null,null,{"$f":"IF($B78>=D$10,PMT($A78/12,$B78*12,-$C78,0,0)*12,0)","v":0},{"$f":"IF($B78>=E$10,PMT($A78/12,$B78*12,-$C78,0,0)*12,0)","v":0},{"$f":"IF($B78>=F$10,PMT($A78/12,$B78*12,-$C78,0,0)*12,0)","v":0},{"$f":"IF($B78>=G$10,PMT($A78/12,$B78*12,-$C78,0,0)*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest rate"]
[null,null,null,{"$f":"IF($B79>=D$10,PMT($A79/12,$B79*12,-$C79,0,0)*12,0)","v":0},{"$f":"IF($B79>=E$10,PMT($A79/12,$B79*12,-$C79,0,0)*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Length of term in years"]
[null,null,null,{"$f":"IF($B80>=D$10,PMT($A80/12,$B80*12,-$C80,0,0)*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"loan amount total"]
[]
[]
["year: ",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["     Effective Gross Income:",null,null,{"$f":"'Commercial Operating Budget'!D25","v":0},{"$f":"'Commercial Operating Budget'!E25","v":0},{"$f":"'Commercial Operating Budget'!F25","v":0},{"$f":"'Commercial Operating Budget'!G25","v":0},{"$f":"'Commercial Operating Budget'!H25","v":0},{"$f":"'Commercial Operating Budget'!I25","v":0},{"$f":"'Commercial Operating Budget'!J25","v":0},{"$f":"'Commercial Operating Budget'!K25","v":0},{"$f":"'Commercial Operating Budget'!L25","v":0},{"$f":"'Commercial Operating Budget'!M25","v":0},{"$f":"'Commercial Operating Budget'!N25","v":0},{"$f":"'Commercial Operating Budget'!O25","v":0},{"$f":"'Commercial Operating Budget'!P25","v":0},{"$f":"'Commercial Operating Budget'!Q25","v":0},{"$f":"'Commercial Operating Budget'!R25","v":0},{"$f":"'Commercial Operating Budget'!S25","v":0},{"$f":"'Commercial Operating Budget'!T25","v":0},{"$f":"'Commercial Operating Budget'!U25","v":0},{"$f":"'Commercial Operating Budget'!V25","v":0},{"$f":"'Commercial Operating Budget'!W25","v":0},{"$f":"'Commercial Operating Budget'!X25","v":0},{"$f":"'Commercial Operating Budget'!Y25","v":0},{"$f":"'Commercial Operating Budget'!Z25","v":0},{"$f":"'Commercial Operating Budget'!AA25","v":0},{"$f":"'Commercial Operating Budget'!AB25","v":0},{"$f":"'Commercial Operating Budget'!AC25","v":0},{"$f":"'Commercial Operating Budget'!AD25","v":0},{"$f":"'Commercial Operating Budget'!AE25","v":0},{"$f":"'Commercial Operating Budget'!AF25","v":0},{"$f":"'Commercial Operating Budget'!AG25","v":0}]
["     Total Annual Operating Expenses:",null,null,{"$f":"D60","v":0},{"$f":"E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     Net Operating Income:",null,null,{"$f":"D84-D85","v":0},{"$f":"E84-E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     Primary Debt Service",null,null,{"$f":"D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     Total Debt Service",null,null,{"$f":"SUM(D78:D80)+D69+D75","v":0},{"$f":"SUM(E78:E80)+E69+E75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Cash Flow Per Year Primary:",null,null,{"$f":"D86-D87","v":0},{"$f":"E86-E87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Cash Flow Per Year Total:",null,null,{"$f":"+D86-D88","v":0},{"$f":"+E86-E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     Primary Debt Coverage Ratio",null,null,{"$f":"IF(ISERROR(D86/D87),\"-\",D86/D87)","v":"-"},{"$f":"IF(ISERROR(E86/E87),\"-\",E86/E87)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["     Total Debt Coverage Ratio",null,null,{"$f":"IF(ISERROR(D86/D88),\"-\",D86/D88)","v":"-"},{"$f":"IF(ISERROR(E86/E88),\"-\",E86/E88)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"LIHTC Calc (site Entry)","index":15,"n_rows":325,"n_cols":26,"rows_kept":325,"cut":false,"hidden":true,"merged":[[54,0,54,6],[54,12,54,18],[46,0,46,6],[46,12,46,18],[48,0,48,6],[48,12,48,18],[50,0,50,6],[50,12,50,18],[52,0,52,6],[52,12,52,18],[53,0,53,6],[53,12,53,18],[39,0,39,6],[39,12,39,18],[40,1,40,6],[40,13,40,18],[41,4,41,5],[41,16,41,17],[42,0,42,6],[42,12,42,18],[44,0,44,6],[44,12,44,18],[33,0,33,8],[33,12,33,20],[32,0,32,6],[32,12,32,18],[36,0,36,6],[36,12,36,18],[34,1,34,6],[34,13,34,18],[37,1,37,6],[37,13,37,18],[21,0,21,6],[21,12,21,18],[20,0,20,6],[20,12,20,18],[23,0,23,10],[23,12,23,22],[22,0,22,6],[22,12,22,18],[26,1,26,6],[26,13,26,18],[25,0,25,6],[25,12,25,18],[14,0,14,2],[14,3,14,10],[14,12,14,14],[14,15,14,22],[15,0,15,2],[15,3,15,10],[15,12,15,14],[15,15,15,22],[18,5,18,10],[18,17,18,22],[6,0,6,1],[6,2,6,7],[8,0,8,1],[8,2,8,7],[9,0,9,10],[12,0,12,10],[12,12,12,22],[6,12,6,13],[6,14,6,19],[8,12,8,13],[8,14,8,19],[9,12,9,22],[11,0,11,10],[11,12,11,22],[60,0,60,1],[60,2,60,7],[60,12,60,13],[60,14,60,19],[62,0,62,1],[62,2,62,7],[62,12,62,13],[62,14,62,19],[63,0,63,10],[63,12,63,22],[65,0,65,10],[65,12,65,22],[66,0,66,10],[66,12,66,22],[68,0,68,2],[68,3,68,10],[68,12,68,14],[68,15,68,22],[69,0,69,2],[69,3,69,10],[69,12,69,14],[69,15,69,22],[72,5,72,10],[72,17,72,22],[74,0,74,6],[74,12,74,18],[75,0,75,6],[75,12,75,18],[76,0,76,6],[76,12,76,18],[77,0,77,10],[77,12,77,22],[79,0,79,6],[79,12,79,18],[80,1,80,6],[80,13,80,18],[86,0,86,6],[86,12,86,18],[87,0,87,8],[87,12,87,20],[88,1,88,6],[88,13,88,18],[90,0,90,6],[90,12,90,18],[91,1,91,6],[91,13,91,18],[93,0,93,6],[93,12,93,18],[94,1,94,6],[94,13,94,18],[95,4,95,5],[95,16,95,17],[96,0,96,6],[96,12,96,18],[98,0,98,6],[98,12,98,18],[100,0,100,6],[100,12,100,18],[102,0,102,6],[102,12,102,18],[104,0,104,6],[104,12,104,18],[106,0,106,6],[106,12,106,18],[107,0,107,6],[107,12,107,18],[108,0,108,6],[108,12,108,18],[114,0,114,1],[114,2,114,7],[114,12,114,13],[114,14,114,19],[116,0,116,1],[116,2,116,7],[116,12,116,13],[116,14,116,19],[117,0,117,10],[117,12,117,22],[119,0,119,10],[119,12,119,22],[120,0,120,10],[120,12,120,22],[122,0,122,2],[122,3,122,10],[122,12,122,14],[122,15,122,22],[123,0,123,2],[123,3,123,10],[123,12,123,14],[123,15,123,22],[126,5,126,10],[126,17,126,22],[128,0,128,6],[128,12,128,18],[129,0,129,6],[129,12,129,18],[130,0,130,6],[130,12,130,18],[131,0,131,10],[131,12,131,22],[133,0,133,6],[133,12,133,18],[134,1,134,6],[134,13,134,18],[140,0,140,6],[140,12,140,18],[141,0,141,8],[141,12,141,20],[142,1,142,6],[142,13,142,18],[144,0,144,6],[144,12,144,18],[145,1,145,6],[145,13,145,18],[147,0,147,6],[147,12,147,18],[148,1,148,6],[148,13,148,18],[149,4,149,5],[149,16,149,17],[150,0,150,6],[150,12,150,18],[152,0,152,6],[152,12,152,18],[154,0,154,6],[154,12,154,18],[156,0,156,6],[156,12,156,18],[158,0,158,6],[158,12,158,18],[160,0,160,6],[160,12,160,18],[161,0,161,6],[161,12,161,18],[162,0,162,6],[162,12,162,18],[168,0,168,1],[168,2,168,7],[168,12,168,13],[168,14,168,19],[170,0,170,1],[170,2,170,7],[170,12,170,13],[170,14,170,19],[171,0,171,10],[171,12,171,22],[173,0,173,10],[173,12,173,22],[174,0,174,10],[174,12,174,22],[176,0,176,2],[176,3,176,10],[176,12,176,14],[176,15,176,22],[177,0,177,2],[177,3,177,10],[177,12,177,14],[177,15,177,22],[180,5,180,10],[180,17,180,22],[182,0,182,6],[182,12,182,18],[183,0,183,6],[183,12,183,18],[184,0,184,6],[184,12,184,18],[185,0,185,10],[185,12,185,22],[187,0,187,6],[187,12,187,18],[188,1,188,6],[188,13,188,18],[194,0,194,6],[194,12,194,18],[195,0,195,8],[195,12,195,20],[196,1,196,6],[196,13,196,18],[198,0,198,6],[198,12,198,18],[199,1,199,6],[199,13,199,18],[201,0,201,6],[201,12,201,18],[202,1,202,6],[202,13,202,18],[203,4,203,5],[203,16,203,17],[204,0,204,6],[204,12,204,18],[206,0,206,6],[206,12,206,18],[208,0,208,6],[208,12,208,18],[210,0,210,6],[210,12,210,18],[212,0,212,6],[212,12,212,18],[214,0,214,6],[214,12,214,18],[215,0,215,6],[215,12,215,18],[216,0,216,6],[216,12,216,18],[222,0,222,1],[222,2,222,7],[222,12,222,13],[222,14,222,19],[224,0,224,1],[224,2,224,7],[224,12,224,13],[224,14,224,19],[225,0,225,10],[225,12,225,22],[227,0,227,10],[227,12,227,22],[228,0,228,10],[228,12,228,22],[230,0,230,2],[230,3,230,10],[230,12,230,14],[230,15,230,22],[231,0,231,2],[231,3,231,10],[231,12,231,14],[231,15,231,22],[234,5,234,10],[234,17,234,22],[236,0,236,6],[236,12,236,18],[237,0,237,6],[237,12,237,18],[238,0,238,6],[238,12,238,18],[239,0,239,10],[239,12,239,22],[241,0,241,6],[241,12,241,18],[242,1,242,6],[242,13,242,18],[248,0,248,6],[248,12,248,18],[249,0,249,8],[249,12,249,20],[250,1,250,6],[250,13,250,18],[252,0,252,6],[252,12,252,18],[253,1,253,6],[253,13,253,18],[255,0,255,6],[255,12,255,18],[256,1,256,6],[256,13,256,18],[257,4,257,5],[257,16,257,17],[258,0,258,6],[258,12,258,18],[260,0,260,6],[260,12,260,18],[262,0,262,6],[262,12,262,18],[264,0,264,6],[264,12,264,18],[266,0,266,6],[266,12,266,18],[268,0,268,6],[268,12,268,18],[269,0,269,6],[269,12,269,18],[270,0,270,6],[270,12,270,18],[276,0,276,1],[276,2,276,7],[276,12,276,13],[276,14,276,19],[278,0,278,1],[278,2,278,7],[278,12,278,13],[278,14,278,19],[279,0,279,10],[279,12,279,22],[281,0,281,10],[281,12,281,22],[282,0,282,10],[282,12,282,22],[284,0,284,2],[284,3,284,10],[284,12,284,14],[284,15,284,22],[285,0,285,2],[285,3,285,10],[285,12,285,14],[285,15,285,22],[288,5,288,10],[288,17,288,22],[290,0,290,6],[290,12,290,18],[291,0,291,6],[291,12,291,18],[292,0,292,6],[292,12,292,18],[293,0,293,10],[293,12,293,22],[295,0,295,6],[295,12,295,18],[312,0,312,6],[312,12,312,18],[296,1,296,6],[296,13,296,18],[302,0,302,6],[302,12,302,18],[303,0,303,8],[303,12,303,20],[304,1,304,6],[304,13,304,18],[306,0,306,6],[306,12,306,18],[2,0,2,11],[4,1,4,4],[323,0,323,6],[323,12,323,18],[324,0,324,6],[324,12,324,18],[314,0,314,6],[314,12,314,18],[316,0,316,6],[316,12,316,18],[318,0,318,6],[318,12,318,18],[320,0,320,6],[320,12,320,18],[322,0,322,6],[322,12,322,18],[307,1,307,6],[307,13,307,18],[309,0,309,6],[309,12,309,18],[310,1,310,6],[310,13,310,18],[311,4,311,5],[311,16,311,17]]}
[]
["Calculation of Tax Credit - By Site"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[null,"How many sites does your project have?",null,null,null,"1-2"]
[]
["Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"},null,"Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"},null,"1-2","A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3-4","B"]
["Site: ",null,{"$f":"'Budget Uses'!$G$7","v":"SITE A"},null,null,null,null,null,null,null,null,null,"Site: ",null,{"$f":"'Budget Uses'!$H$7","v":"SITE B"},null,null,null,null,null,null,null,null,null,"5-6","C"]
["Tax credits are calculated on an annual basis. ",null,null,null,null,null,null,null,null,null,null,null,"Tax credits are calculated on an annual basis. ",null,null,null,null,null,null,null,null,null,null,null,"7-8","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9-10","E"]
["Basis Boost",null,null,null,null,null,null,null,null,null,null,null,"Basis Boost",null,null,null,null,null,null,null,null,null,null,null,"11-12","F"]
["If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: ",null,null,null,null,null,null,null,null,null,null,null,"If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: "]
[]
["QCT Number:",null,null,null,null,null,null,null,null,null,null,null,"QCT Number:"]
["DDA Area:",null,null,null,null,null,null,null,null,null,null,null,"DDA Area:"]
[]
[]
[null,null,null,null,null,"Applicable column to be populated based on selection above",null,null,null,null,null,null,null,null,null,null,null,"Applicable column to be populated based on selection above"]
[null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
["Total Project Costs",null,null,null,null,null,null,{"$f":"SUM('Budget Uses'!$G$126:'Budget Uses'!$G$131)","v":0},{"$f":"IF(AND(D15=\"\",D16=\"\"),'Budget Uses'!$G$202,\"\")","v":0},{"$f":"IF(OR(D15<>\"\",D16<>\"\"),'Budget Uses'!$G$202,0)","v":0},{"$f":"SUM(H21:J21)","v":0},null,"Total Project Costs",null,null,null,null,null,null,{"$f":"SUM('Budget Uses'!$H$126:'Budget Uses'!$H$131)","v":0},{"$f":"IF(AND(P15=\"\",P16=\"\"),'Budget Uses'!$H$202,\"\")","v":0},{"$f":"IF(OR(P15<>\"\",P16<>\"\"),'Budget Uses'!$H$202,0)","v":0},{"$f":"SUM(T21:V21)","v":0}]
["Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,{"$f":"'Budget Uses'!$G$126","v":0},{"$f":"IF(AND(D15=\"\",D16=\"\"),'Budget Uses'!$G$86+'Budget Uses'!$G$92+'Budget Uses'!$G$93+'Budget Uses'!$G$96+'Budget Uses'!$G$98+'Budget Uses'!$G$116+'Budget Uses'!$G$126+'Budget Uses'!$G$146+'Budget Uses'!$G$166+'Budget Uses'!$G$170+'Budget Uses'!$G$171+'Budget Uses'!$G$186+'Budget Uses'!$G$196+'Budget Uses'!$G$197,\"\")","v":0},{"$f":"IF(OR(D15<>\"\",D16<>\"\"),'Budget Uses'!$G$86+'Budget Uses'!$G$92+'Budget Uses'!$G$93+'Budget Uses'!$G$96+'Budget Uses'!$G$98+'Budget Uses'!$G$116+'Budget Uses'!$G$126+'Budget Uses'!$G$146+'Budget Uses'!$G$166+'Budget Uses'!$G$170+'Budget Uses'!$G$171+'Budget Uses'!$G$186+'Budget Uses'!$G$196+'Budget Uses'!$G$197,0)","v":0},{"$f":"SUM(H22:J22)","v":0},null,"Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,{"$f":"'Budget Uses'!$H$126","v":0},{"$f":"IF(AND(P15=\"\",P16=\"\"),'Budget Uses'!$H$86+'Budget Uses'!$H$92+'Budget Uses'!$H$93+'Budget Uses'!$H$96+'Budget Uses'!$H$98+'Budget Uses'!$H$116+'Budget Uses'!$H$126+'Budget Uses'!$H$146+'Budget Uses'!$H$166+'Budget Uses'!$H$170+'Budget Uses'!$H$171+'Budget Uses'!$H$186+'Budget Uses'!$H$196+'Budget Uses'!$H$197,\"\")","v":0},{"$f":"IF(OR(P15<>\"\",P16<>\"\"),'Budget Uses'!$H$86+'Budget Uses'!$H$92+'Budget Uses'!$H$93+'Budget Uses'!$H$96+'Budget Uses'!$H$98+'Budget Uses'!$H$116+'Budget Uses'!$H$126+'Budget Uses'!$H$146+'Budget Uses'!$H$166+'Budget Uses'!$H$170+'Budget Uses'!$H$171+'Budget Uses'!$H$186+'Budget Uses'!$H$196+'Budget Uses'!$H$197,0)","v":0},{"$f":"SUM(T22:V22)","v":0}]
[]
["Basis Calculation",null,null,null,null,null,null,null,null,null,null,null,"Basis Calculation"]
[null,null,null,null,null,null,"Use applicable column for data entry",null,null,null,null,null,null,null,null,null,null,null,"Use applicable column for data entry"]
["Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,"Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
[null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,{"$f":"SUM(H27:J27)","v":0},null,null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,{"$f":"SUM(T27:V27)","v":0}]
[null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,{"$f":"SUM(H28:J28)","v":0},null,null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,{"$f":"SUM(T28:V28)","v":0}]
[null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H29:J29)","v":0},null,null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T29:V29)","v":0}]
[null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H30:J30)","v":0},null,null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T30:V30)","v":0}]
[null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H31:J31)","v":0},null,null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T31:V31)","v":0}]
[]
["Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H21-H22-H27-H28-H29-H30-H31),\"-\",H21-H22-H27-H28-H29-H30-H31)","v":0},{"$f":"IF(ISERROR(I21-I22-I27-I28-I29-I30-I31),\"-\",I21-I22-I27-I28-I29-I30-I31)","v":0},{"$f":"IF(ISERROR(J21-J22-J27-J28-J29-J30-J31),\"-\",J21-J22-J27-J28-J29-J30-J31)","v":0},{"$f":"SUM(H33:J33)","v":0},null,"Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T21-T22-T27-T28-T29-T30-T31),\"-\",T21-T22-T27-T28-T29-T30-T31)","v":0},{"$f":"IF(ISERROR(U21-U22-U27-U28-U29-U30-U31),\"-\",U21-U22-U27-U28-U29-U30-U31)","v":0},{"$f":"IF(ISERROR(V21-V22-V27-V28-V29-V30-V31),\"-\",V21-V22-V27-V28-V29-V30-V31)","v":0},{"$f":"SUM(T33:V33)","v":0}]
[]
[null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3,null,null,null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3]
[]
["Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H35*H33),\"-\",H35*H33)","v":0},{"$f":"IF(ISERROR(I35*I33),\"-\",I35*I33)","v":0},{"$f":"IF(ISERROR(J35*J33),\"-\",J35*J33)","v":0},{"$f":"SUM(H37:J37)","v":0},null,"Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T35*T33),\"-\",T35*T33)","v":0},{"$f":"IF(ISERROR(U35*U33),\"-\",U35*U33)","v":0},{"$f":"IF(ISERROR(V35*V33),\"-\",V35*V33)","v":0},{"$f":"SUM(T37:V37)","v":0}]
[null,"Multiplied by the applicable fraction",null,null,null,null,null,null,null,null,null,null,null,"Multiplied by the applicable fraction"]
[]
["Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H37*H38),\"-\",H37*H38)","v":0},{"$f":"IF(ISERROR(I37*I38),\"-\",I37*I38)","v":0},{"$f":"IF(ISERROR(J37*J38),\"-\",J37*J38)","v":0},{"$f":"SUM(H40:J40)","v":0},null,"Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T37*T38),\"-\",T37*T38)","v":0},{"$f":"IF(ISERROR(U37*U38),\"-\",U37*U38)","v":0},{"$f":"IF(ISERROR(V37*V38),\"-\",V37*V38)","v":0},{"$f":"SUM(T40:V40)","v":0}]
[null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,null,null,null,null,null,null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0}]
[null,null,null,null,"Month / Year used",null,null,null,null,null,null,null,null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"}]
["Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(H40*H41),\"-\",H40*H41)","v":0},{"$f":"IF(ISERROR(I40*I41),\"-\",I40*I41)","v":0},{"$f":"IF(ISERROR(J40*J41),\"-\",J40*J41)","v":0},{"$f":"SUM(H43:J43)","v":0},null,"Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(T40*T41),\"-\",T40*T41)","v":0},{"$f":"IF(ISERROR(U40*U41),\"-\",U40*U41)","v":0},{"$f":"IF(ISERROR(V40*V41),\"-\",V40*V41)","v":0},{"$f":"SUM(T43:V43)","v":0}]
[]
["Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"SUM(H45:J45)","v":0},null,"Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T45:V45)","v":0}]
[]
["Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"H45*10","v":0},{"$f":"I45*10","v":0},{"$f":"J45*10","v":0},{"$f":"SUM(H47:J47)","v":0},null,"Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"T45*10","v":0},{"$f":"U45*10","v":0},{"$f":"V45*10","v":0},{"$f":"SUM(T47:V47)","v":0}]
[]
["Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,null,null,null,null,null,"Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0}]
[]
["Tax Credit Equity",null,null,null,null,null,null,{"$f":"H47*H49","v":0},{"$f":"I47*I49","v":0},{"$f":"J47*J49","v":0},{"$f":"SUM(H51:J51)","v":0},null,"Tax Credit Equity",null,null,null,null,null,null,{"$f":"T47*T49","v":0},{"$f":"U47*U49","v":0},{"$f":"V47*V49","v":0},{"$f":"SUM(T51:V51)","v":0}]
[]
["Percentage of Limited Partnership proceeds",null,null,null,null,null,null,null,null,null,null,null,"Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0}]
["From table on Tax Credit Sale Information page",null,null,null,null,null,null,null,null,null,null,null,"From table on Tax Credit Sale Information page"]
["Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"H51*H53","v":0},{"$f":"I51*I53","v":0},{"$f":"J51*J53","v":0},{"$f":"SUM(H55:J55)","v":0},null,"Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"T51*T53","v":0},{"$f":"U51*U53","v":0},{"$f":"V51*V53","v":0},{"$f":"SUM(T55:V55)","v":0}]
[]
[]
[]
[]
[]
["Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"},null,"Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"}]
[]
["Site: ",null,{"$f":"'Budget Uses'!$I$7","v":"SITE C"},null,null,null,null,null,null,null,null,null,"Site: ",null,{"$f":"'Budget Uses'!$J$7","v":"SITE D"}]
["Tax credits are calculated on an annual basis. ",null,null,null,null,null,null,null,null,null,null,null,"Tax credits are calculated on an annual basis. "]
[]
["Basis Boost",null,null,null,null,null,null,null,null,null,null,null,"Basis Boost"]
["If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: ",null,null,null,null,null,null,null,null,null,null,null,"If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: "]
[]
["QCT Number:",null,null,null,null,null,null,null,null,null,null,null,"QCT Number:"]
["DDA Area:",null,null,null,null,null,null,null,null,null,null,null,"DDA Area:"]
[]
[]
[null,null,null,null,null,"Applicable column to be populated based on selection above",null,null,null,null,null,null,null,null,null,null,null,"Applicable column to be populated based on selection above"]
[null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
["Total Project Costs",null,null,null,null,null,null,{"$f":"SUM('Budget Uses'!$I$126:'Budget Uses'!$I$131)","v":0},{"$f":"IF(AND(D69=\"\",D70=\"\"),'Budget Uses'!$I$202,\"\")","v":0},{"$f":"IF(OR(D69<>\"\",D70<>\"\"),'Budget Uses'!$I$202,0)","v":0},{"$f":"SUM(H75:J75)","v":0},null,"Total Project Costs",null,null,null,null,null,null,{"$f":"SUM('Budget Uses'!$J$126:'Budget Uses'!$J$131)","v":0},{"$f":"IF(AND(P69=\"\",P70=\"\"),'Budget Uses'!$J$202,\"\")","v":0},{"$f":"IF(OR(P69<>\"\",P70<>\"\"),'Budget Uses'!$J$202,0)","v":0},{"$f":"SUM(T75:V75)","v":0}]
["Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,{"$f":"'Budget Uses'!$I$126","v":0},{"$f":"IF(AND(D69=\"\",D70=\"\"),'Budget Uses'!$I$86+'Budget Uses'!$I$92+'Budget Uses'!$I$93+'Budget Uses'!$I$96+'Budget Uses'!$I$98+'Budget Uses'!$I$116+'Budget Uses'!$I$126+'Budget Uses'!$I$146+'Budget Uses'!$I$166+'Budget Uses'!$I$170+'Budget Uses'!$I$171+'Budget Uses'!$I$186+'Budget Uses'!$I$196+'Budget Uses'!$I$197,\"\")","v":0},{"$f":"IF(OR(D69<>\"\",D70<>\"\"),'Budget Uses'!$I$86+'Budget Uses'!$I$92+'Budget Uses'!$I$93+'Budget Uses'!$I$96+'Budget Uses'!$I$98+'Budget Uses'!$I$116+'Budget Uses'!$I$126+'Budget Uses'!$I$146+'Budget Uses'!$I$166+'Budget Uses'!$I$170+'Budget Uses'!$I$171+'Budget Uses'!$I$186+'Budget Uses'!$I$196+'Budget Uses'!$I$197,0)","v":0},{"$f":"SUM(H76:J76)","v":0},null,"Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,{"$f":"'Budget Uses'!$J$126","v":0},{"$f":"IF(AND(P69=\"\",P70=\"\"),'Budget Uses'!$J$86+'Budget Uses'!$J$92+'Budget Uses'!$J$93+'Budget Uses'!$J$96+'Budget Uses'!$J$98+'Budget Uses'!$J$116+'Budget Uses'!$J$126+'Budget Uses'!$J$146+'Budget Uses'!$J$166+'Budget Uses'!$J$170+'Budget Uses'!$J$171+'Budget Uses'!$J$186+'Budget Uses'!$J$196+'Budget Uses'!$J$197,\"\")","v":0},{"$f":"IF(OR(P69<>\"\",P70<>\"\"),'Budget Uses'!$J$86+'Budget Uses'!$J$92+'Budget Uses'!$J$93+'Budget Uses'!$J$96+'Budget Uses'!$J$98+'Budget Uses'!$J$116+'Budget Uses'!$J$126+'Budget Uses'!$J$146+'Budget Uses'!$J$166+'Budget Uses'!$J$170+'Budget Uses'!$J$171+'Budget Uses'!$J$186+'Budget Uses'!$J$196+'Budget Uses'!$J$197,0)","v":0},{"$f":"SUM(T76:V76)","v":0}]
[]
["Basis Calculation",null,null,null,null,null,null,null,null,null,null,null,"Basis Calculation"]
[null,null,null,null,null,null,"Use applicable column for data entry",null,null,null,null,null,null,null,null,null,null,null,"Use applicable column for data entry"]
["Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,"Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
[null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,{"$f":"SUM(H81:J81)","v":0},null,null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,{"$f":"SUM(T81:V81)","v":0}]
[null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,{"$f":"SUM(H82:J82)","v":0},null,null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,{"$f":"SUM(T82:V82)","v":0}]
[null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H83:J83)","v":0},null,null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T83:V83)","v":0}]
[null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H84:J84)","v":0},null,null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T84:V84)","v":0}]
[null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H85:J85)","v":0},null,null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T85:V85)","v":0}]
[]
["Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H75-H76-H81-H82-H83-H84-H85),\"-\",H75-H76-H81-H82-H83-H84-H85)","v":0},{"$f":"IF(ISERROR(I75-I76-I81-I82-I83-I84-I85),\"-\",I75-I76-I81-I82-I83-I84-I85)","v":0},{"$f":"IF(ISERROR(J75-J76-J81-J82-J83-J84-J85),\"-\",J75-J76-J81-J82-J83-J84-J85)","v":0},{"$f":"SUM(H87:J87)","v":0},null,"Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T75-T76-T81-T82-T83-T84-T85),\"-\",T75-T76-T81-T82-T83-T84-T85)","v":0},{"$f":"IF(ISERROR(U75-U76-U81-U82-U83-U84-U85),\"-\",U75-U76-U81-U82-U83-U84-U85)","v":0},{"$f":"IF(ISERROR(V75-V76-V81-V82-V83-V84-V85),\"-\",V75-V76-V81-V82-V83-V84-V85)","v":0},{"$f":"SUM(T87:V87)","v":0}]
[]
[null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3,null,null,null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3]
[]
["Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H89*H87),\"-\",H89*H87)","v":0},{"$f":"IF(ISERROR(I89*I87),\"-\",I89*I87)","v":0},{"$f":"IF(ISERROR(J89*J87),\"-\",J89*J87)","v":0},{"$f":"SUM(H91:J91)","v":0},null,"Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T89*T87),\"-\",T89*T87)","v":0},{"$f":"IF(ISERROR(U89*U87),\"-\",U89*U87)","v":0},{"$f":"IF(ISERROR(V89*V87),\"-\",V89*V87)","v":0},{"$f":"SUM(T91:V91)","v":0}]
[null,"Multiplied by the applicable fraction",null,null,null,null,null,null,null,null,null,null,null,"Multiplied by the applicable fraction"]
[]
["Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H91*H92),\"-\",H91*H92)","v":0},{"$f":"IF(ISERROR(I91*I92),\"-\",I91*I92)","v":0},{"$f":"IF(ISERROR(J91*J92),\"-\",J91*J92)","v":0},{"$f":"SUM(H94:J94)","v":0},null,"Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T91*T92),\"-\",T91*T92)","v":0},{"$f":"IF(ISERROR(U91*U92),\"-\",U91*U92)","v":0},{"$f":"IF(ISERROR(V91*V92),\"-\",V91*V92)","v":0},{"$f":"SUM(T94:V94)","v":0}]
[null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0},null,null,null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0}]
[null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"},null,null,null,null,null,null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"}]
["Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(H94*H95),\"-\",H94*H95)","v":0},{"$f":"IF(ISERROR(I94*I95),\"-\",I94*I95)","v":0},{"$f":"IF(ISERROR(J94*J95),\"-\",J94*J95)","v":0},{"$f":"SUM(H97:J97)","v":0},null,"Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(T94*T95),\"-\",T94*T95)","v":0},{"$f":"IF(ISERROR(U94*U95),\"-\",U94*U95)","v":0},{"$f":"IF(ISERROR(V94*V95),\"-\",V94*V95)","v":0},{"$f":"SUM(T97:V97)","v":0}]
[]
["Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"SUM(H99:J99)","v":0},null,"Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T99:V99)","v":0}]
[]
["Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"H99*10","v":0},{"$f":"I99*10","v":0},{"$f":"J99*10","v":0},{"$f":"SUM(H101:J101)","v":0},null,"Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"T99*10","v":0},{"$f":"U99*10","v":0},{"$f":"V99*10","v":0},{"$f":"SUM(T101:V101)","v":0}]
[]
["Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0},null,null,"Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0}]
[]
["Tax Credit Equity",null,null,null,null,null,null,{"$f":"H101*H103","v":0},{"$f":"I101*I103","v":0},{"$f":"J101*J103","v":0},{"$f":"SUM(H105:J105)","v":0},null,"Tax Credit Equity",null,null,null,null,null,null,{"$f":"T101*T103","v":0},{"$f":"U101*U103","v":0},{"$f":"V101*V103","v":0},{"$f":"SUM(T105:V105)","v":0}]
[]
["Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0},null,null,"Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0}]
["From table on Tax Credit Sale Information page",null,null,null,null,null,null,null,null,null,null,null,"From table on Tax Credit Sale Information page"]
["Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"H105*H107","v":0},{"$f":"I105*I107","v":0},{"$f":"J105*J107","v":0},{"$f":"SUM(H109:J109)","v":0},null,"Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"T105*T107","v":0},{"$f":"U105*U107","v":0},{"$f":"V105*V107","v":0},{"$f":"SUM(T109:V109)","v":0}]
[]
[]
[]
[]
[]
["Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"},null,"Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"}]
[]
["Site: ",null,{"$f":"'Budget Uses'!$K$7","v":"SITE E"},null,null,null,null,null,null,null,null,null,"Site: ",null,{"$f":"'Budget Uses'!$L$7","v":"SITE F"}]
["Tax credits are calculated on an annual basis. ",null,null,null,null,null,null,null,null,null,null,null,"Tax credits are calculated on an annual basis. "]
[]
["Basis Boost",null,null,null,null,null,null,null,null,null,null,null,"Basis Boost"]
["If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: ",null,null,null,null,null,null,null,null,null,null,null,"If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: "]
[]
["QCT Number:",null,null,null,null,null,null,null,null,null,null,null,"QCT Number:"]
["DDA Area:",null,null,null,null,null,null,null,null,null,null,null,"DDA Area:"]
[]
[]
[null,null,null,null,null,"Applicable column to be populated based on selection above",null,null,null,null,null,null,null,null,null,null,null,"Applicable column to be populated based on selection above"]
[null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
["Total Project Costs",null,null,null,null,null,null,{"$f":"SUM('Budget Uses'!$K$126:'Budget Uses'!$K$131)","v":0},{"$f":"IF(AND(D123=\"\",D124=\"\"),'Budget Uses'!$K$202,\"\")","v":0},{"$f":"IF(OR(D123<>\"\",D124<>\"\"),'Budget Uses'!$K$202,0)","v":0},{"$f":"SUM(H129:J129)","v":0},null,"Total Project Costs",null,null,null,null,null,null,{"$f":"SUM('Budget Uses'!$L$126:'Budget Uses'!$L$131)","v":0},{"$f":"IF(AND(P123=\"\",P124=\"\"),'Budget Uses'!$L$202,\"\")","v":0},{"$f":"IF(OR(P123<>\"\",P124<>\"\"),'Budget Uses'!$L$202,0)","v":0},{"$f":"SUM(T129:V129)","v":0}]
["Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,{"$f":"'Budget Uses'!$K$126","v":0},{"$f":"IF(AND(D123=\"\",D124=\"\"),'Budget Uses'!$K$86+'Budget Uses'!$K$92+'Budget Uses'!$K$93+'Budget Uses'!$K$96+'Budget Uses'!$K$98+'Budget Uses'!$K$116+'Budget Uses'!$K$126+'Budget Uses'!$K$146+'Budget Uses'!$K$166+'Budget Uses'!$K$170+'Budget Uses'!$K$171+'Budget Uses'!$K$186+'Budget Uses'!$K$196+'Budget Uses'!$K$197,\"\")","v":0},{"$f":"IF(OR(D123<>\"\",D124<>\"\"),'Budget Uses'!$K$86+'Budget Uses'!$K$92+'Budget Uses'!$K$93+'Budget Uses'!$K$96+'Budget Uses'!$K$98+'Budget Uses'!$K$116+'Budget Uses'!$K$126+'Budget Uses'!$K$146+'Budget Uses'!$K$166+'Budget Uses'!$K$170+'Budget Uses'!$K$171+'Budget Uses'!$K$186+'Budget Uses'!$K$196+'Budget Uses'!$K$197,0)","v":0},{"$f":"SUM(H130:J130)","v":0},null,"Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,{"$f":"'Budget Uses'!$L$126","v":0},{"$f":"IF(AND(P123=\"\",P124=\"\"),'Budget Uses'!$L$86+'Budget Uses'!$L$92+'Budget Uses'!$L$93+'Budget Uses'!$L$96+'Budget Uses'!$L$98+'Budget Uses'!$L$116+'Budget Uses'!$L$126+'Budget Uses'!$L$146+'Budget Uses'!$L$166+'Budget Uses'!$L$170+'Budget Uses'!$L$171+'Budget Uses'!$L$186+'Budget Uses'!$L$196+'Budget Uses'!$L$197,\"\")","v":0},{"$f":"IF(OR(P123<>\"\",P124<>\"\"),'Budget Uses'!$L$86+'Budget Uses'!$L$92+'Budget Uses'!$L$93+'Budget Uses'!$L$96+'Budget Uses'!$L$98+'Budget Uses'!$L$116+'Budget Uses'!$L$126+'Budget Uses'!$L$146+'Budget Uses'!$L$166+'Budget Uses'!$L$170+'Budget Uses'!$L$171+'Budget Uses'!$L$186+'Budget Uses'!$L$196+'Budget Uses'!$L$197,0)","v":0},{"$f":"SUM(T130:V130)","v":0}]
[]
["Basis Calculation",null,null,null,null,null,null,null,null,null,null,null,"Basis Calculation"]
[null,null,null,null,null,null,"Use applicable column for data entry",null,null,null,null,null,null,null,null,null,null,null,"Use applicable column for data entry"]
["Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,"Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
[null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,{"$f":"SUM(H135:J135)","v":0},null,null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,{"$f":"SUM(T135:V135)","v":0}]
[null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,{"$f":"SUM(H136:J136)","v":0},null,null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,{"$f":"SUM(T136:V136)","v":0}]
[null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H137:J137)","v":0},null,null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T137:V137)","v":0}]
[null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H138:J138)","v":0},null,null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T138:V138)","v":0}]
[null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,{"$f":"SUM(H139:J139)","v":0},null,null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,{"$f":"SUM(T139:V139)","v":0}]
[]
["Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H129-H130-H135-H136-H137-H138-H139),\"-\",H129-H130-H135-H136-H137-H138-H139)","v":0},{"$f":"IF(ISERROR(I129-I130-I135-I136-I137-I138-I139),\"-\",I129-I130-I135-I136-I137-I138-I139)","v":0},{"$f":"IF(ISERROR(J129-J130-J135-J136-J137-J138-J139),\"-\",J129-J130-J135-J136-J137-J138-J139)","v":0},{"$f":"SUM(H141:J141)","v":0},null,"Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T129-T130-T135-T136-T137-T138-T139),\"-\",T129-T130-T135-T136-T137-T138-T139)","v":0},{"$f":"IF(ISERROR(U129-U130-U135-U136-U137-U138-U139),\"-\",U129-U130-U135-U136-U137-U138-U139)","v":0},{"$f":"IF(ISERROR(V129-V130-V135-V136-V137-V138-V139),\"-\",V129-V130-V135-V136-V137-V138-V139)","v":0},{"$f":"SUM(T141:V141)","v":0}]
[]
[null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3,null,null,null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3]
[]
["Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H143*H141),\"-\",H143*H141)","v":0},{"$f":"IF(ISERROR(I143*I141),\"-\",I143*I141)","v":0},{"$f":"IF(ISERROR(J143*J141),\"-\",J143*J141)","v":0},{"$f":"SUM(H145:J145)","v":0},null,"Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T143*T141),\"-\",T143*T141)","v":0},{"$f":"IF(ISERROR(U143*U141),\"-\",U143*U141)","v":0},{"$f":"IF(ISERROR(V143*V141),\"-\",V143*V141)","v":0},{"$f":"SUM(T145:V145)","v":0}]
[null,"Multiplied by the applicable fraction",null,null,null,null,null,null,null,null,null,null,null,"Multiplied by the applicable fraction"]
[]
["Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H145*H146),\"-\",H145*H146)","v":0},{"$f":"IF(ISERROR(I145*I146),\"-\",I145*I146)","v":0},{"$f":"IF(ISERROR(J145*J146),\"-\",J145*J146)","v":0},{"$f":"SUM(H148:J148)","v":0},null,"Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T145*T146),\"-\",T145*T146)","v":0},{"$f":"IF(ISERROR(U145*U146),\"-\",U145*U146)","v":0},{"$f":"IF(ISERROR(V145*V146),\"-\",V145*V146)","v":0},{"$f":"SUM(T148:V148)","v":0}]
[null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0},null,null,null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0}]
[null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"},null,null,null,null,null,null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"}]
["Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(H148*H149),\"-\",H148*H149)","v":0},{"$f":"IF(ISERROR(I148*I149),\"-\",I148*I149)","v":0},{"$f":"IF(ISERROR(J148*J149),\"-\",J148*J149)","v":0},{"$f":"SUM(H151:J151)","v":0},null,"Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(T148*T149),\"-\",T148*T149)","v":0},{"$f":"IF(ISERROR(U148*U149),\"-\",U148*U149)","v":0},{"$f":"IF(ISERROR(V148*V149),\"-\",V148*V149)","v":0},{"$f":"SUM(T151:V151)","v":0}]
[]
["Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"SUM(H153:J153)","v":0},null,"Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T153:V153)","v":0}]
[]
["Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"H153*10","v":0},{"$f":"I153*10","v":0},{"$f":"J153*10","v":0},{"$f":"SUM(H155:J155)","v":0},null,"Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"T153*10","v":0},{"$f":"U153*10","v":0},{"$f":"V153*10","v":0},{"$f":"SUM(T155:V155)","v":0}]
[]
["Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0},null,null,"Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0}]
[]
["Tax Credit Equity",null,null,null,null,null,null,{"$f":"H155*H157","v":0},{"$f":"I155*I157","v":0},{"$f":"J155*J157","v":0},{"$f":"SUM(H159:J159)","v":0},null,"Tax Credit Equity",null,null,null,null,null,null,{"$f":"T155*T157","v":0},{"$f":"U155*U157","v":0},{"$f":"V155*V157","v":0},{"$f":"SUM(T159:V159)","v":0}]
[]
["Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0},null,null,"Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0}]
["From table on Tax Credit Sale Information page",null,null,null,null,null,null,null,null,null,null,null,"From table on Tax Credit Sale Information page"]
["Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"H159*H161","v":0},{"$f":"I159*I161","v":0},{"$f":"J159*J161","v":0},{"$f":"SUM(H163:J163)","v":0},null,"Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"T159*T161","v":0},{"$f":"U159*U161","v":0},{"$f":"V159*V161","v":0},{"$f":"SUM(T163:V163)","v":0}]
[]
[]
[]
[]
[]
["Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"},null,"Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"}]
[]
["Site: ",null,null,null,null,null,null,null,null,null,null,null,"Site: "]
["Tax credits are calculated on an annual basis. ",null,null,null,null,null,null,null,null,null,null,null,"Tax credits are calculated on an annual basis. "]
[]
["Basis Boost",null,null,null,null,null,null,null,null,null,null,null,"Basis Boost"]
["If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: ",null,null,null,null,null,null,null,null,null,null,null,"If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: "]
[]
["QCT Number:",null,null,null,null,null,null,null,null,null,null,null,"QCT Number:"]
["DDA Area:",null,null,null,null,null,null,null,null,null,null,null,"DDA Area:"]
[]
[]
[null,null,null,null,null,"Applicable column to be populated based on selection above",null,null,null,null,null,null,null,null,null,null,null,"Applicable column to be populated based on selection above"]
[null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
["Total Project Costs",null,null,null,null,null,null,null,null,null,{"$f":"H183+I183+J183","v":0},null,"Total Project Costs",null,null,null,null,null,null,null,null,null,{"$f":"T183+U183+V183","v":0}]
["Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,null,null,null,{"$f":"H184+I184+J184","v":0},null,"Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,null,null,null,{"$f":"T184+U184+V184","v":0}]
[]
["Basis Calculation",null,null,null,null,null,null,null,null,null,null,null,"Basis Calculation"]
[null,null,null,null,null,null,"Use applicable column for data entry",null,null,null,null,null,null,null,null,null,null,null,"Use applicable column for data entry"]
["Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,"Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
[null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,null,null,null,"Less portion of federal grant used to finance qualifying developments        "]
[null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,null,null,null,"Less amounts of nonqualified nonrecourse financing "]
[null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,null,null,null,"Less non-qualifying costs or units of higher quality  "]
[null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,null,null,null,"Less Section 48 Rehabilitation Tax Credit  "]
[null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,null,null,null,"Less Historic Tax Credit (Residential Portion Only)  "]
[]
["Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H183-H184-H189-H190-H191-H192-H193),\"-\",H183-H184-H189-H190-H191-H192-H193)","v":0},{"$f":"IF(ISERROR(I183-I184-I189-I190-I191-I192-I193),\"-\",I183-I184-I189-I190-I191-I192-I193)","v":0},{"$f":"IF(ISERROR(J183-J184-J189-J190-J191-J192-J193),\"-\",J183-J184-J189-J190-J191-J192-J193)","v":0},{"$f":"H195+I195+J195","v":0},null,"Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T183-T184-T189-T190-T191-T192-T193),\"-\",T183-T184-T189-T190-T191-T192-T193)","v":0},{"$f":"IF(ISERROR(U183-U184-U189-U190-U191-U192-U193),\"-\",U183-U184-U189-U190-U191-U192-U193)","v":0},{"$f":"IF(ISERROR(V183-V184-V189-V190-V191-V192-V193),\"-\",V183-V184-V189-V190-V191-V192-V193)","v":0},{"$f":"T195+U195+V195","v":0}]
[]
[null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3,null,null,null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3]
[]
["Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H197*H195),\"-\",H197*H195)","v":0},{"$f":"IF(ISERROR(I197*I195),\"-\",I197*I195)","v":0},{"$f":"IF(ISERROR(J197*J195),\"-\",J197*J195)","v":0},{"$f":"H199+I199+J199","v":0},null,"Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T197*T195),\"-\",T197*T195)","v":0},{"$f":"IF(ISERROR(U197*U195),\"-\",U197*U195)","v":0},{"$f":"IF(ISERROR(V197*V195),\"-\",V197*V195)","v":0},{"$f":"T199+U199+V199","v":0}]
[null,"Multiplied by the applicable fraction",null,null,null,null,null,null,null,null,null,null,null,"Multiplied by the applicable fraction"]
[]
["Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H199*H200),\"-\",H199*H200)","v":0},{"$f":"IF(ISERROR(I199*I200),\"-\",I199*I200)","v":0},{"$f":"IF(ISERROR(J199*J200),\"-\",J199*J200)","v":0},{"$f":"H202+I202+J202","v":0},null,"Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T199*T200),\"-\",T199*T200)","v":0},{"$f":"IF(ISERROR(U199*U200),\"-\",U199*U200)","v":0},{"$f":"IF(ISERROR(V199*V200),\"-\",V199*V200)","v":0},{"$f":"T202+U202+V202","v":0}]
[null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0},null,null,null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0}]
[null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"},null,null,null,null,null,null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"}]
["Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(H202*H203),\"-\",H202*H203)","v":0},{"$f":"IF(ISERROR(I202*I203),\"-\",I202*I203)","v":0},{"$f":"IF(ISERROR(J202*J203),\"-\",J202*J203)","v":0},{"$f":"H205+I205+J205","v":0},null,"Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(T202*T203),\"-\",T202*T203)","v":0},{"$f":"IF(ISERROR(U202*U203),\"-\",U202*U203)","v":0},{"$f":"IF(ISERROR(V202*V203),\"-\",V202*V203)","v":0},{"$f":"T205+U205+V205","v":0}]
[]
["Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"H207+I207+J207","v":0},null,"Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"T207+U207+V207","v":0}]
[]
["Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"H207*10","v":0},{"$f":"I207*10","v":0},{"$f":"J207*10","v":0},{"$f":"H209+I209+J209","v":0},null,"Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"T207*10","v":0},{"$f":"U207*10","v":0},{"$f":"V207*10","v":0},{"$f":"T209+U209+V209","v":0}]
[]
["Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0},null,null,"Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0}]
[]
["Tax Credit Equity",null,null,null,null,null,null,{"$f":"H209*H211","v":0},{"$f":"I209*I211","v":0},{"$f":"J209*J211","v":0},{"$f":"H213+I213+J213","v":0},null,"Tax Credit Equity",null,null,null,null,null,null,{"$f":"T209*T211","v":0},{"$f":"U209*U211","v":0},{"$f":"V209*V211","v":0},{"$f":"T213+U213+V213","v":0}]
[]
["Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0},null,null,"Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0}]
["From table on Tax Credit Sale Information page",null,null,null,null,null,null,null,null,null,null,null,"From table on Tax Credit Sale Information page"]
["Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"H213*H215","v":0},{"$f":"I213*I215","v":0},{"$f":"J213*J215","v":0},{"$f":"H217+I217+J217","v":0},null,"Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"T213*T215","v":0},{"$f":"U213*U215","v":0},{"$f":"V213*V215","v":0},{"$f":"T217+U217+V217","v":0}]
[]
[]
[]
[]
[]
["Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"},null,"Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"}]
[]
["Site: ",null,null,null,null,null,null,null,null,null,null,null,"Site: "]
["Tax credits are calculated on an annual basis. ",null,null,null,null,null,null,null,null,null,null,null,"Tax credits are calculated on an annual basis. "]
[]
["Basis Boost",null,null,null,null,null,null,null,null,null,null,null,"Basis Boost"]
["If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: ",null,null,null,null,null,null,null,null,null,null,null,"If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: "]
[]
["QCT Number:",null,null,null,null,null,null,null,null,null,null,null,"QCT Number:"]
["DDA Area:",null,null,null,null,null,null,null,null,null,null,null,"DDA Area:"]
[]
[]
[null,null,null,null,null,"Applicable column to be populated based on selection above",null,null,null,null,null,null,null,null,null,null,null,"Applicable column to be populated based on selection above"]
[null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
["Total Project Costs",null,null,null,null,null,null,null,null,null,{"$f":"H237+I237+J237","v":0},null,"Total Project Costs",null,null,null,null,null,null,null,null,null,{"$f":"T237+U237+V237","v":0}]
["Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,null,null,null,{"$f":"H238+I238+J238","v":0},null,"Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,null,null,null,{"$f":"T238+U238+V238","v":0}]
[]
["Basis Calculation",null,null,null,null,null,null,null,null,null,null,null,"Basis Calculation"]
[null,null,null,null,null,null,"Use applicable column for data entry",null,null,null,null,null,null,null,null,null,null,null,"Use applicable column for data entry"]
["Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,"Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
[null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,null,null,null,"Less portion of federal grant used to finance qualifying developments        "]
[null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,null,null,null,"Less amounts of nonqualified nonrecourse financing "]
[null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,null,null,null,"Less non-qualifying costs or units of higher quality  "]
[null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,null,null,null,"Less Section 48 Rehabilitation Tax Credit  "]
[null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,null,null,null,"Less Historic Tax Credit (Residential Portion Only)  "]
[]
["Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H237-H238-H243-H244-H245-H246-H247),\"-\",H237-H238-H243-H244-H245-H246-H247)","v":0},{"$f":"IF(ISERROR(I237-I238-I243-I244-I245-I246-I247),\"-\",I237-I238-I243-I244-I245-I246-I247)","v":0},{"$f":"IF(ISERROR(J237-J238-J243-J244-J245-J246-J247),\"-\",J237-J238-J243-J244-J245-J246-J247)","v":0},{"$f":"H249+I249+J249","v":0},null,"Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T237-T238-T243-T244-T245-T246-T247),\"-\",T237-T238-T243-T244-T245-T246-T247)","v":0},{"$f":"IF(ISERROR(U237-U238-U243-U244-U245-U246-U247),\"-\",U237-U238-U243-U244-U245-U246-U247)","v":0},{"$f":"IF(ISERROR(V237-V238-V243-V244-V245-V246-V247),\"-\",V237-V238-V243-V244-V245-V246-V247)","v":0},{"$f":"T249+U249+V249","v":0}]
[]
[null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3,null,null,null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3]
[]
["Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H251*H249),\"-\",H251*H249)","v":0},{"$f":"IF(ISERROR(I251*I249),\"-\",I251*I249)","v":0},{"$f":"IF(ISERROR(J251*J249),\"-\",J251*J249)","v":0},{"$f":"H253+I253+J253","v":0},null,"Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T251*T249),\"-\",T251*T249)","v":0},{"$f":"IF(ISERROR(U251*U249),\"-\",U251*U249)","v":0},{"$f":"IF(ISERROR(V251*V249),\"-\",V251*V249)","v":0},{"$f":"T253+U253+V253","v":0}]
[null,"Multiplied by the applicable fraction",null,null,null,null,null,null,null,null,null,null,null,"Multiplied by the applicable fraction"]
[]
["Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H253*H254),\"-\",H253*H254)","v":0},{"$f":"IF(ISERROR(I253*I254),\"-\",I253*I254)","v":0},{"$f":"IF(ISERROR(J253*J254),\"-\",J253*J254)","v":0},{"$f":"H256+I256+J256","v":0},null,"Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T253*T254),\"-\",T253*T254)","v":0},{"$f":"IF(ISERROR(U253*U254),\"-\",U253*U254)","v":0},{"$f":"IF(ISERROR(V253*V254),\"-\",V253*V254)","v":0},{"$f":"T256+U256+V256","v":0}]
[null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0},null,null,null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0}]
[null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"},null,null,null,null,null,null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"}]
["Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(H256*H257),\"-\",H256*H257)","v":0},{"$f":"IF(ISERROR(I256*I257),\"-\",I256*I257)","v":0},{"$f":"IF(ISERROR(J256*J257),\"-\",J256*J257)","v":0},{"$f":"H259+I259+J259","v":0},null,"Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(T256*T257),\"-\",T256*T257)","v":0},{"$f":"IF(ISERROR(U256*U257),\"-\",U256*U257)","v":0},{"$f":"IF(ISERROR(V256*V257),\"-\",V256*V257)","v":0},{"$f":"T259+U259+V259","v":0}]
[]
["Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"H261+I261+J261","v":0},null,"Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"T261+U261+V261","v":0}]
[]
["Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"H261*10","v":0},{"$f":"I261*10","v":0},{"$f":"J261*10","v":0},{"$f":"H263+I263+J263","v":0},null,"Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"T261*10","v":0},{"$f":"U261*10","v":0},{"$f":"V261*10","v":0},{"$f":"T263+U263+V263","v":0}]
[]
["Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0},null,null,"Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0}]
[]
["Tax Credit Equity",null,null,null,null,null,null,{"$f":"H263*H265","v":0},{"$f":"I263*I265","v":0},{"$f":"J263*J265","v":0},{"$f":"H267+I267+J267","v":0},null,"Tax Credit Equity",null,null,null,null,null,null,{"$f":"T263*T265","v":0},{"$f":"U263*U265","v":0},{"$f":"V263*V265","v":0},{"$f":"T267+U267+V267","v":0}]
[]
["Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0},null,null,"Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0}]
["From table on Tax Credit Sale Information page",null,null,null,null,null,null,null,null,null,null,null,"From table on Tax Credit Sale Information page"]
["Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"H267*H269","v":0},{"$f":"I267*I269","v":0},{"$f":"J267*J269","v":0},{"$f":"H271+I271+J271","v":0},null,"Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"T267*T269","v":0},{"$f":"U267*U269","v":0},{"$f":"V267*V269","v":0},{"$f":"T271+U271+V271","v":0}]
[]
[]
[]
[]
[]
["Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"},null,"Project Name:",null,{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0},null,null,null,null,null,null,"Date: ",{"$f":"SUBMISSIONDATE","v":"00:00:00"}]
[]
["Site: ",null,null,null,null,null,null,null,null,null,null,null,"Site: "]
["Tax credits are calculated on an annual basis. ",null,null,null,null,null,null,null,null,null,null,null,"Tax credits are calculated on an annual basis. "]
[]
["Basis Boost",null,null,null,null,null,null,null,null,null,null,null,"Basis Boost"]
["If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: ",null,null,null,null,null,null,null,null,null,null,null,"If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA); enter the applicable area below: "]
[]
["QCT Number:",null,null,null,null,null,null,null,null,null,null,null,"QCT Number:"]
["DDA Area:",null,null,null,null,null,null,null,null,null,null,null,"DDA Area:"]
[]
[]
[null,null,null,null,null,"Applicable column to be populated based on selection above",null,null,null,null,null,null,null,null,null,null,null,"Applicable column to be populated based on selection above"]
[null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
["Total Project Costs",null,null,null,null,null,null,null,null,null,{"$f":"H291+I291+J291","v":0},null,"Total Project Costs",null,null,null,null,null,null,null,null,null,{"$f":"T291+U291+V291","v":0}]
["Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,null,null,null,{"$f":"H292+I292+J292","v":0},null,"Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,null,null,null,{"$f":"T292+U292+V292","v":0}]
[]
["Basis Calculation",null,null,null,null,null,null,null,null,null,null,null,"Basis Calculation"]
[null,null,null,null,null,null,"Use applicable column for data entry",null,null,null,null,null,null,null,null,null,null,null,"Use applicable column for data entry"]
["Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total",null,"Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
[null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,null,null,null,null,null,null,"Less portion of federal grant used to finance qualifying developments        "]
[null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,null,null,null,null,null,null,"Less amounts of nonqualified nonrecourse financing "]
[null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,null,null,null,null,null,null,"Less non-qualifying costs or units of higher quality  "]
[null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,null,null,null,null,null,null,"Less Section 48 Rehabilitation Tax Credit  "]
[null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,null,null,null,null,null,null,"Less Historic Tax Credit (Residential Portion Only)  "]
[]
["Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H291-H292-H297-H298-H299-H300-H301),\"-\",H291-H292-H297-H298-H299-H300-H301)","v":0},{"$f":"IF(ISERROR(I291-I292-I297-I298-I299-I300-I301),\"-\",I291-I292-I297-I298-I299-I300-I301)","v":0},{"$f":"IF(ISERROR(J291-J292-J297-J298-J299-J300-J301),\"-\",J291-J292-J297-J298-J299-J300-J301)","v":0},{"$f":"H303+I303+J303","v":0},null,"Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T291-T292-T297-T298-T299-T300-T301),\"-\",T291-T292-T297-T298-T299-T300-T301)","v":0},{"$f":"IF(ISERROR(U291-U292-U297-U298-U299-U300-U301),\"-\",U291-U292-U297-U298-U299-U300-U301)","v":0},{"$f":"IF(ISERROR(V291-V292-V297-V298-V299-V300-V301),\"-\",V291-V292-V297-V298-V299-V300-V301)","v":0},{"$f":"T303+U303+V303","v":0}]
[]
[null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3,null,null,null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3]
[]
["Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H305*H303),\"-\",H305*H303)","v":0},{"$f":"IF(ISERROR(I305*I303),\"-\",I305*I303)","v":0},{"$f":"IF(ISERROR(J305*J303),\"-\",J305*J303)","v":0},{"$f":"H307+I307+J307","v":0},null,"Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T305*T303),\"-\",T305*T303)","v":0},{"$f":"IF(ISERROR(U305*U303),\"-\",U305*U303)","v":0},{"$f":"IF(ISERROR(V305*V303),\"-\",V305*V303)","v":0},{"$f":"T307+U307+V307","v":0}]
[null,"Multiplied by the applicable fraction",null,null,null,null,null,null,null,null,null,null,null,"Multiplied by the applicable fraction"]
[]
["Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H307*H308),\"-\",H307*H308)","v":0},{"$f":"IF(ISERROR(I307*I308),\"-\",I307*I308)","v":0},{"$f":"IF(ISERROR(J307*J308),\"-\",J307*J308)","v":0},{"$f":"H310+I310+J310","v":0},null,"Total Qualified Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(T307*T308),\"-\",T307*T308)","v":0},{"$f":"IF(ISERROR(U307*U308),\"-\",U307*U308)","v":0},{"$f":"IF(ISERROR(V307*V308),\"-\",V307*V308)","v":0},{"$f":"T310+U310+V310","v":0}]
[null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0},null,null,null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"$H$41","v":0},{"$f":"$I$41","v":0},{"$f":"$J$41","v":0}]
[null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"},null,null,null,null,null,null,null,null,null,"Month / Year used",null,{"$f":"$G$42","v":"00:00:00"}]
["Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(H310*H311),\"-\",H310*H311)","v":0},{"$f":"IF(ISERROR(I310*I311),\"-\",I310*I311)","v":0},{"$f":"IF(ISERROR(J310*J311),\"-\",J310*J311)","v":0},{"$f":"H313+I313+J313","v":0},null,"Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(T310*T311),\"-\",T310*T311)","v":0},{"$f":"IF(ISERROR(U310*U311),\"-\",U310*U311)","v":0},{"$f":"IF(ISERROR(V310*V311),\"-\",V310*V311)","v":0},{"$f":"T313+U313+V313","v":0}]
[]
["Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"H315+I315+J315","v":0},null,"Total Amount Of Tax Credit Requested",null,null,null,null,null,null,null,null,null,{"$f":"T315+U315+V315","v":0}]
[]
["Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"H315*10","v":0},{"$f":"I315*10","v":0},{"$f":"J315*10","v":0},{"$f":"H317+I317+J317","v":0},null,"Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"T315*10","v":0},{"$f":"U315*10","v":0},{"$f":"V315*10","v":0},{"$f":"T317+U317+V317","v":0}]
[]
["Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0},null,null,"Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"$H$49","v":0},{"$f":"$I$49","v":0},{"$f":"$J$49","v":0}]
[]
["Tax Credit Equity",null,null,null,null,null,null,{"$f":"H317*H319","v":0},{"$f":"I317*I319","v":0},{"$f":"J317*J319","v":0},{"$f":"H321+I321+J321","v":0},null,"Tax Credit Equity",null,null,null,null,null,null,{"$f":"T317*T319","v":0},{"$f":"U317*U319","v":0},{"$f":"V317*V319","v":0},{"$f":"T321+U321+V321","v":0}]
[]
["Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0},null,null,"Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"$H$53","v":0},{"$f":"$I$53","v":0},{"$f":"$J$53","v":0}]
["From table on Tax Credit Sale Information page",null,null,null,null,null,null,null,null,null,null,null,"From table on Tax Credit Sale Information page"]
["Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"H321*H323","v":0},{"$f":"I321*I323","v":0},{"$f":"J321*J323","v":0},{"$f":"H325+I325+J325","v":0},null,"Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"T321*T323","v":0},{"$f":"U321*U323","v":0},{"$f":"V321*V323","v":0},{"$f":"T325+U325+V325","v":0}]

{"sheet":"LIHTC Calc (summary)","index":16,"n_rows":331,"n_cols":11,"rows_kept":331,"cut":false,"hidden":true,"merged":[[58,5,58,6],[60,5,60,6],[54,0,54,6],[53,0,53,6],[59,5,59,6],[57,5,57,6],[50,0,50,6],[52,0,52,6],[36,0,36,6],[39,0,39,6],[42,0,42,6],[44,0,44,6],[46,0,46,6],[48,0,48,6],[37,1,37,6],[41,4,41,5],[40,1,40,6],[23,0,23,10],[14,0,14,10],[25,0,25,6],[16,6,16,8],[32,0,32,6],[20,0,20,6],[21,0,21,6],[26,1,26,6],[2,0,2,11],[37,7,37,9],[34,1,34,6],[4,2,4,7],[4,0,4,1],[6,0,6,10],[12,3,12,10],[8,0,8,10],[11,0,11,2],[12,0,12,2],[11,3,11,10],[18,5,18,10],[33,0,33,8],[22,0,22,6],[16,1,16,3],[9,0,9,10]]}
[]
["Calculation of Tax Credit - Summary"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Project Name:",null,{"$f":"Deal_Name","v":0},null,null,null,null,null,null,"Date: ",{"$f":"'Project Details'!C5","v":"00:00:00"}]
[]
["Tax credits are calculated on an annual basis. "]
[]
["Basis Boost"]
["If located in a Qualified Census Tract (QCT), Difficult to Develop Area (DDA): "]
[]
["QCT Number:",null,null,{"$f":"CONCATENATE('LIHTC Calc (site Entry)'!D15,\"-\",'LIHTC Calc (site Entry)'!P15,\"-\",'LIHTC Calc (site Entry)'!D69,\"-\",'LIHTC Calc (site Entry)'!P69,\"-\",'LIHTC Calc (site Entry)'!D123,\"-\",'LIHTC Calc (site Entry)'!P123,\"-\",'LIHTC Calc (site Entry)'!D177,\"-\",'LIHTC Calc (site Entry)'!P177,\"-\",'LIHTC Calc (site Entry)'!D231,\"-\",'LIHTC Calc (site Entry)'!P231,\"-\",'LIHTC Calc (site Entry)'!D285,\"-\",'LIHTC Calc (site Entry)'!P285)","v":"-----------"}]
["DDA Area:",null,null,{"$f":"CONCATENATE('LIHTC Calc (site Entry)'!D16,\"-\",'LIHTC Calc (site Entry)'!P16,\"-\",'LIHTC Calc (site Entry)'!D70,\"-\",'LIHTC Calc (site Entry)'!P70,\"-\",'LIHTC Calc (site Entry)'!D124,\"-\",'LIHTC Calc (site Entry)'!P124,\"-\",'LIHTC Calc (site Entry)'!D178,\"-\",'LIHTC Calc (site Entry)'!P178,\"-\",'LIHTC Calc (site Entry)'!D232,\"-\",'LIHTC Calc (site Entry)'!P232,\"-\",'LIHTC Calc (site Entry)'!D286,\"-\",'LIHTC Calc (site Entry)'!P286)","v":"-----------"}]
[]
["Indicate whether your project is qualified for one or both of the following:"]
[]
[null,"30%  Acquisition",null,null,null,null,{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction (New / Rehab)\",\"30% Construction (New / Rehab)\")","v":"30% Construction (New / Rehab)"}]
[]
[null,null,null,null,null,"Applicable column to be populated based on selection above"]
[null,null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
["Total Project Costs",null,null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H21+'LIHTC Calc (site Entry)'!T21+'LIHTC Calc (site Entry)'!H75+'LIHTC Calc (site Entry)'!T75+'LIHTC Calc (site Entry)'!H129+'LIHTC Calc (site Entry)'!T129+'LIHTC Calc (site Entry)'!H183+'LIHTC Calc (site Entry)'!T183+'LIHTC Calc (site Entry)'!H237+'LIHTC Calc (site Entry)'!T237+'LIHTC Calc (site Entry)'!H291+'LIHTC Calc (site Entry)'!T291","v":0},{"$f":"'LIHTC Calc (site Entry)'!I21+'LIHTC Calc (site Entry)'!U21+'LIHTC Calc (site Entry)'!I75+'LIHTC Calc (site Entry)'!U75+'LIHTC Calc (site Entry)'!I129+'LIHTC Calc (site Entry)'!U129+'LIHTC Calc (site Entry)'!I183+'LIHTC Calc (site Entry)'!U183+'LIHTC Calc (site Entry)'!I237+'LIHTC Calc (site Entry)'!U237+'LIHTC Calc (site Entry)'!I291+'LIHTC Calc (site Entry)'!U291","v":0},{"$f":"'LIHTC Calc (site Entry)'!J21+'LIHTC Calc (site Entry)'!V21+'LIHTC Calc (site Entry)'!J75+'LIHTC Calc (site Entry)'!V75+'LIHTC Calc (site Entry)'!J129+'LIHTC Calc (site Entry)'!V129+'LIHTC Calc (site Entry)'!J183+'LIHTC Calc (site Entry)'!V183+'LIHTC Calc (site Entry)'!J237+'LIHTC Calc (site Entry)'!V237+'LIHTC Calc (site Entry)'!J291+'LIHTC Calc (site Entry)'!V291","v":0},{"$f":"H21+I21+J21","v":0}]
["Less land; amortized and other ineligible costs *               ",null,null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H22+'LIHTC Calc (site Entry)'!T22+'LIHTC Calc (site Entry)'!H76+'LIHTC Calc (site Entry)'!T76+'LIHTC Calc (site Entry)'!H130+'LIHTC Calc (site Entry)'!T130+'LIHTC Calc (site Entry)'!H184+'LIHTC Calc (site Entry)'!T184+'LIHTC Calc (site Entry)'!H238+'LIHTC Calc (site Entry)'!T238+'LIHTC Calc (site Entry)'!H292+'LIHTC Calc (site Entry)'!T292","v":0},{"$f":"'LIHTC Calc (site Entry)'!I22+'LIHTC Calc (site Entry)'!U22+'LIHTC Calc (site Entry)'!I76+'LIHTC Calc (site Entry)'!U76+'LIHTC Calc (site Entry)'!I130+'LIHTC Calc (site Entry)'!U130+'LIHTC Calc (site Entry)'!I184+'LIHTC Calc (site Entry)'!U184+'LIHTC Calc (site Entry)'!I238+'LIHTC Calc (site Entry)'!U238+'LIHTC Calc (site Entry)'!I292+'LIHTC Calc (site Entry)'!U292","v":0},{"$f":"'LIHTC Calc (site Entry)'!J22+'LIHTC Calc (site Entry)'!V22+'LIHTC Calc (site Entry)'!J76+'LIHTC Calc (site Entry)'!V76+'LIHTC Calc (site Entry)'!J130+'LIHTC Calc (site Entry)'!V130+'LIHTC Calc (site Entry)'!J184+'LIHTC Calc (site Entry)'!V184+'LIHTC Calc (site Entry)'!J238+'LIHTC Calc (site Entry)'!V238+'LIHTC Calc (site Entry)'!J292+'LIHTC Calc (site Entry)'!V292","v":0},{"$f":"H22+I22+J22","v":0}]
[]
["Basis Calculation"]
[null,null,null,null,null,null,"Use applicable column for data entry"]
["Eligible Basis                                 ",null,null,null,null,null,null,"30%\nAcquisition",{"$f":"IF(AND('Budget Sources'!$C$10<>\"\",'Budget Sources'!$C$10>0),\"70% Construction\",\"30% Construction\")","v":"30% Construction"},"30% Basis Boost Construction","Total"]
[null,"Less portion of federal grant used to finance qualifying developments        ",null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H27+'LIHTC Calc (site Entry)'!T27+'LIHTC Calc (site Entry)'!H81+'LIHTC Calc (site Entry)'!T81+'LIHTC Calc (site Entry)'!H135+'LIHTC Calc (site Entry)'!T135+'LIHTC Calc (site Entry)'!H189+'LIHTC Calc (site Entry)'!T189+'LIHTC Calc (site Entry)'!H243+'LIHTC Calc (site Entry)'!T243+'LIHTC Calc (site Entry)'!H297+'LIHTC Calc (site Entry)'!T297","v":0},{"$f":"'LIHTC Calc (site Entry)'!I27+'LIHTC Calc (site Entry)'!U27+'LIHTC Calc (site Entry)'!I81+'LIHTC Calc (site Entry)'!U81+'LIHTC Calc (site Entry)'!I135+'LIHTC Calc (site Entry)'!U135+'LIHTC Calc (site Entry)'!I189+'LIHTC Calc (site Entry)'!U189+'LIHTC Calc (site Entry)'!I243+'LIHTC Calc (site Entry)'!U243+'LIHTC Calc (site Entry)'!I297+'LIHTC Calc (site Entry)'!U297","v":0},{"$f":"'LIHTC Calc (site Entry)'!J27+'LIHTC Calc (site Entry)'!V27+'LIHTC Calc (site Entry)'!J81+'LIHTC Calc (site Entry)'!V81+'LIHTC Calc (site Entry)'!J135+'LIHTC Calc (site Entry)'!V135+'LIHTC Calc (site Entry)'!J189+'LIHTC Calc (site Entry)'!V189+'LIHTC Calc (site Entry)'!J243+'LIHTC Calc (site Entry)'!V243+'LIHTC Calc (site Entry)'!J297+'LIHTC Calc (site Entry)'!V297","v":0}]
[null,"Less amounts of nonqualified nonrecourse financing ",null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H28+'LIHTC Calc (site Entry)'!T28+'LIHTC Calc (site Entry)'!H82+'LIHTC Calc (site Entry)'!T82+'LIHTC Calc (site Entry)'!H136+'LIHTC Calc (site Entry)'!T136+'LIHTC Calc (site Entry)'!H190+'LIHTC Calc (site Entry)'!T190+'LIHTC Calc (site Entry)'!H244+'LIHTC Calc (site Entry)'!T244+'LIHTC Calc (site Entry)'!H298+'LIHTC Calc (site Entry)'!T298","v":0},{"$f":"'LIHTC Calc (site Entry)'!I28+'LIHTC Calc (site Entry)'!U28+'LIHTC Calc (site Entry)'!I82+'LIHTC Calc (site Entry)'!U82+'LIHTC Calc (site Entry)'!I136+'LIHTC Calc (site Entry)'!U136+'LIHTC Calc (site Entry)'!I190+'LIHTC Calc (site Entry)'!U190+'LIHTC Calc (site Entry)'!I244+'LIHTC Calc (site Entry)'!U244+'LIHTC Calc (site Entry)'!I298+'LIHTC Calc (site Entry)'!U298","v":0},{"$f":"'LIHTC Calc (site Entry)'!J28+'LIHTC Calc (site Entry)'!V28+'LIHTC Calc (site Entry)'!J82+'LIHTC Calc (site Entry)'!V82+'LIHTC Calc (site Entry)'!J136+'LIHTC Calc (site Entry)'!V136+'LIHTC Calc (site Entry)'!J190+'LIHTC Calc (site Entry)'!V190+'LIHTC Calc (site Entry)'!J244+'LIHTC Calc (site Entry)'!V244+'LIHTC Calc (site Entry)'!J298+'LIHTC Calc (site Entry)'!V298","v":0}]
[null,"Less non-qualifying costs or units of higher quality  ",null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H29+'LIHTC Calc (site Entry)'!T29+'LIHTC Calc (site Entry)'!H83+'LIHTC Calc (site Entry)'!T83+'LIHTC Calc (site Entry)'!H137+'LIHTC Calc (site Entry)'!T137+'LIHTC Calc (site Entry)'!H191+'LIHTC Calc (site Entry)'!T191+'LIHTC Calc (site Entry)'!H245+'LIHTC Calc (site Entry)'!T245+'LIHTC Calc (site Entry)'!H299+'LIHTC Calc (site Entry)'!T299","v":0},{"$f":"'LIHTC Calc (site Entry)'!I29+'LIHTC Calc (site Entry)'!U29+'LIHTC Calc (site Entry)'!I83+'LIHTC Calc (site Entry)'!U83+'LIHTC Calc (site Entry)'!I137+'LIHTC Calc (site Entry)'!U137+'LIHTC Calc (site Entry)'!I191+'LIHTC Calc (site Entry)'!U191+'LIHTC Calc (site Entry)'!I245+'LIHTC Calc (site Entry)'!U245+'LIHTC Calc (site Entry)'!I299+'LIHTC Calc (site Entry)'!U299","v":0},{"$f":"'LIHTC Calc (site Entry)'!J29+'LIHTC Calc (site Entry)'!V29+'LIHTC Calc (site Entry)'!J83+'LIHTC Calc (site Entry)'!V83+'LIHTC Calc (site Entry)'!J137+'LIHTC Calc (site Entry)'!V137+'LIHTC Calc (site Entry)'!J191+'LIHTC Calc (site Entry)'!V191+'LIHTC Calc (site Entry)'!J245+'LIHTC Calc (site Entry)'!V245+'LIHTC Calc (site Entry)'!J299+'LIHTC Calc (site Entry)'!V299","v":0}]
[null,"Less Section 48 Rehabilitation Tax Credit  ",null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H30+'LIHTC Calc (site Entry)'!T30+'LIHTC Calc (site Entry)'!H84+'LIHTC Calc (site Entry)'!T84+'LIHTC Calc (site Entry)'!H138+'LIHTC Calc (site Entry)'!T138+'LIHTC Calc (site Entry)'!H192+'LIHTC Calc (site Entry)'!T192+'LIHTC Calc (site Entry)'!H246+'LIHTC Calc (site Entry)'!T246+'LIHTC Calc (site Entry)'!H300+'LIHTC Calc (site Entry)'!T300","v":0},{"$f":"'LIHTC Calc (site Entry)'!I30+'LIHTC Calc (site Entry)'!U30+'LIHTC Calc (site Entry)'!I84+'LIHTC Calc (site Entry)'!U84+'LIHTC Calc (site Entry)'!I138+'LIHTC Calc (site Entry)'!U138+'LIHTC Calc (site Entry)'!I192+'LIHTC Calc (site Entry)'!U192+'LIHTC Calc (site Entry)'!I246+'LIHTC Calc (site Entry)'!U246+'LIHTC Calc (site Entry)'!I300+'LIHTC Calc (site Entry)'!U300","v":0},{"$f":"'LIHTC Calc (site Entry)'!J30+'LIHTC Calc (site Entry)'!V30+'LIHTC Calc (site Entry)'!J84+'LIHTC Calc (site Entry)'!V84+'LIHTC Calc (site Entry)'!J138+'LIHTC Calc (site Entry)'!V138+'LIHTC Calc (site Entry)'!J192+'LIHTC Calc (site Entry)'!V192+'LIHTC Calc (site Entry)'!J246+'LIHTC Calc (site Entry)'!V246+'LIHTC Calc (site Entry)'!J300+'LIHTC Calc (site Entry)'!V300","v":0}]
[null,"Less Historic Tax Credit (Residential Portion Only)  ",null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H31+'LIHTC Calc (site Entry)'!T31+'LIHTC Calc (site Entry)'!H85+'LIHTC Calc (site Entry)'!T85+'LIHTC Calc (site Entry)'!H139+'LIHTC Calc (site Entry)'!T139+'LIHTC Calc (site Entry)'!H193+'LIHTC Calc (site Entry)'!T193+'LIHTC Calc (site Entry)'!H247+'LIHTC Calc (site Entry)'!T247+'LIHTC Calc (site Entry)'!H301+'LIHTC Calc (site Entry)'!T301","v":0},{"$f":"'LIHTC Calc (site Entry)'!I31+'LIHTC Calc (site Entry)'!U31+'LIHTC Calc (site Entry)'!I85+'LIHTC Calc (site Entry)'!U85+'LIHTC Calc (site Entry)'!I139+'LIHTC Calc (site Entry)'!U139+'LIHTC Calc (site Entry)'!I193+'LIHTC Calc (site Entry)'!U193+'LIHTC Calc (site Entry)'!I247+'LIHTC Calc (site Entry)'!U247+'LIHTC Calc (site Entry)'!I301+'LIHTC Calc (site Entry)'!U301","v":0},{"$f":"'LIHTC Calc (site Entry)'!J31+'LIHTC Calc (site Entry)'!V31+'LIHTC Calc (site Entry)'!J85+'LIHTC Calc (site Entry)'!V85+'LIHTC Calc (site Entry)'!J139+'LIHTC Calc (site Entry)'!V139+'LIHTC Calc (site Entry)'!J193+'LIHTC Calc (site Entry)'!V193+'LIHTC Calc (site Entry)'!J247+'LIHTC Calc (site Entry)'!V247+'LIHTC Calc (site Entry)'!J301+'LIHTC Calc (site Entry)'!V301","v":0}]
[]
["Total Estimated Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H21-H22-H27-H28-H29-H30-H31),\"-\",H21-H22-H27-H28-H29-H30-H31)","v":0},{"$f":"IF(ISERROR(I21-I22-I27-I28-I29-I30-I31),\"-\",I21-I22-I27-I28-I29-I30-I31)","v":0},{"$f":"IF(ISERROR(J21-J22-J27-J28-J29-J30-J31),\"-\",J21-J22-J27-J28-J29-J30-J31)","v":0},{"$f":"H33+I33+J33","v":0}]
["Total eligible basis from Budget Uses page: (should match; except for deductions in 27-31)",null,null,null,null,null,null,null,null,null,{"$f":"'Budget Uses'!O202","v":0}]
[null,"(100% or 130% if eligible for basis boost)",null,null,null,null,null,1,1,1.3]
[]
["Adjusted Eligible Basis",null,null,null,null,null,null,{"$f":"IF(ISERROR(H35*H33),\"-\",H35*H33)","v":0},{"$f":"IF(ISERROR(I35*I33),\"-\",I35*I33)","v":0},{"$f":"IF(ISERROR(J35*J33),\"-\",J35*J33)","v":0},{"$f":"H37+I37+J37","v":0}]
[null,"Multiplied by the applicable fraction",null,null,null,null,null,"see data entry sheet for site specific values"]
[]
["Total Qualified Basis",null,null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H40+'LIHTC Calc (site Entry)'!T40+'LIHTC Calc (site Entry)'!H94+'LIHTC Calc (site Entry)'!T94+'LIHTC Calc (site Entry)'!H148+'LIHTC Calc (site Entry)'!T148+'LIHTC Calc (site Entry)'!H202+'LIHTC Calc (site Entry)'!T202+'LIHTC Calc (site Entry)'!H256+'LIHTC Calc (site Entry)'!T256+'LIHTC Calc (site Entry)'!H310+'LIHTC Calc (site Entry)'!T310","v":0},{"$f":"'LIHTC Calc (site Entry)'!I40+'LIHTC Calc (site Entry)'!U40+'LIHTC Calc (site Entry)'!I94+'LIHTC Calc (site Entry)'!U94+'LIHTC Calc (site Entry)'!I148+'LIHTC Calc (site Entry)'!U148+'LIHTC Calc (site Entry)'!I202+'LIHTC Calc (site Entry)'!U202+'LIHTC Calc (site Entry)'!I256+'LIHTC Calc (site Entry)'!U256+'LIHTC Calc (site Entry)'!I310+'LIHTC Calc (site Entry)'!U310","v":0},{"$f":"'LIHTC Calc (site Entry)'!J40+'LIHTC Calc (site Entry)'!V40+'LIHTC Calc (site Entry)'!J94+'LIHTC Calc (site Entry)'!V94+'LIHTC Calc (site Entry)'!J148+'LIHTC Calc (site Entry)'!V148+'LIHTC Calc (site Entry)'!J202+'LIHTC Calc (site Entry)'!V202+'LIHTC Calc (site Entry)'!J256+'LIHTC Calc (site Entry)'!V256+'LIHTC Calc (site Entry)'!J310+'LIHTC Calc (site Entry)'!V310","v":0},{"$f":"H40+I40+J40","v":0}]
[null,"Multiplied by the applicable percentage (verify with REUA)",null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H41","v":0},{"$f":"'LIHTC Calc (site Entry)'!I41","v":0},{"$f":"'LIHTC Calc (site Entry)'!J41","v":0}]
[null,null,null,null,"Month / Year used",null,{"$f":"'LIHTC Calc (site Entry)'!G42","v":"00:00:00"}]
["Total Amount Of Tax Credit Allowable",null,null,null,null,null,null,{"$f":"IF(ISERROR(H40*H41),\"-\",H40*H41)","v":0},{"$f":"IF(ISERROR(I40*I41),\"-\",I40*I41)","v":0},{"$f":"IF(ISERROR(J40*J41),\"-\",J40*J41)","v":0},{"$f":"H43+I43+J43","v":0}]
[]
["Total Amount Of Tax Credit Requested",null,null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H45+'LIHTC Calc (site Entry)'!T45+'LIHTC Calc (site Entry)'!H99+'LIHTC Calc (site Entry)'!T99+'LIHTC Calc (site Entry)'!H153+'LIHTC Calc (site Entry)'!T153+'LIHTC Calc (site Entry)'!H207+'LIHTC Calc (site Entry)'!T207+'LIHTC Calc (site Entry)'!H261+'LIHTC Calc (site Entry)'!T261","v":0},{"$f":"'LIHTC Calc (site Entry)'!I45+'LIHTC Calc (site Entry)'!U45+'LIHTC Calc (site Entry)'!I99+'LIHTC Calc (site Entry)'!U99+'LIHTC Calc (site Entry)'!I153+'LIHTC Calc (site Entry)'!U153+'LIHTC Calc (site Entry)'!I207+'LIHTC Calc (site Entry)'!U207+'LIHTC Calc (site Entry)'!I261+'LIHTC Calc (site Entry)'!U261","v":0},{"$f":"'LIHTC Calc (site Entry)'!J45+'LIHTC Calc (site Entry)'!V45+'LIHTC Calc (site Entry)'!J99+'LIHTC Calc (site Entry)'!V99+'LIHTC Calc (site Entry)'!J153+'LIHTC Calc (site Entry)'!V153+'LIHTC Calc (site Entry)'!J207+'LIHTC Calc (site Entry)'!V207+'LIHTC Calc (site Entry)'!J261+'LIHTC Calc (site Entry)'!V261","v":0},{"$f":"H45+I45+J45","v":0}]
[]
["Total Tax Credits for 10 Years",null,null,null,null,null,null,{"$f":"H45*10","v":0},{"$f":"I45*10","v":0},{"$f":"J45*10","v":0},{"$f":"H47+I47+J47","v":0}]
[]
["Tax Credit Yield (enter up to four decimal places if needed)",null,null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H49","v":0},{"$f":"'LIHTC Calc (site Entry)'!I49","v":0},{"$f":"'LIHTC Calc (site Entry)'!J49","v":0}]
[]
["Tax Credit Equity",null,null,null,null,null,null,{"$f":"H47*H49","v":0},{"$f":"I47*I49","v":0},{"$f":"J47*J49","v":0},{"$f":"H51+I51+J51","v":0}]
[]
["Percentage of Limited Partnership proceeds",null,null,null,null,null,null,{"$f":"'LIHTC Calc (site Entry)'!H53","v":0},{"$f":"'LIHTC Calc (site Entry)'!I53","v":0},{"$f":"'LIHTC Calc (site Entry)'!J53","v":0}]
["From table on Tax Credit Sale Information page"]
["Net Tax Credit Investor Proceeds",null,null,null,null,null,null,{"$f":"H51*H53","v":0},{"$f":"I51*I53","v":0},{"$f":"J51*J53","v":0},{"$f":"'Budget Sources'!SD_2357x14_6_S_0","v":0}]
[null,null,null,null,null,null,null,null,null,null,"NOTE: Field populated from Budget Sources tab"]
[]
[null,null,null,null,null,"Application",null,"Date","Credits","Proceeds"]
[null,null,null,null,null,"Initial"]
[null,null,null,null,null,"Carryover"]
[null,null,null,null,null,"Final"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2014 DDA counties",null,"2014 QCTs",null,"2014 Low Poverty Tracts",null,null,null,"Yes"]
["Clatsop County",null,"Baker County Census Tract 9505",null,"Baker County Census Tract 9501",null,null,null,"No"]
["Coos County",null,"Baker County Census Tract 9504",null,"Benton County Census Tract 5"]
["Curry County",null,"Benton County Census Tract 106",null,"Benton County Census Tract 103"]
["Douglas County",null,"Benton County Census Tract 11.02",null,"Benton County Census Tract 102"]
["Hood River County",null,"Benton County Census Tract 11.01",null,"Benton County Census Tract 109"]
["Josephine County",null,"Benton County Census Tract 10.02",null,"Benton County Census Tract 101"]
[null,null,"Clackamas County Census Tract 9800",null,"Clackamas County Census Tract 226.06"]
[null,null,"Clackamas County Census Tract 222.01",null,"Clackamas County Census Tract 214"]
[null,null,"Douglas County Census Tract 1200",null,"Clackamas County Census Tract 243.03"]
[null,null,"Douglas County Census Tract 100",null,"Clackamas County Census Tract 223.02"]
[null,null,"Jackson County Census Tract 19",null,"Clackamas County Census Tract 235"]
[null,null,"Jackson County Census Tract 16.01",null,"Clackamas County Census Tract 230.02"]
[null,null,"Jackson County Census Tract 13.01",null,"Clackamas County Census Tract 239.02"]
[null,null,"Jackson County Census Tract 5.02",null,"Clackamas County Census Tract 203.03"]
[null,null,"Jackson County Census Tract 1",null,"Clackamas County Census Tract 229.01"]
[null,null,"Jefferson County Census Tract 9400",null,"Clackamas County Census Tract 222.06"]
[null,null,"Josephine County Census Tract 3616",null,"Clackamas County Census Tract 204.03"]
[null,null,"Josephine County Census Tract 3607.01",null,"Clackamas County Census Tract 233"]
[null,null,"Klamath County Census Tract 9719",null,"Clackamas County Census Tract 203.04"]
[null,null,"Klamath County Census Tract 9718",null,"Clackamas County Census Tract 205.05"]
[null,null,"Klamath County Census Tract 9716",null,"Clackamas County Census Tract 234.04"]
[null,null,"Klamath County Census Tract 9712",null,"Clackamas County Census Tract 236"]
[null,null,"Klamath County Census Tract 9705",null,"Clackamas County Census Tract 207"]
[null,null,"Klamath County Census Tract 9702",null,"Clackamas County Census Tract 229.04"]
[null,null,"Lane County Census Tract 51",null,"Clackamas County Census Tract 204.01"]
[null,null,"Lane County Census Tract 48",null,"Clackamas County Census Tract 226.02"]
[null,null,"Lane County Census Tract 45.02",null,"Clackamas County Census Tract 202"]
[null,null,"Lane County Census Tract 44.03",null,"Clackamas County Census Tract 201"]
[null,null,"Lane County Census Tract 42",null,"Clackamas County Census Tract 231"]
[null,null,"Lane County Census Tract 40",null,"Clackamas County Census Tract 226.05"]
[null,null,"Lane County Census Tract 39",null,"Clackamas County Census Tract 229.05"]
[null,null,"Lane County Census Tract 38",null,"Clackamas County Census Tract 218.01"]
[null,null,"Lane County Census Tract 37",null,"Clackamas County Census Tract 205.01"]
[null,null,"Lane County Census Tract 33.02",null,"Clackamas County Census Tract 222.08"]
[null,null,"Lane County Census Tract 33.01",null,"Clackamas County Census Tract 203.02"]
[null,null,"Lane County Census Tract 32.02",null,"Clackamas County Census Tract 244"]
[null,null,"Lane County Census Tract 31.02",null,"Clackamas County Census Tract 241"]
[null,null,"Lane County Census Tract 21.02",null,"Clackamas County Census Tract 221.05"]
[null,null,"Linn County Census Tract 208.01",null,"Clackamas County Census Tract 232.01"]
[null,null,"Linn County Census Tract 204",null,"Clackamas County Census Tract 240"]
[null,null,"Malheur County Census Tract 9709",null,"Clackamas County Census Tract 205.03"]
[null,null,"Malheur County Census Tract 9704",null,"Clackamas County Census Tract 205.04"]
[null,null,"Marion County Census Tract 103.05",null,"Clackamas County Census Tract 234.03"]
[null,null,"Marion County Census Tract 16.02",null,"Clackamas County Census Tract 228"]
[null,null,"Marion County Census Tract 10",null,"Clackamas County Census Tract 215"]
[null,null,"Marion County Census Tract 9",null,"Clackamas County Census Tract 227.02"]
[null,null,"Marion County Census Tract 7.01",null,"Clackamas County Census Tract 243.04"]
[null,null,"Marion County Census Tract 5.02",null,"Clackamas County Census Tract 222.05"]
[null,null,"Marion County Census Tract 4",null,"Clackamas County Census Tract 221.03"]
[null,null,"Marion County Census Tract 3",null,"Clackamas County Census Tract 206"]
[null,null,"Marion County Census Tract 2",null,"Clackamas County Census Tract 204.04"]
[null,null,"Multnomah County Census Tract 106",null,"Clackamas County Census Tract 232.02"]
[null,null,"Multnomah County Census Tract 103.04",null,"Clackamas County Census Tract 222.07"]
[null,null,"Multnomah County Census Tract 100.01",null,"Clatsop County Census Tract 9501"]
[null,null,"Multnomah County Census Tract 98.01",null,"Clatsop County Census Tract 9513"]
[null,null,"Multnomah County Census Tract 97.01",null,"Clatsop County Census Tract 9507"]
[null,null,"Multnomah County Census Tract 96.06",null,"Clatsop County Census Tract 9504"]
[null,null,"Multnomah County Census Tract 96.04",null,"Columbia County Census Tract 9705"]
[null,null,"Multnomah County Census Tract 95.01",null,"Columbia County Census Tract 9711"]
[null,null,"Multnomah County Census Tract 93.01",null,"Columbia County Census Tract 9706"]
[null,null,"Multnomah County Census Tract 90",null,"Coos County Census Tract 9"]
[null,null,"Multnomah County Census Tract 86",null,"Curry County Census Tract 9503.02"]
[null,null,"Multnomah County Census Tract 84",null,"Curry County Census Tract 9503.01"]
[null,null,"Multnomah County Census Tract 83.02",null,"Deschutes County Census Tract 11"]
[null,null,"Multnomah County Census Tract 83.01",null,"Deschutes County Census Tract 13"]
[null,null,"Multnomah County Census Tract 77",null,"Deschutes County Census Tract 19.02"]
[null,null,"Multnomah County Census Tract 76",null,"Deschutes County Census Tract 4.02"]
[null,null,"Multnomah County Census Tract 74",null,"Deschutes County Census Tract 12"]
[null,null,"Multnomah County Census Tract 56",null,"Deschutes County Census Tract 6"]
[null,null,"Multnomah County Census Tract 55",null,"Deschutes County Census Tract 19.01"]
[null,null,"Multnomah County Census Tract 52",null,"Deschutes County Census Tract 14"]
[null,null,"Multnomah County Census Tract 51",null,"Deschutes County Census Tract 20"]
[null,null,"Multnomah County Census Tract 49",null,"Deschutes County Census Tract 4.01"]
[null,null,"Multnomah County Census Tract 40.02",null,"Deschutes County Census Tract 1"]
[null,null,"Multnomah County Census Tract 40.01",null,"Douglas County Census Tract 800"]
[null,null,"Multnomah County Census Tract 34.02",null,"Douglas County Census Tract 1100"]
[null,null,"Multnomah County Census Tract 34.01",null,"Hood River County Census Tract 9502"]
[null,null,"Multnomah County Census Tract 33.01",null,"Jackson County Census Tract 30.01"]
[null,null,"Multnomah County Census Tract 22.03",null,"Jackson County Census Tract 15"]
[null,null,"Multnomah County Census Tract 21",null,"Jackson County Census Tract 10.01"]
[null,null,"Multnomah County Census Tract 11.01",null,"Jackson County Census Tract 11"]
[null,null,"Multnomah County Census Tract 9.02",null,"Jackson County Census Tract 4.03"]
[null,null,"Polk County Census Tract 203.03",null,"Jefferson County Census Tract 9603.01"]
[null,null,"Polk County Census Tract 51",null,"Klamath County Census Tract 9708"]
[null,null,"Union County Census Tract 9707",null,"Klamath County Census Tract 9710"]
[null,null,"Union County Census Tract 9705",null,"Klamath County Census Tract 9711"]
[null,null,"Wasco County Census Tract 9708",null,"Lane County Census Tract 9.02"]
[null,null,"Washington County Census Tract 332",null,"Lane County Census Tract 28"]
[null,null,"Washington County Census Tract 331.01",null,"Lane County Census Tract 2"]
[null,null,"Washington County Census Tract 325.01",null,"Lane County Census Tract 46"]
[null,null,"Washington County Census Tract 324.09",null,"Lane County Census Tract 18.01"]
[null,null,"Washington County Census Tract 320.05",null,"Lane County Census Tract 54"]
[null,null,"Washington County Census Tract 317.05",null,"Lane County Census Tract 4.02"]
[null,null,"Washington County Census Tract 316.13",null,"Lane County Census Tract 18.04"]
[null,null,"Washington County Census Tract 312",null,"Lane County Census Tract 44.04"]
[null,null,"Washington County Census Tract 310.05",null,"Lane County Census Tract 24.04"]
[null,null,"Washington County Census Tract 307",null,"Lane County Census Tract 11.01"]
[null,null,"Yamhill County Census Tract 308.02",null,"Lane County Census Tract 12.02"]
[null,null,"Yamhill County Census Tract 308.01",null,"Lane County Census Tract 44.05"]
[null,null,null,null,"Lane County Census Tract 22.01"]
[null,null,null,null,"Lane County Census Tract 35"]
[null,null,null,null,"Lane County Census Tract 30"]
[null,null,null,null,"Lane County Census Tract 24.03"]
[null,null,null,null,"Lane County Census Tract 29.03"]
[null,null,null,null,"Lincoln County Census Tract 9512"]
[null,null,null,null,"Linn County Census Tract 206"]
[null,null,null,null,"Linn County Census Tract 307"]
[null,null,null,null,"Malheur County Census Tract 9707"]
[null,null,null,null,"Malheur County Census Tract 9400"]
[null,null,null,null,"Marion County Census Tract 25.01"]
[null,null,null,null,"Marion County Census Tract 23.03"]
[null,null,null,null,"Marion County Census Tract 11"]
[null,null,null,null,"Marion County Census Tract 13"]
[null,null,null,null,"Marion County Census Tract 17.03"]
[null,null,null,null,"Marion County Census Tract 20"]
[null,null,null,null,"Marion County Census Tract 14.02"]
[null,null,null,null,"Marion County Census Tract 27"]
[null,null,null,null,"Marion County Census Tract 22.01"]
[null,null,null,null,"Marion County Census Tract 23.04"]
[null,null,null,null,"Marion County Census Tract 105.01"]
[null,null,null,null,"Marion County Census Tract 107.02"]
[null,null,null,null,"Multnomah County Census Tract 25.02"]
[null,null,null,null,"Multnomah County Census Tract 43"]
[null,null,null,null,"Multnomah County Census Tract 26"]
[null,null,null,null,"Multnomah County Census Tract 64.03"]
[null,null,null,null,"Multnomah County Census Tract 104.02"]
[null,null,null,null,"Multnomah County Census Tract 45"]
[null,null,null,null,"Multnomah County Census Tract 103.05"]
[null,null,null,null,"Multnomah County Census Tract 13.02"]
[null,null,null,null,"Multnomah County Census Tract 1"]
[null,null,null,null,"Multnomah County Census Tract 36.03"]
[null,null,null,null,"Multnomah County Census Tract 67.01"]
[null,null,null,null,"Multnomah County Census Tract 68.02"]
[null,null,null,null,"Multnomah County Census Tract 28.02"]
[null,null,null,null,"Multnomah County Census Tract 4.01"]
[null,null,null,null,"Multnomah County Census Tract 12.02"]
[null,null,null,null,"Multnomah County Census Tract 31"]
[null,null,null,null,"Multnomah County Census Tract 61"]
[null,null,null,null,"Multnomah County Census Tract 104.07"]
[null,null,null,null,"Multnomah County Census Tract 94"]
[null,null,null,null,"Multnomah County Census Tract 3.02"]
[null,null,null,null,"Multnomah County Census Tract 28.01"]
[null,null,null,null,"Multnomah County Census Tract 104.11"]
[null,null,null,null,"Multnomah County Census Tract 80.02"]
[null,null,null,null,"Multnomah County Census Tract 29.01"]
[null,null,null,null,"Multnomah County Census Tract 46.02"]
[null,null,null,null,"Multnomah County Census Tract 66.01"]
[null,null,null,null,"Multnomah County Census Tract 30"]
[null,null,null,null,"Multnomah County Census Tract 64.02"]
[null,null,null,null,"Multnomah County Census Tract 100.02"]
[null,null,null,null,"Multnomah County Census Tract 50"]
[null,null,null,null,"Multnomah County Census Tract 63"]
[null,null,null,null,"Multnomah County Census Tract 15"]
[null,null,null,null,"Multnomah County Census Tract 99.05"]
[null,null,null,null,"Multnomah County Census Tract 27.01"]
[null,null,null,null,"Multnomah County Census Tract 70"]
[null,null,null,null,"Multnomah County Census Tract 64.04"]
[null,null,null,null,"Multnomah County Census Tract 24.01"]
[null,null,null,null,"Multnomah County Census Tract 67.02"]
[null,null,null,null,"Multnomah County Census Tract 46.01"]
[null,null,null,null,"Multnomah County Census Tract 71"]
[null,null,null,null,"Multnomah County Census Tract 19"]
[null,null,null,null,"Multnomah County Census Tract 69"]
[null,null,null,null,"Multnomah County Census Tract 99.03"]
[null,null,null,null,"Multnomah County Census Tract 25.01"]
[null,null,null,null,"Multnomah County Census Tract 9800"]
[null,null,null,null,"Polk County Census Tract 202.04"]
[null,null,null,null,"Polk County Census Tract 53"]
[null,null,null,null,"Polk County Census Tract 52.01"]
[null,null,null,null,"Tillamook County Census Tract 9607"]
[null,null,null,null,"Tillamook County Census Tract 9606"]
[null,null,null,null,"Umatilla County Census Tract 9504"]
[null,null,null,null,"Umatilla County Census Tract 9501"]
[null,null,null,null,"Umatilla County Census Tract 9505"]
[null,null,null,null,"Umatilla County Census Tract 9503"]
[null,null,null,null,"Union County Census Tract 9703"]
[null,null,null,null,"Wasco County Census Tract 9701"]
[null,null,null,null,"Washington County Census Tract 319.11"]
[null,null,null,null,"Washington County Census Tract 323"]
[null,null,null,null,"Washington County Census Tract 325.03"]
[null,null,null,null,"Washington County Census Tract 317.03"]
[null,null,null,null,"Washington County Census Tract 317.04"]
[null,null,null,null,"Washington County Census Tract 314.03"]
[null,null,null,null,"Washington County Census Tract 326.10"]
[null,null,null,null,"Washington County Census Tract 315.04"]
[null,null,null,null,"Washington County Census Tract 302"]
[null,null,null,null,"Washington County Census Tract 318.04"]
[null,null,null,null,"Washington County Census Tract 320.04"]
[null,null,null,null,"Washington County Census Tract 319.10"]
[null,null,null,null,"Washington County Census Tract 324.06"]
[null,null,null,null,"Washington County Census Tract 324.04"]
[null,null,null,null,"Washington County Census Tract 316.11"]
[null,null,null,null,"Washington County Census Tract 330"]
[null,null,null,null,"Washington County Census Tract 318.07"]
[null,null,null,null,"Washington County Census Tract 326.07"]
[null,null,null,null,"Washington County Census Tract 328"]
[null,null,null,null,"Washington County Census Tract 321.08"]
[null,null,null,null,"Washington County Census Tract 319.08"]
[null,null,null,null,"Washington County Census Tract 304.02"]
[null,null,null,null,"Washington County Census Tract 310.04"]
[null,null,null,null,"Washington County Census Tract 321.03"]
[null,null,null,null,"Washington County Census Tract 319.12"]
[null,null,null,null,"Washington County Census Tract 318.06"]
[null,null,null,null,"Washington County Census Tract 316.15"]
[null,null,null,null,"Washington County Census Tract 308.05"]
[null,null,null,null,"Washington County Census Tract 315.11"]
[null,null,null,null,"Washington County Census Tract 318.15"]
[null,null,null,null,"Washington County Census Tract 321.10"]
[null,null,null,null,"Washington County Census Tract 335"]
[null,null,null,null,"Washington County Census Tract 326.08"]
[null,null,null,null,"Washington County Census Tract 326.03"]
[null,null,null,null,"Washington County Census Tract 316.16"]
[null,null,null,null,"Washington County Census Tract 303"]
[null,null,null,null,"Washington County Census Tract 306"]
[null,null,null,null,"Washington County Census Tract 319.04"]
[null,null,null,null,"Washington County Census Tract 321.07"]
[null,null,null,null,"Washington County Census Tract 315.08"]
[null,null,null,null,"Washington County Census Tract 318.05"]
[null,null,null,null,"Washington County Census Tract 301.01"]
[null,null,null,null,"Washington County Census Tract 326.09"]
[null,null,null,null,"Washington County Census Tract 315.12"]
[null,null,null,null,"Washington County Census Tract 336"]
[null,null,null,null,"Washington County Census Tract 318.13"]
[null,null,null,null,"Washington County Census Tract 301.02"]
[null,null,null,null,"Washington County Census Tract 322"]
[null,null,null,null,"Washington County Census Tract 315.14"]
[null,null,null,null,"Washington County Census Tract 324.07"]
[null,null,null,null,"Washington County Census Tract 318.14"]
[null,null,null,null,"Washington County Census Tract 333.02"]
[null,null,null,null,"Washington County Census Tract 319.09"]
[null,null,null,null,"Washington County Census Tract 315.07"]
[null,null,null,null,"Washington County Census Tract 321.04"]
[null,null,null,null,"Washington County Census Tract 315.13"]
[null,null,null,null,"Washington County Census Tract 321.09"]
[null,null,null,null,"Yamhill County Census Tract 301.01"]
[null,null,null,null,"Yamhill County Census Tract 303.02"]
[null,null,null,null,"Yamhill County Census Tract 306.01"]
[null,null,null,null,"Yamhill County Census Tract 303.01"]
[null,null,null,null,"Yamhill County Census Tract 304"]
[null,null,null,null,"Yamhill County Census Tract 301.02"]

{"sheet":"Multifamily Bonds","index":17,"n_rows":35,"n_cols":7,"rows_kept":35,"cut":false,"hidden":true,"merged":[[2,0,2,11],[4,0,4,10],[6,0,6,10],[27,2,27,11],[28,2,28,11],[13,3,13,8]]}
[]
["Multifamily Bonds"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Only projects seeking to have OHCS issue tax-exempt bonds must complete this section. Projects that are using tax-exempt bond financing issued by another entity do not have to complete this section."]
[]
["Multifamily Bonds Only - Applicants seeking final approval of multifamily bonds only (i.e. applicant does not seek an allocation of non-competitive housing tax credits) must provide written notice to the Agency and its Issuer Counsel  no less than 60 days preceding the desired OHCS Housing Stability Council approval date. At the discretion of OHCS, the Applicant may be required to conduct a planning meeting with OHCS staff to describe the project and give a preliminary indication of when the (application) will be submitted."]
["Bonds Overview"]
[]
[null,null,"Application Type"]
[null,null,"Bond Type"]
[]
[null,null,"Also seeking LIHTC?"]
[null,null,"Set Aside Selection",{"$f":"'Rents and Incomes'!I94","v":0}]
[]
[null,null,null,"Amount","Aggregate Basis plus Land","50% Test"]
[null,null,"Long-Term"]
[null,null,"Short-Term"]
[null,null,"Total Tax-Exempt",{"$f":"D18+D17","v":0},{"$f":"'Budget Uses'!O202+Costs_Land","v":0},{"$f":"IFERROR(D19/E19,\"\")","v":""},{"$f":"IF(F19=\"\",\"\",IF(F19>0.55,\"Error - may not be above 55%\",\"\"))","v":""}]
[null,null,"Taxable"]
[]
[null,null,"If Acquisition, Building Value"]
[null,null,"If Acquisition, Source"]
[]
[null,null,"Credit Enhancement Type",null,{"$f":"IF(D25=\"Other\",\"Describe Type\",\"\")","v":""}]
[null,null,"Credit Enhancement Term"]
[]
[null,null,"Describe Enhancement"]
[]
[]
[]
[null,null,"Are bonds Draw-Down?"]
[]
[null,null,null,"Total"]
[null,null,"*Costs of Issuance of Tax-Exempt Bonds",{"$f":"IF(D19=0,0,IF(D19*0.015>150000,150000,D19*0.015))","v":0}]

{"sheet":"OAHTC Calculation","index":18,"n_rows":84,"n_cols":11,"rows_kept":84,"cut":false,"hidden":false,"merged":[[47,6,47,7],[5,0,5,1],[5,2,5,5],[5,7,5,8],[8,0,8,2],[9,0,9,2],[10,0,10,2],[12,0,12,2],[11,0,11,2],[13,0,13,2],[25,0,25,3],[25,4,25,8],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[15,10,15,13],[5,10,6,14],[10,10,10,13],[11,10,11,13],[12,10,12,11],[12,12,12,13],[2,0,2,11],[13,10,13,11],[13,12,13,13],[14,10,14,11],[14,12,14,13],[4,0,4,8],[3,0,3,8],[13,4,13,6]]}
[]
["OAHTC Rent Reduction Calculation"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["OAHTC Payment Calculated Monthly"]
["Project Name:",null,{"$f":"'Project Details'!C11","v":0},null,null,null,"Date: ",{"$f":"'Project Details'!C5","v":"00:00:00"},null,null,"OAHTC Loan details set on the Operating Budget worksheet"]
[]
[null,null,null,"WITH OAHTC",null,"W/O OAHTC"]
["Loan amount:",null,null,{"$f":"'Budget Sources'!G44","v":0}]
["Interest rate:",null,null,{"$f":"'Budget Sources'!H44","v":0}]
["Number of years to amortize:",null,null,{"$f":"'Budget Sources'!L44","v":0}]
["Monthly payment amount:",null,null,{"$f":"IF(ISERROR(PMT(D10/12,12*D11,-D9)),\"-\",PMT(D10/12,12*D11,-D9))","v":"-"},null,{"$f":"IF(ISERROR(PMT(F10/12,12*F11,-F9)),\"-\",PMT(F10/12,12*F11,-F9))","v":"-"}]
["Number of years tax credits taken:"]
["Interest rate reduction:",null,null,{"$f":"F10-D10","v":0},"interest rate reduction could be 4% or less"]
["Total tax credit allowed:",null,null,{"$f":"IF(ISERROR(I48),\"-\",SUM(I48))","v":0}]
["Number of units:",null,null,{"$f":"'Rents and Incomes'!C69-SUMIF('Rents and Incomes'!$N$18:$N$68,\">0\",'Rents and Incomes'!$C$18:$C$68)","v":0},"max number of units using OAHTC"]
["Rent reduction unit/month:",null,null,{"$f":"IF(ISERROR(ROUNDUP(((+D15/D16)/D13)/12,0)),\"-\",ROUNDUP(((+D15/D16)/D13)/12,0))","v":"-"}]
["Annual rent pass through:",null,null,{"$f":"IF(ISERROR((D17*D16)*12),\"-\",(D17*D16)*12)","v":"-"}]
[]
[null,null,null,"Unit","Total"]
["Required OAHTC Annual Pass Through",null,null,{"$f":"E21/D16","v":{"$error":"#VALUE!"}},{"$f":"+D18","v":"-"}]
["Actual OAHTC Annual Pass Through",null,null,{"$f":"E22/D16","v":{"$error":"#DIV/0!"}}]
["Amount over/under required pass through",null,null,{"$f":"IF(ISERROR(D22-D21),\"-\",D22-D21)","v":"-"},{"$f":"IF(ISERROR(+E22-E21),\"-\",+E22-E21)","v":"-"}]
[null,null,null,"If a positive number, then pass through is sufficient."]
[]
["LOAN AMORTIZATION ",null,null,null,"MAXIMUM ANNUAL TAX CREDIT"]
["YEAR","INTEREST","PRINCIPAL","ENDING BALANCE",{"$f":"A27","v":"YEAR"},"PRINCIPAL REDUCTION","AVERAGE INTEREST","AVERAGE BALANCE","TAX CREDIT"]
[1,{"$f":"SUM(OAHTC_Amortization!H13:H24)","v":0},{"$f":"SUM(OAHTC_Amortization!G13:G24)","v":0},{"$f":"OAHTC_Amortization!I24","v":"-"},{"$f":"A28","v":1},{"$f":"IF(ISERROR(IF(A28>=1,+$D$9-D28,\"\")),\"-\",IF(A28>=1,+$D$9-D28,\"\"))","v":"-"},{"$f":"+B28","v":0},{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I13:I24)),\"-\",AVERAGE(OAHTC_Amortization!I13:I24))","v":"-"},{"$f":"IF(ISERROR(IF(A28>=1,+H28*$D$14,\"0\")),\"-\",IF(A28>=1,+H28*$D$14,\"0\"))","v":"-"}]
[{"$f":"IF($D$13>A28,IF(A28>0,A28+1,0),0)","v":0},{"$f":"($B$28+$C$28)-C29","v":0},{"$f":"SUM(OAHTC_Amortization!G25:G36)","v":0},{"$f":"OAHTC_Amortization!I36","v":"-"},0,{"$f":"+C29","v":0},{"$f":"+B29","v":0},{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I25:I36)),\"-\",AVERAGE(OAHTC_Amortization!I25:I36))","v":"-"},{"$f":"IF(ISERROR(IF(A29>=1,+H29*$D$14,\"0\")),\"-\",IF(A29>=1,+H29*$D$14,\"0\"))","v":"0"}]
[{"$f":"IF($D$13>A29,IF(A29>0,A29+1,0),0)","v":0},{"$f":"($B$28+$C$28)-C30","v":0},{"$f":"SUM(OAHTC_Amortization!G37:G48)","v":0},{"$f":"OAHTC_Amortization!I48","v":"-"},0,{"$f":"+C30","v":0},{"$f":"+B30","v":0},{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I37:I48)),\"-\",AVERAGE(OAHTC_Amortization!I37:I48))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G49:G60)","v":0},{"$f":"OAHTC_Amortization!I60","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I49:I60)),\"-\",AVERAGE(OAHTC_Amortization!I49:I60))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G61:G72)","v":0},{"$f":"OAHTC_Amortization!I72","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I61:I72)),\"-\",AVERAGE(OAHTC_Amortization!I61:I72))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G73:G84)","v":0},{"$f":"OAHTC_Amortization!I84","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I73:I84)),\"-\",AVERAGE(OAHTC_Amortization!I73:I84))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G85:G96)","v":0},{"$f":"OAHTC_Amortization!I96","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I85:I96)),\"-\",AVERAGE(OAHTC_Amortization!I85:I96))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G97:G108)","v":0},{"$f":"OAHTC_Amortization!I108","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I97:I108)),\"-\",AVERAGE(OAHTC_Amortization!I97:I108))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G109:G120)","v":0},{"$f":"OAHTC_Amortization!I120","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I109:I120)),\"-\",AVERAGE(OAHTC_Amortization!I109:I120))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G121:G132)","v":0},{"$f":"OAHTC_Amortization!I132","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I121:I132)),\"-\",AVERAGE(OAHTC_Amortization!I121:I132))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G133:G144)","v":0},{"$f":"OAHTC_Amortization!I144","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I133:I144)),\"-\",AVERAGE(OAHTC_Amortization!I133:I144))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G145:G156)","v":0},{"$f":"OAHTC_Amortization!I156","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I145:I156)),\"-\",AVERAGE(OAHTC_Amortization!I145:I156))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G157:G168)","v":0},{"$f":"OAHTC_Amortization!I168","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I157:I168)),\"-\",AVERAGE(OAHTC_Amortization!I157:I168))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G169:G180)","v":0},{"$f":"OAHTC_Amortization!I180","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I169:I180)),\"-\",AVERAGE(OAHTC_Amortization!I169:I180))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G181:G192)","v":0},{"$f":"OAHTC_Amortization!I192","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I181:I192)),\"-\",AVERAGE(OAHTC_Amortization!I181:I192))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G193:G204)","v":0},{"$f":"OAHTC_Amortization!I204","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I193:I204)),\"-\",AVERAGE(OAHTC_Amortization!I193:I204))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G205:G216)","v":0},{"$f":"OAHTC_Amortization!I216","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I205:I216)),\"-\",AVERAGE(OAHTC_Amortization!I205:I216))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G217:G228)","v":0},{"$f":"OAHTC_Amortization!I228","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I217:I228)),\"-\",AVERAGE(OAHTC_Amortization!I217:I228))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G229:G240)","v":0},{"$f":"OAHTC_Amortization!I240","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I229:I240)),\"-\",AVERAGE(OAHTC_Amortization!I229:I240))","v":"-"},"0"]
[0,0,{"$f":"SUM(OAHTC_Amortization!G241:G252)","v":0},{"$f":"OAHTC_Amortization!I252","v":"-"},0,0,0,{"$f":"IF(ISERROR(AVERAGE(OAHTC_Amortization!I241:I252)),\"-\",AVERAGE(OAHTC_Amortization!I241:I252))","v":"-"},"0"]
[null,null,null,null,null,null,"Total Credits Allowable =",null,{"$f":"SUM(I28:I47)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(B81>=1,-PPMT($D$10/12,B81*12,$D$11*12,$D$9)*12,\"\")","v":""}]
[null,null,null,{"$f":"IF(B82>=1,-PPMT($D$10/12,B82*12,$D$11*12,$D$9)*12,\"\")","v":""}]
[null,null,null,{"$f":"IF(B83>=1,-PPMT($D$10/12,B83*12,$D$11*12,$D$9)*12,\"\")","v":""}]
[null,null,null,{"$f":"IF(B84>=1,-PPMT($D$10/12,B84*12,$D$11*12,$D$9)*12,\"\")","v":""}]

{"sheet":"OAHTC_Amortization","index":19,"n_rows":921,"n_cols":10,"rows_kept":921,"cut":false,"hidden":false,"merged":[[8,0,8,2],[9,0,9,2],[5,7,5,9],[6,7,6,9],[7,7,7,9],[8,7,8,9],[2,0,2,11],[3,0,3,9],[5,0,5,2],[6,0,6,2],[7,0,7,2]]}
[]
["OAHTC Loan Amortization Schedule"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[]
["Loan Amount",null,null,{"$f":"'OAHTC Calculation'!D9","v":0},null,null,{"$f":"IF(ISERROR(-PMT(D7/D9,D8*D9,D6,0,0)),\"-\",-PMT(D7/D9,D8*D9,D6,0,0))","v":"-"},"Scheduled payment"]
["Annual Interest Rate",null,null,{"$f":"'OAHTC Calculation'!D10","v":0},null,null,{"$f":"IF(ISERROR(D8*D9),\"-\",D8*D9)","v":0},"Scheduled number of payments"]
["Loan period in years",null,null,{"$f":"'OAHTC Calculation'!D11","v":0},null,null,{"$f":"COUNTIF(E13:E921,\">0\")","v":0},"Total early payments"]
["Number of payments per year",null,null,12,null,null,{"$f":"SUM(H13:H921)","v":0},"Total interest: "]
["Start date of loan",null,null,null,"Enter estimated start date of the loan"]
[]
["Pmt. No.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[1,{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A13)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A13)*12/$D$9,DAY($D$10)))","v":"1900-01-31"},{"$f":"IF(D6>0,D6,\"-\")","v":"-"},{"$f":"IF(C13>0,IF(ISERROR($G$6),\"-\",$G$6),\"-\")","v":"-"},null,{"$f":"IF(ISERROR(D13+E13),\"-\",D13+E13)","v":"-"},{"$f":"IF(ISERROR(F13-H13),\"-\",F13-H13)","v":"-"},{"$f":"IF(ISERROR(C13*($D$7/$D$9)),\"-\",C13*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C13-G13),\"-\",C13-G13)","v":"-"},{"$f":"H13","v":"-"}]
[{"$f":"IF(A13<$G$7,(A13+1),\"-\")","v":"-"},"-",{"$f":"IF(I13>0,I13,\"-\")","v":"-"},{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D14+E14),\"-\",D14+E14)","v":"-"},"-","-","-",{"$f":"IF(ISERROR(H14+J13),\"-\",H14+J13)","v":"-"}]
["-","-",{"$f":"IF(I14>0,I14,\"-\")","v":"-"},"-",null,"-","-","-","-",{"$f":"IF(ISERROR(H15+J14),\"-\",H15+J14)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A23<$G$7,(A23+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A24<$G$7,(A24+1),\"-\")","v":"-"},"-",{"$f":"IF(I24>0,I24,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A45)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A45)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A45<$G$7,(A45+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A77)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A77)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F77-H77),\"-\",F77-H77)","v":"-"},{"$f":"IF(ISERROR(C77*($D$7/$D$9)),\"-\",C77*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C77-G77),\"-\",C77-G77)","v":"-"},"-"]
[{"$f":"IF(A77<$G$7,(A77+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D78+E78),\"-\",D78+E78)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H79+J78),\"-\",H79+J78)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I88>0,I88,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I92>0,I92,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A141)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A141)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F141-H141),\"-\",F141-H141)","v":"-"},{"$f":"IF(ISERROR(C141*($D$7/$D$9)),\"-\",C141*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C141-G141),\"-\",C141-G141)","v":"-"},"-"]
[{"$f":"IF(A141<$G$7,(A141+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D142+E142),\"-\",D142+E142)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H143+J142),\"-\",H143+J142)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I152>0,I152,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I156>0,I156,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A205)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A205)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F205-H205),\"-\",F205-H205)","v":"-"},{"$f":"IF(ISERROR(C205*($D$7/$D$9)),\"-\",C205*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C205-G205),\"-\",C205-G205)","v":"-"},"-"]
[{"$f":"IF(A205<$G$7,(A205+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D206+E206),\"-\",D206+E206)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H207+J206),\"-\",H207+J206)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I216>0,I216,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A269)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A269)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F269-H269),\"-\",F269-H269)","v":"-"},{"$f":"IF(ISERROR(C269*($D$7/$D$9)),\"-\",C269*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C269-G269),\"-\",C269-G269)","v":"-"},"-"]
[{"$f":"IF(A269<$G$7,(A269+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D270+E270),\"-\",D270+E270)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H271+J270),\"-\",H271+J270)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I280>0,I280,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A333)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A333)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F333-H333),\"-\",F333-H333)","v":"-"},{"$f":"IF(ISERROR(C333*($D$7/$D$9)),\"-\",C333*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C333-G333),\"-\",C333-G333)","v":"-"},"-"]
[{"$f":"IF(A333<$G$7,(A333+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D334+E334),\"-\",D334+E334)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H335+J334),\"-\",H335+J334)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I344>0,I344,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A397)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A397)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F397-H397),\"-\",F397-H397)","v":"-"},{"$f":"IF(ISERROR(C397*($D$7/$D$9)),\"-\",C397*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C397-G397),\"-\",C397-G397)","v":"-"},"-"]
[{"$f":"IF(A397<$G$7,(A397+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D398+E398),\"-\",D398+E398)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H399+J398),\"-\",H399+J398)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I408>0,I408,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A461)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A461)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F461-H461),\"-\",F461-H461)","v":"-"},{"$f":"IF(ISERROR(C461*($D$7/$D$9)),\"-\",C461*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C461-G461),\"-\",C461-G461)","v":"-"},"-"]
[{"$f":"IF(A461<$G$7,(A461+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D462+E462),\"-\",D462+E462)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H463+J462),\"-\",H463+J462)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I472>0,I472,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A525)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A525)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F525-H525),\"-\",F525-H525)","v":"-"},{"$f":"IF(ISERROR(C525*($D$7/$D$9)),\"-\",C525*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C525-G525),\"-\",C525-G525)","v":"-"},"-"]
[{"$f":"IF(A525<$G$7,(A525+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D526+E526),\"-\",D526+E526)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H527+J526),\"-\",H527+J526)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I536>0,I536,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A589)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A589)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F589-H589),\"-\",F589-H589)","v":"-"},{"$f":"IF(ISERROR(C589*($D$7/$D$9)),\"-\",C589*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C589-G589),\"-\",C589-G589)","v":"-"},"-"]
[{"$f":"IF(A589<$G$7,(A589+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D590+E590),\"-\",D590+E590)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H591+J590),\"-\",H591+J590)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I600>0,I600,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A653)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A653)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F653-H653),\"-\",F653-H653)","v":"-"},{"$f":"IF(ISERROR(C653*($D$7/$D$9)),\"-\",C653*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C653-G653),\"-\",C653-G653)","v":"-"},"-"]
[{"$f":"IF(A653<$G$7,(A653+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D654+E654),\"-\",D654+E654)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H655+J654),\"-\",H655+J654)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I664>0,I664,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A717)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A717)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F717-H717),\"-\",F717-H717)","v":"-"},{"$f":"IF(ISERROR(C717*($D$7/$D$9)),\"-\",C717*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C717-G717),\"-\",C717-G717)","v":"-"},"-"]
[{"$f":"IF(A717<$G$7,(A717+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D718+E718),\"-\",D718+E718)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H719+J718),\"-\",H719+J718)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I728>0,I728,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A781)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A781)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F781-H781),\"-\",F781-H781)","v":"-"},{"$f":"IF(ISERROR(C781*($D$7/$D$9)),\"-\",C781*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C781-G781),\"-\",C781-G781)","v":"-"},"-"]
[{"$f":"IF(A781<$G$7,(A781+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D782+E782),\"-\",D782+E782)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H783+J782),\"-\",H783+J782)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I792>0,I792,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A845)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A845)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F845-H845),\"-\",F845-H845)","v":"-"},{"$f":"IF(ISERROR(C845*($D$7/$D$9)),\"-\",C845*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C845-G845),\"-\",C845-G845)","v":"-"},"-"]
[{"$f":"IF(A845<$G$7,(A845+1),\"-\")","v":"-"},"-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D846+E846),\"-\",D846+E846)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H847+J846),\"-\",H847+J846)","v":"-"}]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-",{"$f":"IF(I856>0,I856,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-","-","-","-",null,"-","-","-","-","-"]
["-",{"$f":"IF(ISERROR((DATE(YEAR($D$10),MONTH($D$10)+(A909)*12/$D$9,DAY($D$10)))),\"-\",DATE(YEAR($D$10),MONTH($D$10)+(A909)*12/$D$9,DAY($D$10)))","v":"-"},"-","-",null,"-",{"$f":"IF(ISERROR(F909-H909),\"-\",F909-H909)","v":"-"},{"$f":"IF(ISERROR(C909*($D$7/$D$9)),\"-\",C909*($D$7/$D$9))","v":"-"},{"$f":"IF(ISERROR(C909-G909),\"-\",C909-G909)","v":"-"},"-"]
["-","-","-",{"$f":"IF(ISERROR($G$6),\"-\",$G$6)","v":"-"},null,{"$f":"IF(ISERROR(D910+E910),\"-\",D910+E910)","v":"-"},"-","-","-","-"]
["-","-","-","-",null,"-","-","-","-",{"$f":"IF(ISERROR(H911+J910),\"-\",H911+J910)","v":"-"}]
[{"$f":"IF(A911<($G$7+2),(A911+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A912<($G$7+2),(A912+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A913<($G$7+2),(A913+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A914<($G$7+2),(A914+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A915<($G$7+2),(A915+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A916<$G$7,(A916+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A917<$G$7,(A917+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A918<$G$7,(A918+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A919<$G$7,(A919+1),\"-\")","v":"-"},"-","-","-",null,"-","-","-","-","-"]
[{"$f":"IF(A920<$G$7,(A920+1),\"-\")","v":"-"},"-",{"$f":"IF(I920>0,I920,\"-\")","v":"-"},"-",null,"-","-","-","-","-"]

{"sheet":"OAHTC Supplemental Form","index":20,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[[15,0,15,1],[20,0,20,1],[26,0,26,1],[32,0,32,1],[2,0,2,11]]}
[]
["OAHTC Supplemental Form"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
["NOTE:  If your application is for a qualified Preservation project, fill out this page even though pass-through is not required. "]
[]
["Project Type: "]
["Select which OAHTC Pool Activity setaside your project qulifies for: ","Manufactured Home Park Purchase for Preservation  "]
[]
["Lender Information:"]
["Lending Institution:"]
["Address:","     "]
["City/Zip:","     "]
["Telephone:","     "]
["Loan Officer:","     "]
[" "]
["Loan Details"]
["\tDate of loan application:","       "]
["\tProposed loan amount:",{"$f":"'Budget Sources'!G43+'Budget Sources'!G44","v":0}]
["\tPortion of loan covered by OAHTC:",{"$f":"'Budget Sources'!SD_2357x17_6_S_0","v":0}]
[" "," "]
["Loan Terms without OAHTC:"]
["\tInterest rate:",{"$f":"'Budget Sources'!H43","v":0}]
["\tNumber of years to amortize:",{"$f":"'Budget Sources'!L43","v":0}]
["\tNumber of years until due in full:",{"$f":"'Budget Sources'!K43","v":0}]
["\tMonthly payment amount:","$     "]
[" "," "]
["Loan Terms with OAHTC:"]
["\tInterest rate:",{"$f":"'Budget Sources'!H44","v":0}]
["\tNumber of years to amortize:",{"$f":"'Budget Sources'!L44","v":0}]
["\tNumber of years until due in full:",{"$f":"'Budget Sources'!K44","v":0}]
["\tMonthly payment amount:","$     "]
[" "]
["A letter from the lender indicating their willingness to participate in the OAHTC Program must be included with your appilcation. "]
[" "]
[]
[null,"Federal Project Based Rent Assisted "]
[null,"RAD/Section 18 Federal "]
[null,"OAHTC Portfolio Preservation "]
[null,"Manufactured Home Park Purchase for Preservation  "]
[null,"New Construction / Rehab "]

{"sheet":"Developer Fee","index":21,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,14,13,14],[14,14,16,14],[17,14,19,14],[20,14,22,14],[41,0,41,2],[40,0,40,2],[39,0,39,2],[17,2,20,6],[32,2,34,6],[17,9,19,9],[17,12,19,12],[17,10,19,10],[20,9,22,9],[20,12,22,12],[20,10,22,10],[14,9,16,9],[2,0,2,9],[14,12,16,12],[14,10,16,10],[4,1,4,4],[11,9,13,9],[11,12,13,12],[11,10,13,10],[6,1,6,2],[8,1,8,3],[7,1,7,3]]}
[]
["Developer Fee"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Project Name:",{"$f":"'Project Details'!C11","v":0},null,null,null,"Date:",{"$f":"'Project Details'!C5","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,"Numerator","Developer Fee PLUS Consultant Fee"]
["# units: ",{"$f":"IF(OR('Rents and Incomes'!$C$69=0,'Rents and Incomes'!$C$69=\"\"),\"Select Project Size\",IF('Rents and Incomes'!$C$69<31,'Developer Fee'!J12,IF('Rents and Incomes'!$C$69<76,'Developer Fee'!J15,IF('Rents and Incomes'!$C$69<101,'Developer Fee'!J18,'Developer Fee'!J21))))","v":"Select Project Size"}]
["Type: ",{"$f":"IF('Project Details'!F19=\"\",\"--\",'Project Details'!F19)","v":"--"},null,null,null,null,null,null,null,"Denominator","Total Project Cost MINUS Acquisition, Developer Fee, Consultant Fee, Capitalized Reserves"]
["Applicable Program:",{"$f":"IFERROR(IF(AND('Budget Sources'!C9>0,'Budget Sources'!C10+'Budget Sources'!C11+'Budget Sources'!C12+'Budget Sources'!C14=0),'Developer Fee'!K10,IF(AND('Budget Sources'!C12>0,'Budget Sources'!C9+'Budget Sources'!C10+'Budget Sources'!C11+'Budget Sources'!C14=0),'Developer Fee'!O10,'Developer Fee'!M10)),\"--\")","v":"9% LIHTC / HOME / Gap / \nPSH or LIFT (with 4% LIHTC)"}]
[null,null,null,null,null,null,null,null,null,null,"4% LIHTC \n(without LIFT)","4% LIHTC","9% LIHTC / HOME / Gap / \nPSH or LIFT (with 4% LIHTC)","9% LIHTC / HOME/ Gap / PSH","LIFT"]
[null,null,null,null,null,null,null,null,null,"Project Size","New Construction","Acquisition/ Rehab","New Construction","Acquisition/ Rehab","New Construction"]
["Applicable Developer Fee Percentage: ",null,{"$f":"IF(B8=\"New Construction\",VLOOKUP(B7,$J$10:$O$23,MATCH(B9,J10:O10,0),FALSE),VLOOKUP(B7,$J$10:$O$23,MATCH(B9,J10:O10,0)+1,FALSE))","v":{"$error":"#N/A"}},"Estimated Max: ",{"$f":"IF(ISERROR((C12*B36)+C13),\"--\",(C12*B36)+C13)","v":"--"},null,null,null,null,"<31 Units",0.2,0.22,0.18,0.2,0.16]
["+ Acq/Rehab OR Preservation / $ unit",null,{"$f":"IF(B8=\"Preservation\",(5500*RandI_TotalUnits),IF(B8=\"Rehabilitation\",(RandI_TotalUnits*4000),0))","v":0},null,null,null,null,null,null,null,null,"+ $4,000/unit OR",null,"+ $4,000/unit OR"]
[null,null,null,null,null,null,null,null,null,null,null,"+ $5,500/unit for Preservation",null,"+ $5,500/unit for Preservation"]
["Numerator: ",null,null,null,null,null,null,null,null,"31-75 Units",0.18,0.2,0.16,0.18,0.14000000000000001]
["Developer Fee:",{"$f":"Costs_DeveloperFeeDSB+'Budget Uses'!F129","v":0},"linked from uses",null,null,null,null,null,null,null,null,"+ $4,000/unit OR",null,"+ $4,000/unit OR"]
["Consultant Fee: ",{"$f":"Costs_ApplicationDevelopmentConsultantFees","v":0},"linked from uses",null,null,null,null,null,null,null,null,"+ $5,500/unit for Preservation",null,"+ $5,500/unit for Preservation"]
["Other Consultant Fee: ",null,"explanation: ",null,null,null,null,null,null,"76-100 Units",0.16,0.18,0.14000000000000001,0.16,0.12]
[null,null,null,null,null,null,null,null,null,null,null,"+ $4,000/unit OR",null,"+ $4,000/unit OR"]
[null,null,null,null,null,null,null,null,null,null,null,"+ $5,500/unit for Preservation",null,"+ $5,500/unit for Preservation"]
[null,null,null,null,null,null,null,null,null,"101+ Units",0.14000000000000001,0.16,0.12,0.14000000000000001,0.1]
["Total Numerator: ",{"$f":"SUM(B16:B18)","v":0},null,null,null,null,null,null,null,null,null,"+ $4,000/unit OR",null,"+ $4,000/unit OR"]
[null,null,null,null,null,null,null,null,null,null,null,"+ $5,500/unit for Preservation",null,"+ $5,500/unit for Preservation"]
[null,null,null,null,null,null,null,null,null,null,"*Only applicable to projects with acquisition rehab or new construction"]
["Denominator: "]
["Total Project Cost",{"$f":"'Budget Uses'!F202","v":0}]
["-less"]
["Acquisition",{"$f":"'Budget Uses'!D219","v":0}]
[{"$f":"A16","v":"Developer Fee:"},{"$f":"Costs_DeveloperFeeDSB","v":0},"linked from uses"]
["Consultant Fee: ",{"$f":"Costs_ApplicationDevelopmentConsultantFees","v":0},"linked from uses"]
["Other Consultant Fee: ",0]
["Capitalized reserves",{"$f":"SUM('Budget Uses'!F196:F199)","v":0},"linked from uses"]
[null,null,"explanation: "]
[]
[]
["Total Denominator",{"$f":"B26-(B28+B29+B30+B31+B32)","v":0}]
[]
[]
["Developer Fee Percentage Calculation"]
["Numerator LESS $/unit for acq/rehab & preservation",null,null,{"$f":"B22-C13","v":0}]
["Calculated percentage",null,null,{"$f":"IF(ISERROR(D40/B36),\"-\",D40/B36)","v":"-"}]
["Within Limits? ",null,null,{"$f":"IF(D41=\"-\",\"-\",IF(D41<=C12,\"Yes\",\"No\"))","v":"-"}]

{"sheet":"Scoring_HOME NewConst&AcqRehab","index":22,"n_rows":165,"n_cols":9,"rows_kept":165,"cut":false,"hidden":true,"merged":[[156,0,156,2],[156,8,165,13],[164,1,164,5],[165,1,165,5],[143,8,143,13],[144,0,144,2],[144,8,153,13],[148,5,149,5],[151,3,153,5],[155,8,155,13],[130,8,130,13],[131,0,131,2],[131,8,140,13],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,5],[138,1,139,1],[138,2,139,2],[138,3,139,3],[138,4,139,5],[140,1,141,1],[140,2,141,2],[140,3,141,3],[98,2,98,5],[108,4,108,5],[83,0,83,2],[83,8,128,13],[86,2,86,5],[88,1,88,2],[89,4,89,5],[93,1,93,2],[117,4,118,5],[115,4,116,5],[126,4,127,5],[128,4,129,5],[95,4,95,5],[94,4,94,5],[82,8,82,13],[61,4,61,5],[62,4,62,5],[63,4,63,5],[71,6,72,6],[73,4,74,4],[75,4,76,4],[77,4,78,4],[79,4,80,4],[73,6,74,6],[75,6,76,6],[77,6,78,6],[79,6,80,6],[38,8,38,13],[2,0,2,11],[3,0,3,5],[12,8,12,13],[13,0,13,2],[13,8,36,13],[39,0,39,2],[39,8,75,13],[45,1,45,2],[45,3,45,4],[56,4,56,5],[57,4,57,5],[58,4,58,5],[59,4,59,5],[60,4,60,5],[53,2,54,5],[43,3,43,4],[61,3,63,3],[44,3,44,4]]}
[]
["HOME - New Construction and Acquisition/Rehabilitation Scoring"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[null,"Project Name",{"$f":"'Project Details'!C11","v":0},null,"County",{"$f":"'Project Details'!C17","v":0}]
[null,"Project Type",{"$f":"'Project Details'!F19","v":0},null,"City",{"$f":"'Project Details'!C13","v":0}]
[null,"Region",{"$f":"'Project Details'!C50","v":0},null,"Census Tract",{"$f":"'Project Details'!C23","v":0}]
[null,null,null,null,"Urban / Non-Urban",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,"Total Units",{"$f":"'Rents and Incomes'!C69","v":0}]
[null,"HOME Requested",{"$f":"'Budget Sources'!C11","v":0},""]
[null,"Set Aside",{"$f":"IF('Project Details'!F48=\"Yes\",'Project Details'!E48&\", \",\"\")&IF('Project Details'!F49=\"Yes\",'Project Details'!E49&\", \",\"\")&IF('Project Details'!F50=\"Yes\",'Project Details'!E50&\", \",\"\")","v":""}]
[]
["Partnerships",null,null,null,null,null,null,0,"Analyst Score & Notes: Partnerships"]
["Total of 14 points available",null,null,null,"Points Claimed",{"$f":"A16+A25+A34","v":0}]
[null,null,null,null,null,null,null,"AFHM"]
[{"$f":"SUM(D19:D23)","v":0},"Affirmative Fair Housing Marketing (7 pts max)"]
[null,"Required Documents: ","A draft or final Affirmative Fair Housing Marketing Plan, and / or MOU and commitments to execute strategies selected below."]
[null,null,null,"Points","Urban or Non-Urban?",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,"Analysis of Underserved Populations",null,{"$f":"IF(AND(F18=\"Non-Urban\",C19=\"Yes\"),2,IF(AND(F18=\"Urban\",C19=\"Yes\"),1,0))","v":0},""]
[null,"Partnership with Local Service/Referral Agencies",null,{"$f":"IF(C20=\"Yes\",1,0)","v":0}]
[null,"Two or More Referral and Advertising Methods",null,{"$f":"IF(C21=\"Yes\",2,0)","v":0}]
[null,"Culturally Responsive Referral/Outreach Partner",null,{"$f":"IF(AND(F18=\"Non-Urban\",C22=\"Yes\"),1,IF(AND(F18=\"Urban\",C22=\"Yes\"),2,0))","v":0},""]
[null,"Low-Barrier Tenant Screening",null,{"$f":"IF(C23=\"Yes\",1,0)","v":0}]
[null,null,null,null,null,null,null,"RS"]
[{"$f":"SUM(D28:D32)","v":0},"Resident Services (7 pts max)"]
[null,"Required Documents: ","Resident Services Plan (submitted to meet Threshold Requirements) that reflects point categories below."]
[null,null,null,"Points","Urban or Non-Urban?",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,"Comprehensive Resident Services Plan Submitted",null,{"$f":"IF(AND(F27=\"Non-Urban\",C28=\"Yes\"),2,IF(AND(F27=\"Urban\",C28=\"Yes\"),1,0))","v":0},""]
[null,"Asset Building Opportunities",null,{"$f":"IF(C29=\"Yes\",1,0)","v":0}]
[null,"Funding Resident Service Staff or Referral Resources",null,{"$f":"IF(C30=\"Yes\",1,0)","v":0}]
[null,"Performance Tracking and Data Reporting",null,{"$f":"IF(C31=\"Yes\",1,0)","v":0}]
[null,"Culturally Responsive Service Provider",null,{"$f":"IF(AND(F27=\"Non-Urban\",C32=\"Yes\"),2,IF(AND(F27=\"Urban\",C32=\"Yes\"),3,0))","v":0},""]
[null,null,null,null,null,null,null,"MWESB"]
[{"$f":"D37","v":0},"Minority-owned, Women-owned, and Emerging Small Businesses (MWESB) (4 pts max)"]
[null,"Optional Documents: ","Submitted strategy for engagement with MWESB Entity (submitted to meet Threshold Requirements)"]
[null,"MWESB Entity Name(s) (if any)",null,"Points"]
[null,"Target or Projected % of Development Team",null,{"$f":"IF(C37=\"\",0,IF(C37>0,4,0))","v":0}]
[]
["Need and Opportunity",null,null,null,null,null,null,0,"Analyst Score & Notes: Need and Opportunity"]
["Total of 17 points available",null,null,null,"Points Claimed",{"$f":"A42+A69+IF(F56=\"Non-Urban\",SUM(D58:D66),SUM(D59:D64)+D67)","v":0}]
[null,null,null,null,null,null,null,"Preference"]
[{"$f":"IF(Scattered_Site=TRUE,IF(C44=\"Opportunity Area\",F48,IF(C44=\"Vulnerable to Gentrification\",F50,0)),IF(C44=\"Opportunity Area\",SUM(C47:C50)+C52,IF(C44=\"Vulnerable to Gentrification\",SUM(E47:E51),0)))","v":0},"Location Preferences (5 pts max)"]
[null,"Required Documents: ","Revitilization Plan (if applicable)"]
[null,"Choose the location preference Project will be scored on",null,"Click to view Opportunity Area map for reference"]
[null,"Census Tract",{"$f":"'Project Details'!C23","v":0},"Click to view Vulnerable to Gentrification map for reference"]
[null,"OPPORTUNITY AREA CRITERIA",null,"VULNERABLE TO GENTRIFICATION CRITERIA",null,"SCATTERED SITE AVERAGES (if applicable)"]
[null,"Median income",{"$f":"IF($C$44=\"Opportunity Area\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,22,FALSE),\"\")","v":""},"Opportunity Zone",{"$f":"IF($C$44=\"Vulnerable to Gentrification\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,5,FALSE),\"\")","v":""},"Opportunity Area"]
[null,"High entry level job to labor ratio",{"$f":"IF($C$44=\"Opportunity Area\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,29,FALSE),\"\")","v":""},"Qualified Census Tract",{"$f":"IF($C$44=\"Vulnerable to Gentrification\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,6,FALSE),\"\")","v":""},{"$f":"IF(Scattered_Site=\"Yes\",'Project Details'!Y37,\"\")","v":""}]
[null,"Labor market engagement",{"$f":"IF($C$44=\"Opportunity Area\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,25,FALSE),\"\")","v":""},"Percentage of residents People of Color",{"$f":"IF($C$44=\"Vulnerable to Gentrification\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,11,FALSE),\"\")","v":""},"Vulnerable to Gentrification"]
[null,"Percentage of units owner-occupied",{"$f":"IF($C$44=\"Opportunity Area\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,33,FALSE),\"\")","v":""},"Percentage of residents with High School degree",{"$f":"IF($C$44=\"Vulnerable to Gentrification\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,19,FALSE),\"\")","v":""},{"$f":"IF(Scattered_Site=\"Yes\",'Project Details'!Y36,\"\")","v":""}]
[null,"GreatSchools™ summary rating of assigned school",null,"Percentage of units renter-occupied",{"$f":"IF($C$44=\"Vulnerable to Gentrification\",VLOOKUP($C$45,'Location Preferences_Data'!$F$1:$AZ$1000,15,FALSE),\"\")","v":""}]
[null,"High quality Elementary School rating",{"$f":"IF(AND(C44=\"Opportunity Area\",C51=\"\"),\"[Enter GreatSchools 1-10 Summary Score Above]\",IF(C44=\"Opportunity Area\",IF(C51>=7,1,IF(C51>=0,0,\"\")),\"\"))","v":""},null,null,null,null,"Efficiency"]
[]
[{"$f":"IF(F56=A58,SUM(D58:D66),SUM(D59:D66)+D67)","v":0},"Location Efficiency (5 pts max)","No Documentation Required; if necessary, briefly describe specifics in designated column. If scattered site, please list all distances for each site and describe if scoring differences would exist at different sites."]
[null,"Required Documents: "]
[null,null,null,null,"Urban or Non-Urban?",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,"Category","Distance to Project","Score","Description"]
["Non-Urban","Parks and public space"]
["All","Supportive or Resident Service provider, or \nemployment opportunities"]
["All","Public schools, libraries, colleges, or accessible workforce training opportunities"]
["All","Public transportation options"]
["All","Junkyard"]
["All","Active railroad tracks (excluding commuter/light rail)"]
["All","Land uses incompatible with residential occupancy, e.g. landfills and trash incinerator facilities"]
[]
["Non-Urban","Food Desert",null,null,"USDA Food Access Research Atlas"]
["Urban","Walk Score",null,null,"Walk Score"]
[null,null,null,null,null,null,null,"Need"]
[null,"Location Need (7 pts max)"]
[null,"Required Documents: ","No Documentation Required"]
[null,"City",{"$f":"SiteA_City","v":0},"County",{"$f":"SiteA_County","v":0}]
[null,null,null,null,null,null,"Criteria: Local (city or county) data compared to Statewide data"]
[null,"Category","City Data","County Data","Statewide Data","Score"]
[null,"Severe rent burden (>50% of residents' income)",{"$f":"VLOOKUP($C$71,'Severity of Need_Data'!$B$43:$K$300,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$K$38,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'Severity of Need_Data'!$D$2","v":0.24423755407819911},{"$f":"IF(C74=\"\",\"\",IF(OR(E74>=D74,E74>=C74),0,1))","v":{"$error":"#N/A"}},"Greater than = 1 point"]
[null,"Scattered Site Weighted Average (if applicable)",{"$f":"'Project Details'!$Y$38","v":{"$error":"#DIV/0!"}},{"$f":"'Project Details'!$Z$38","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C75=\"\",\"\",IF(OR(E74>=D75,E74>=C75),0,1))","v":{"$error":"#DIV/0!"}}]
[null,"Market rent escalation",{"$f":"VLOOKUP($C$71,'Severity of Need_Data'!$B$43:$M$300,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(OR(VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$K$38,4,FALSE)=\"-\",VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$K$38,4,FALSE)=0),'Severity of Need_Data'!F4,VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$K$38,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"'Severity of Need_Data'!$F$2","v":8.6},{"$f":"IF(C76=\"\",\"\",IF(AND(C76=\"-\",D76=\"-\"),'[2]Severity of Need_Data'!F4,IF(AND(C76=\"-\",D76>=0),IF(D76/E76>=1.25,2,IF(D77/E76>1,1,0)),IF(AND(E76>D76,E76>C76),0,IF(AND(E76>D76,E76<=C76),IF(C76/E76>=1.25,2,1),IF(AND(E76>C76,E76<=D76),IF(D76/E76>=1.25,2,1),IF(AND(E76<=D76,E76<=C76),IF(OR(D76/E76>=1.25,C76/E76>=1.25),2,1),\"\")))))))","v":{"$error":"#N/A"}},"0 - 24% = 1 point; 25% or greater = 2 points"]
[null,"Scattered Site Weighted Average (if applicable)",{"$f":"IFERROR('Project Details'!$Y$39,IFERROR(C76,\"-\"))","v":"-"},{"$f":"IFERROR('Project Details'!$Z$39,IFERROR(D76,\"-\"))","v":"-"},null,{"$f":"IF(C77=\"\",\"\",IF(AND(C77=\"-\",D77=\"-\"),2,IF(AND(C77=\"-\",D77>=0),IF(D77/E76>=1.25,2,IF(D77/E76>1,1,0)),IF(AND(E76>D77,E76>C77),0,IF(AND(E76>D77,E76<=C77),IF(C77/E76>=1.25,2,1),IF(AND(E76>C77,E76<=D77),IF(D77/E76>=1.25,2,1),IF(AND(E76<=D77,E76<=C77),IF(OR(D77/E76>=1.25,C77/E76>=1.25),2,1),\"\")))))))","v":2}]
[null,"Affordable Housing Inventory as a % of 60% AMI Households",{"$f":"VLOOKUP($C$71,'Severity of Need_Data'!$B$43:$X$300,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$X$38,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"'Severity of Need_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(C78=\"\",\"\",IF(AND(E78<D78,E78<C78),0,IF(AND(E78<D78,E78>=C78),IF(C78/E78>=1.25,2,1),IF(AND(E78<C78,E78>=D78),IF(D78/E78>=1.25,2,1),IF(AND(E78>=D78,E78>=C78),IF(OR(E78/D78>=1.25,E78/C78>=1.25),2,1),\"\")))))","v":{"$error":"#N/A"}},"0 - 24% = 1 point; 25% or greater = 2 points"]
[null,"Scattered Site Weighted Average (if applicable)",{"$f":"'Project Details'!$Y$40","v":{"$error":"#DIV/0!"}},{"$f":"'Project Details'!$Z$40","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C79=\"\",\"\",IF(AND(E78<D79,E78<C79),0,IF(AND(E78<D79,E78>=C79),IF(C79/E78>=1.25,2,1),IF(AND(E78<C79,E78>=D79),IF(D79/E78>=1.25,2,1),IF(AND(E78>=D79,E78>=C79),IF(OR(E78/D79>=1.25,E78/C79>=1.25),2,1),\"\")))))","v":{"$error":"#DIV/0!"}}]
[null,"Market vacancy rate",{"$f":"VLOOKUP($C$71,'Severity of Need_Data'!$B$43:$M$300,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(OR(VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$K$38,6,FALSE)=\"-\",VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$K$38,6,FALSE)=0),\"N/A\",VLOOKUP($E$71,'Severity of Need_Data'!$C$3:$K$38,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"'Severity of Need_Data'!$H$2","v":5.5999999999999994E-2},{"$f":"IF(C80=\"\",\"\",IF(D80=\"N/A\",2,IF(AND(E80<D80,E80<C80),0,IF(AND(E80<D80,E80>C80),2,IF(AND(E80<C80,E80>D80),2,IF(AND(D80<E80,C80<E80),2,IF(AND(E80<C80,E80=D80),1,IF(AND(E80<D80,E80=C80),1,IF(AND(E80=C80,E80=D80),1,\"\")))))))))","v":{"$error":"#N/A"}},"Lower than = 2 points; Equal to = 1 point"]
[null,"Scattered Site Weighted Average (if applicable)",{"$f":"'Project Details'!$Y$41","v":{"$error":"#DIV/0!"}},{"$f":"'Project Details'!$Z$41","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C81=\"\",\"\",IF(D81=\"N/A\",2,IF(AND(E80<D81,E80<C81),0,IF(AND(E80<D81,E80>C81),2,IF(AND(E80<C81,E80>D81),2,IF(AND(D81<E80,C81<E80),2,IF(AND(E80<C81,E80=D81),1,IF(AND(E80<D81,E80=C81),1,IF(AND(E80=C81,E80=D81),1,\"\")))))))))","v":{"$error":"#DIV/0!"}}]
[]
["Federal Preferences and State Priorities",null,null,null,null,null,null,null,"Analyst Score & Notes: Impact Initiative"]
["Total of 21 points available",null,null,null,"Points Claimed",{"$f":"SUM(A86+A98+A106+A111+A124)","v":0}]
[null,null,null,null,null,null,null,"PSH"]
[{"$f":"IF(B88=B89,SUM(D90:D93),IF(B88=B94,SUM(D95:D96),0))","v":0},"Permanent Supportive Housing (PSH) -OR- Family Sized Units (5 points max)"]
[null,"Required Documents: ","If claiming associated points for PSH, include a MOU that includes the funding amount and all agreement terms with the supportive tenancy service partner and evidence of experience with owning, managing, and/or providing PSH services."]
[null,"Select Priority the Project Will Be Competing On"]
[null,"Permanent Supportive Housing (PSH)",null,"Points"]
[null,"Percentage of PSH units in project (minimum 5 required)",{"$f":"IF('Project Details'!C79>4,'Project Details'!C79/'Rents and Incomes'!C69,\"Below minimum total units required\")","v":"Below minimum total units required"},{"$f":"IF(C90<>\"Below minimum total units required\",IF(C90>=0.25,2,IF(C90>0.1,1,0)),0)","v":0},"10% - 24% = 1 point; 25% or greater = 2 points"]
[null,"Participation in OHCS training and technical assistance",null,{"$f":"IF(C91=\"Yes\",1,0)","v":0}]
[null,"Commitment of resources for supportive tenancy services",null,{"$f":"IF(C92=\"Yes\",1,0)","v":0}]
[null,"Demonstrated experience",null,{"$f":"IF(C93=\"Yes\",1,0)","v":0}]
[null,"Family Sized Units"]
[null,"Percentage of 2-BR+ units in project (minimum 12 required)",{"$f":"IF((SUMIF('Rents and Incomes'!$D$18:$D$68,\"2 BR\",'Rents and Incomes'!$C$18:$C$68)+SUMIF('Rents and Incomes'!$D$18:$D$68,\"3 BR\",'Rents and Incomes'!$C$18:$C$68)+SUMIF('Rents and Incomes'!$D$18:$D$68,\"4+ BR\",'Rents and Incomes'!$C$18:$C$68))>4,(SUMIF('Rents and Incomes'!$D$18:$D$68,\"2 BR\",'Rents and Incomes'!$C$18:$C$68)+SUMIF('Rents and Incomes'!$D$18:$D$68,\"3 BR\",'Rents and Incomes'!$C$18:$C$68)+SUMIF('Rents and Incomes'!$D$18:$D$68,\"4+ BR\",'Rents and Incomes'!$C$18:$C$68))/'Rents and Incomes'!$C$69,\"Below minimum total units required\")","v":"Below minimum total units required"},{"$f":"IF(C95<>\"Below minimum total units required\",IF(C95>=0.45,2,IF(C95>=0.2,1,0)),0)","v":0},"20% - 44% = 1 point; 45% or greater = 2 points"]
[null,"Percentage of 3-BR+ units in project (minimum 5 required)",{"$f":"IF((SUMIF('Rents and Incomes'!$D$18:$D$68,\"3 BR\",'Rents and Incomes'!$C$18:$C$68)+SUMIF('Rents and Incomes'!$D$18:$D$68,\"4+ BR\",'Rents and Incomes'!$C$18:$C$68))>4,(SUMIF('Rents and Incomes'!$D$18:$D$68,\"3 BR\",'Rents and Incomes'!$C$18:$C$68)+SUMIF('Rents and Incomes'!$D$18:$D$68,\"4+ BR\",'Rents and Incomes'!$C$18:$C$68))/'Rents and Incomes'!$C$69,\"Below minimum total units required\")","v":"Below minimum total units required"},{"$f":"IF(C96<>\"Below minimum total units required\",IF(C96>=0.15,3,IF(C96>=0.1,2,IF(C96>=0.05,1,0))),0)","v":0},"5% - 9% = 1 point; 10% - 14% = 2 points; 15% or greater = 3 points"]
[null,null,null,null,null,null,null,"IRS42"]
[{"$f":"SUM(D101:D104)","v":0},"Preferences (4 points max)"]
[null,"Required Documents: ","If claiming associated points, provide evidence of above and beyond energy efficiency, historical significance, and/or supporting documentation of Housing Authority commitment to market unit to their wait list."]
[null,null,null,"Points"]
[null,"Intention of eventual tenant ownership",null,{"$f":"IF(C101=\"Yes\",1,0)","v":0}]
[null,"Energy efficiency beyond PDM requirements",null,{"$f":"IF(C102=\"Yes\",1,0)","v":0}]
[null,"Evidence of Project's historic value to the community",null,{"$f":"IF(C103=\"Yes\",1,0)","v":0}]
[null,"Housing Authority commitment to market units to wait list",null,{"$f":"IF(C104=\"Yes\",1,0)","v":0}]
[null,null,null,null,null,null,null,"SNTP"]
[{"$f":"IFERROR(D109,0)","v":0},"Special Needs Target Population (4 points max)"]
[null,"Required Documents: ","No Documentation Required"]
[null,"Special needs population being targeted",{"$f":"IF('Project Details'!C51=\"\",'Project Details'!C52,'Project Details'!C51)","v":0}]
[null,"Percentage of units targeting special needs population (minimum 10%)",{"$f":"IF(VLOOKUP(C108,'Project Details'!B96:D112,3,FALSE)/'Rents and Incomes'!C69>=0.1,VLOOKUP(C108,'Project Details'!B96:D112,3,FALSE)/'Rents and Incomes'!C69,\"Below minimum percentage of units required\")","v":{"$error":"#N/A"}},{"$f":"IF(C109>=0.25,4,IF(C109>=0.2,3,IF(C109>=0.15,2,IF(C109>=0.1,1,0))))","v":{"$error":"#N/A"}},"10% - 14% = 1 point; 15% - 19% = 2 points; 20% - 24% = 3 points; 25% or greater = 4 points"]
[null,null,null,null,null,null,null,"AGMI"]
[{"$f":"IFERROR(D122,0)","v":0},"Average Gross Median Income (AGMI) (5 points max)"]
[null,"Required Documents: ","No Documentation Required"]
[null,null,null,null,"Urban or Non-Urban?",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,"% AMI Restriction","Number of Units"]
[null,0.2,{"$f":"'Rents and Incomes'!F73","v":0}]
[null,0.3,{"$f":"'Rents and Incomes'!F77","v":0},null,"Urban criteria: AGMI at 30% = 5 points; 31% - 40% = 4 points; 41% - 50% = 3 points; 51% - 60% = 2 points; 60% = 1 point"]
[null,0.4,{"$f":"'Rents and Incomes'!F81","v":0}]
[null,0.5,{"$f":"'Rents and Incomes'!F85","v":0},null,"Non-Urban criteria: AGMI at 30% = 5 points; 31% - 40% = 5 points; 41% - 50% = 4 points; 51% - 60% = 3 points; 60% = 2 points"]
[null,0.6,{"$f":"'Rents and Incomes'!F89","v":0}]
[null,0.7,{"$f":"'Rents and Incomes'!I73","v":0}]
[null,0.8,{"$f":"'Rents and Incomes'!I77","v":0},"Points"]
[null,"AGMI",{"$f":"'Rents and Incomes'!I82","v":""},{"$f":"IF(F113=\"Urban\",IF(C122<=0.3,5,IF(C122<=0.4,4,IF(C122<=0.5,3,IF(C122<0.6,2,IF(C122=0.6,1,0))))),IF(C122<=0.3,5,IF(C122<=0.4,5,IF(C122<=0.5,4,IF(C122<0.6,3,IF(C122=0.6,2,0))))))","v":0}]
[null,null,null,null,null,null,null,"PBRA"]
[{"$f":"IFERROR(D128,0)","v":0},"Project-based Rental Assistance (3 points max)"]
[null,"Required Documents: ","Use of rental assistance must be confirmed in proforma"]
[null,null,null,null,"Urban or Non-Urban?",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,null,null,"Points","Urban criteria: 1% - 33% = 1 point; 34% - 66% = 2 points; 67% or greater = 3 points"]
[null,"Percentage of units with rental assistance",{"$f":"SUM('Project Details'!D62:D72)/'Rents and Incomes'!C69","v":{"$error":"#DIV/0!"}},{"$f":"IF(F126=0,0,IF(F126=\"Non-Urban\",IF(AND(C128>0,C128<0.25),1,IF(AND(C128>0,C128<0.5),2,IF(C128>=0.5,3,0))),IF(F126=\"Urban\",IF(AND(C128>0,C128<0.33),1,IF(AND(C128>0,C128<0.67),2,IF(C128>=0.67,3,0))))))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Non-Urban criteria: 1% - 24% = 1 point; 25% - 49% = 2 points; 50% or greater = 3 points",null,null,"Market"]
[]
["Development Team Capacity",null,null,null,null,null,null,0,"Analyst Score & Notes: Credits/Affordable Unit"]
["Total of 3 points available",null,null,null,"Points Claimed",{"$f":"D137+D139+D141","v":0}]
[null,null,null,null,null,null,null,"DEVCAP"]
[{"$f":"SUM(D137:D142)","v":0},"Development Team Experience"]
[null,"Required Documents: ","Development Team Capacity form"]
[null,null,null,"Points"]
[null,"Number of projects Placed in Service (PIS) by General Partner -or- Development Consultant in last 10 years",null,{"$f":"IF(C137>=3,2,IF(C137=2,1,0))","v":0},"2 projects = 1 point; 3 or more projects = 2 points"]
[]
[null,"Number of projects Placed in Service (PIS) by General Partner in last 10 years",null,{"$f":"IF(C139>=3,1,0)","v":0},"3 or more projects = 1 point"]
[]
[null,"Has General Partner been removed from partnership or faced foreclosure proceedings?",null,{"$f":"IF(C141=\"Yes\",-1,0)","v":0}]
[]
[]
["Funding Efficiency",null,null,null,null,null,null,0,"Analyst Score & Notes: ELI Targeting"]
["Total of 8 points available"]
[]
[]
[null,"Set Aside",{"$f":"IF('Project Details'!F48=\"Yes\",'Project Details'!E48&\", \",\"\")&IF('Project Details'!F49=\"Yes\",'Project Details'!E49&\", \",\"\")&IF('Project Details'!F50=\"Yes\",'Project Details'!E50&\", \",\"\")","v":""}]
[null,null,null,"Points"]
[null,"Amount of HOME funds requested",null,{"$f":"IF(C150>0,2,0)","v":0}]
[]
[null,"Total Development Cost per Bedroom",{"$f":"'Budget Uses'!F202/(('Project Details'!C251+'Project Details'!D251*0.5)+'Project Details'!E251+('Project Details'!F251*2)+('Project Details'!G251*3)+('Project Details'!H251*4))","v":{"$error":"#DIV/0!"}},"These categories will be judged against other applicants for this NOFA. Those Projects in the lowest third of applicants for Total Development Cost in their set-aside or regional pool will receive 1 point. HOME requested will be scored based on relative HOME subsidy per bedroom compared to other Projects. SROs and Studio units count as 0.5 bedrooms, and units larger than 4 bedrooms will count as 4 bedrooms.",null,null,null,"EFF"]
[null,"Total HOME Requested per Bedroom",{"$f":"C150/(('Project Details'!C251+'Project Details'!D251*0.5)+'Project Details'!E251+('Project Details'!F251*2)+('Project Details'!G251*3)+('Project Details'!H251*4))","v":{"$error":"#DIV/0!"}}]
[]
[]
["Readiness to Proceed",null,null,null,null,null,null,0,"Analyst Score & Notes: 811"]
["Total of 6 points available",null,null,null,"Points Claimed",{"$f":"D160+D161+D162+D163","v":0}]
[]
[null,null,null,"Points"]
[null,"Demonstrated ability to begin construction within 12 months"]
[null,"Proposed Project schedule adequate and reasonable"]
[null,"Explanation provided as to why Project must be funded now",null,null,null,null,null,"RTP"]
[null,"Funding commitment for planned Project funds"]
[]
[null,"If funding commitment is pending (aside from Non-Urban Development), please provide an explanation of when other sources of funds will be available to the Project if not already committed is reasonable."]

{"sheet":"Scoring_Vets Quantitative","index":23,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":true,"merged":[[44,10,51,15],[52,10,56,15],[57,10,61,15],[63,10,73,15],[39,4,39,5],[38,4,38,5],[11,10,11,15],[12,0,12,2],[12,10,16,15],[23,10,23,15],[24,10,28,15],[18,10,22,15],[24,0,24,2],[26,2,27,5],[30,10,42,15],[20,2,21,5],[74,10,74,15],[75,0,75,2],[75,10,78,15],[79,10,79,15],[68,4,72,5],[77,2,78,5],[44,0,44,2],[2,0,2,13],[3,0,3,5],[62,10,62,15],[63,0,63,2],[29,10,29,15],[17,10,17,15],[18,0,18,2],[43,10,43,15],[32,2,33,5],[35,4,35,5],[37,4,37,5],[60,4,60,5],[36,4,36,5],[49,4,50,5],[55,4,55,5]]}
[]
["2020 Veterans GHAP Scoring"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[null,"Project Name",{"$f":"'Project Details'!C11","v":0},null,"County",{"$f":"'Project Details'!C17","v":0}]
[null,"Project Type",{"$f":"'Project Details'!F19","v":0},null,"City",{"$f":"'Project Details'!C13","v":0}]
[]
[null,"Total Units",{"$f":"'Rents and Incomes'!C69","v":0}]
[null,"GHAP-Vets Subsidy Requested",{"$f":"'Budget Sources'!C15","v":0},""]
[null,"Set Aside",{"$f":"'Project Details'!F14","v":"Non-Urban"}]
[]
["Demonstration of Financial Viability",null,null,null,null,null,null,null,null,{"$f":"J15","v":0},"Analyst Score & Notes: Financial Viability"]
["Up to 11 points available"]
["This category is NOT self scoring - it will be scored by the OHCS scoring committee."]
[null,"Financial Viability (11 points max)"]
[null,"Required Documents: ","A completed application"]
[]
["Resident Services",null,null,null,null,null,null,null,null,{"$f":"J21","v":0},"Analyst Score & Notes: Resident Services"]
["Total of 20 points available"]
["This category is NOT self scoring - it will be scored by the OHCS scoring committee."]
[null,"Resident Services (20 points max)","Resident Services Plan (form found in Procorem Workcenter; must be submitted to meet Threshold Requirements) that reflects point categories found in NOFA."]
[null,"Required Documents: "]
[]
["Disadvantaged, Minority, Women, Emerging Small Business (DMWESB) and/or Service-Disabled Veteran Business Enterprise (SDVBE)",null,null,null,null,null,null,null,null,{"$f":"J27","v":0},"Analyst Score & Notes: MWESB"]
["Total of 4 points available"]
["This category is NOT self scoring - it will be scored by the OHCS scoring committee."]
[null,"MWESB-SDVBE (4 points max)","Submitted strategy for engagement with MWESB-SVDBE Entity/ies (from MWESB tab of this application) that reflects point categories found in NOFA."]
[null,"Required Documents: "]
[]
["Location Efficiency",null,null,null,null,null,null,null,null,{"$f":"J33","v":0},"Analyst Score & Notes: Location Efficiency"]
["Total of 10 points available",null,null,null,"Points Claimed",{"$f":"A33","v":0}]
[]
[{"$f":"SUM(D37:D42)","v":0},"Location Efficiency (10 pts max)","No Documentation Required; if necessary, briefly describe specifics in designated column. If scattered site, please list all distances for each site and describe if scoring differences would exist at different sites."]
[null,"Required Documents: "]
[]
[null,"Category","Distance to Project","Score","Description"]
[null,"Food Access (grocery store, farmers market, community garden)",null,null,null,null,"USDA Food Access Research Atlas"]
[null,"Medical Access (hospital, urgent care, supportive services)"]
[null,"Public Transit (commuter rail, light rail station, bus stop)",null,null,null,null,"Transit Score"]
[null,"Education Access (schools, libraries, community colleges, workforce training)"]
[]
[null,"Walk Score",null,{"$f":"IFERROR(IF(C42>=70,2,IF(C42>=50,1,0)),0)","v":0},"Walk Score"]
[]
["Serving Lowest Incomes",null,null,null,null,null,null,null,null,{"$f":"J47+J53+J58","v":0},"Analyst Score & Notes: Serving Lowest Incomes"]
["Total of 14 points available",null,null,null,"Points Claimed",{"$f":"D50+D56+D61","v":0}]
[]
[{"$f":"D50","v":0},"Area Median Income Served (5 pts max)"]
[null,"Required Documents: ","Income restrictions must be reflected in Rents and Incomes tab of application"]
[null,null,null,"Points"]
[null,"% of units restricted to tenants making 30% AMI or less",{"$f":"'Rents and Incomes'!C89","v":""},{"$f":"IF(C50=\"\",0,IF(C50>=0.5,5,IF(C50>0.4,4,IF(C50>=0.3,3,IF(C50>=0.2,2,0)))))","v":0},"Criteria: 20% - 29% = 2 points; 30% - 39% = 3 points; 40% - 49% = 4 points; 50% or greater = 5 points"]
[]
[]
[{"$f":"IFERROR(D56,0)","v":0},"Rental Assistance (Project-Based Subsidy) (5 points max)"]
[null,"Required Documents: ","Use of rental assistance must be demonstrated in Rents and Incomes section of application"]
[null,null,null,"Points"]
[null,"Percentage of units with rental assistance",{"$f":"SUMIFS('Rents and Incomes'!C18:C68,'Rents and Incomes'!O18:O68,\"<>\",'Rents and Incomes'!O18:O68,\"<>None\")/'Rents and Incomes'!C69","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(C56>=0.25,5,IF(C56>0,3,0)),0)","v":0},"Criteria: 1% - 24% = 3 point; 25% or greater = 5 points"]
[]
[{"$f":"IFERROR(D61,0)","v":0},"Focus on Homeless Veterans (4 points max)"]
[null,"Required Documents: ","Population set-asides populated from Project Details tab of application"]
[null,null,null,"Points"]
[null,"Percentage of units targeting homeless veterans",{"$f":"HomelessVeterans/'Rents and Incomes'!C69","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(C61>=0.25,4,IF(C61>0,2,0)),0)","v":0},"Criteria: 1% - 24% = 2 point; 25% or greater = 4 points"]
[]
["Subsidy Leveraging",null,null,null,null,null,null,null,null,{"$f":"J66","v":0},"Analyst Score & Notes: Subsidy Leveraging"]
["Total of 8 points available",null,null,null,"Points Claimed",{"$f":"A66","v":0}]
[]
[{"$f":"IFERROR($D$71,0)","v":0},"Lower Subsidy Request (8 points max)"]
[]
[]
[null,"Total subsidy cap for project",{"$f":"SUM((SUM('Project Details'!C251:D251)*150000)+('Project Details'!E251*210000)+('Project Details'!F251*265000)+(SUM('Project Details'!G251:H251)*325000))","v":0},null,"Criteria - % amount requested below subsidy cap: 0% - 9% = 1 points; 10% - 19% = 2 points; 20% - 29% = 3 points; 30% - 39% = 4 points; 40% - 49% = 5 points; 50% - 59% = 6 points; 60% - 69% = 7 points; 70% or greater = 8 points"]
[null,"Total subsidy requested",{"$f":"'Budget Sources'!C15","v":0},"Points"]
[null,"% of requested amount below the subsidy cap",{"$f":"IFERROR(1-(C70/C69),\"\")","v":""},{"$f":"IF(C71=\"\",0,IF(C71>=0.7,8,IF(C71>=0.6,7,IF(C71>=0.5,6,IF(C71>=0.4,5,IF(C71>=0.3,4,IF(C71>=0.2,3,IF(C71>=0.1,2,IF(C71>=0,1,0)))))))))","v":0}]
[]
[]
[]
["Development Team Capacity",null,null,null,null,null,null,null,null,{"$f":"J78","v":0},"Analyst Score & Notes: Dev Team Capacity"]
["Total of 10 points available"]
["This category is NOT self scoring - it will be scored by the OHCS scoring committee."]
[null,"Development Team Capacity (10 points max)","Development Team Capacity form (form found in Procorem Workcenter; must be submitted to meet Threshold Requirements) that reflects point categories found in NOFA."]
[null,"Required Documents: "]
[null,null,null,null,null,null,null,null,null,{"$f":"J75+J63+J44+J30+J24+J18+J12","v":0},"TOTAL POINTS"]

{"sheet":"Scoring_Vets Narrative","index":24,"n_rows":108,"n_cols":9,"rows_kept":108,"cut":false,"hidden":true,"merged":[[29,8,42,13],[15,8,28,13],[107,8,107,13],[43,8,43,13],[75,8,75,13],[106,8,106,13],[93,8,105,13],[79,8,92,13],[61,8,74,13],[47,8,60,13],[96,1,105,5],[79,1,80,5],[50,1,59,5],[61,1,62,5],[64,1,73,5],[75,4,77,5],[76,0,76,2],[77,0,77,2],[82,1,91,5],[93,1,94,5],[2,0,2,11],[3,0,3,5],[11,4,13,5],[11,8,11,13],[12,0,12,2],[13,0,13,2],[15,1,16,5],[18,1,27,5],[29,1,30,5],[32,1,41,5],[47,1,48,5],[43,4,45,5],[44,0,44,2],[45,0,45,2]]}
[]
["2020 Veterans GHAP Scoring"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[null,"Project Name",{"$f":"'Project Details'!C11","v":0},null,"County",{"$f":"'Project Details'!C17","v":0}]
[null,"Project Type",{"$f":"'Project Details'!F19","v":0},null,"City",{"$f":"'Project Details'!C13","v":0}]
[]
[null,"Total Units",{"$f":"'Rents and Incomes'!C69","v":0}]
[null,"GHAP-Vets Subsidy Requested",{"$f":"'Budget Sources'!C9","v":0},""]
[null,"Set Aside",{"$f":"'Project Details'!F14","v":"Non-Urban"}]
[]
["Community Need",null,null,null,"NOTE: If project is Scattered Site, please answer the below questions for each location.",null,null,{"$f":"H16+H30","v":0},"Analyst Score & Notes: Community Need"]
["Total of 6 points available"]
[]
[]
[null,"1. Provide information about the Veterans community in the area. Include demographics and other factual information, including information about Veterans experiencing chronic homelessness, if requesting PSH funding. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2. Define the housing needs and the challenges the Veteran community faces to secure housing. Describe how the needs are identified and how will this project address those needs. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Collaboration",null,null,null,null,null,null,{"$f":"H48+H62","v":0},"Analyst Score & Notes: Collaboration"]
["Total of 8 points available"]
[]
[]
[null,"1. Explain who the partners are in the Project. Define each of their role(s)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2. If the Project leverages other resources, explain how."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Barrier Reduction",null,null,null,null,null,null,{"$f":"H80+H94+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"Analyst Score & Notes: Barrier Reduction"]
["Total of 9 points available"]
[]
[]
[null,"1. Describe how accessibility features are incorporated into to the Project and to what degree the units in the Project are accessible."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2. Describe how the Project incorporates unique building features that contribute to the health and overall well-being of the residents and community. Explain the inclusion of complementary or responsive building design."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H76+H44+H12","v":{"$error":"#REF!"}},"TOTAL POINTS"]

{"sheet":"Scoring_Preservation PuSH","index":25,"n_rows":71,"n_cols":9,"rows_kept":71,"cut":false,"hidden":true,"merged":[[68,0,68,5],[68,8,68,13],[69,0,69,2],[69,8,70,13],[47,8,47,13],[48,0,48,2],[48,8,66,13],[51,2,51,5],[53,4,54,5],[59,4,60,5],[63,2,63,5],[65,4,66,5],[70,0,70,5],[3,0,3,5],[12,8,12,13],[13,0,13,2],[34,0,34,2],[34,8,45,13],[39,4,40,5],[41,4,42,5],[45,4,45,5],[13,8,31,13],[16,2,17,5],[24,1,26,1],[33,8,33,13]]}
[]
["Gap Funds - Preservation of Publicly Supported Housing (PuSH) Scoring"]
[]
[]
[null,"Project Name",{"$f":"'Project Details'!C11","v":0},null,"County",{"$f":"'Project Details'!C17","v":0}]
[null,"Project Type",{"$f":"'Project Details'!F19","v":0},null,"City",{"$f":"'Project Details'!C13","v":0}]
[null,"Region",{"$f":"'Project Details'!C50","v":0},null,"Census Tract",{"$f":"'Project Details'!C23","v":0}]
[null,null,null,null,"Urban / Non-Urban",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,"Total Units",{"$f":"'Rents and Incomes'!C69","v":0}]
[null,"Gap Subsidy Requested",{"$f":"'Budget Sources'!C15","v":0},""]
[null,"Set Aside",{"$f":"'Project Details'!E53","v":0}]
[]
["Risk of Loss",null,null,null,null,null,null,{"$f":"F14","v":0},"Analyst Score & Notes: Risk of Loss"]
["Total of 38 points available",null,null,null,"Points Claimed",{"$f":"A16","v":0}]
[null,null,null,null,null,null,null,"Expire"]
[{"$f":"D20","v":0},"Rent and/or Income Restriction Expiration Date (5 pts)",null,null,null,null,null,{"$f":"K20","v":0}]
[null,"Required Documents: ","Documentation clearly demonstrating expiration of Restrictive Covenant within twenty (20) years from the due date of this application (the Low Income Housing Tax Credit Restrictive Covenant, or other relevant documentation if restricted by a program other than LIHTC)"]
[]
[null,null,null,"Points"]
[null,"Years until rent or income restrictions expire",null,{"$f":"IF(C20=\"\",0,IF(C20<=20,5,IF(C20>20,0,0)))","v":0}]
[null,null,null,null,null,null,null,"Critical"]
[{"$f":"D25","v":0},"Critical Property Condition Needs (15 pts max)",null,null,null,null,null,{"$f":"K25","v":0}]
[null,"Required Documents: ","Capital Needs Assessment from no older than twelve (12) months prior to the time of application submission"]
[null,null,null,"Points"]
[null,"Number of major system components (see NOFA for definition) needing replacement within the next two (2) years",null,{"$f":"IF(C25=\"\",0,IF(C25>=3,15,IF(C25=2,10,IF(C25=1,5,\"Error\"))))","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Risk Rating"]
[{"$f":"D32","v":0},"OHCS Risk Rating - Serious Financial and Physical Issues (8 pts max)",null,null,null,null,null,{"$f":"K32","v":0}]
[null,"Required Documents: ","OHCS Risk Rating Response Email"]
[null,null,null,"Points"]
[null,"OHCS Risk Rating",null,{"$f":"IF(C32=\"\",0,IF(C32=\"40a\",3,IF(C32=\"40b\",\"NOT ELIGIBLE\",IF(C32=\"40c\",5,IF(C32=\"40ab\",3,IF(C32=\"40ac\",8,IF(C32=\"40bc\",5,IF(C32=\"N/A\",0,\"\"))))))))","v":0}]
[]
["Tenant Vulnerability",null,null,null,null,null,null,{"$f":"F35","v":0},"Analyst Score & Notes: Tenant Vulnerability"]
["Total of 12 points available",null,null,null,"Points Claimed",{"$f":"A37+A44","v":0}]
[null,null,null,null,null,null,null,"Vulnerable"]
[{"$f":"IFERROR(MAX(D41:D42),0)","v":0},"Vulnerable Populations (6 pts max)"]
[null,"Required Documents: ","A completed application that identifies the vulnerable population being served and/or unit size mix"]
[]
[null,"Category (only may receive points for one of the below)",null,"Points","25% - 49% = 2 points; 50% - 74% = 4 points; 75% or greater = 6 points"]
[null,"% of units serving vulnerable populations",null,{"$f":"IF(C41>=0.75,6,IF(C41>=0.5,4,IF(C41>=0.25,2,0)))","v":0}]
[null,"% large family units",{"$f":"(SUMIF('Rents and Incomes'!D18:D68,\"3 Bedroom\",'Rents and Incomes'!C18:C68)+SUMIF('Rents and Incomes'!D18:D68,\"4 Bedroom\",'Rents and Incomes'!C18:C68)+SUMIF('Rents and Incomes'!D18:D68,\"5 Bedroom\",'Rents and Incomes'!C18:C68))/'Rents and Incomes'!C69","v":{"$error":"#DIV/0!"}},{"$f":"IF(C42>=0.33,6,IF(C42>=0.2,4,IF(C42>=0.1,2,0)))","v":{"$error":"#DIV/0!"}},"10% - 19% = 2 points; 20% - 32% = 4 points; 33% or greater = 6 points"]
[null,null,null,null,null,null,null,"ELI"]
[{"$f":"D46","v":0},"Extremely Low Income (6 pts max)"]
[null,"Required Documents: ","A completed application that identifies the current tenant population's gross annual income"]
[null,"% of units currently occupied by tenants making <30% AMI",null,{"$f":"IF(C46>=0.2,6,IF(C46>=0.1,3,0))","v":0},"10% - 19% = 3 points; 20% or greater = 6 points"]
[]
["Budget Cost Allocation",null,null,null,null,null,null,{"$f":"F49","v":0},"Analyst Score & Notes: Budget Cost Allocation"]
["Total of 35 points available",null,null,null,"Points Claimed",{"$f":"A51+A57+A63","v":0}]
[null,null,null,null,null,null,null,"ACQSOFT"]
[{"$f":"D55","v":0},"Allocation to Acquisition and Soft Costs (12 pts max)"]
[null,"Required Documents: ","Completed proforma"]
[null,"Total project acquisition and soft costs",{"$f":"'Budget Uses'!D219+'Budget Uses'!D220","v":0}]
[null,"Total project costs",{"$f":"'Budget Uses'!F202","v":0},"Points","31% - 40% = 4 points; 21% - 30% = 8 points; 20% or less = 12 points"]
[null,"Percent of project costs as acqusition plus soft costs",{"$f":"IFERROR(C53/C54,0)","v":0},{"$f":"IF(OR(C55=\"\",C55=0),0,IF(C55<=0.2,12,IF(C55<=0.3,8,IF(C55<=0.4,4,0))))","v":0}]
[null,null,null,null,null,null,null,"I2YN"]
[{"$f":"D61","v":0},"Allocation to Hard Construction Costs (15 pts max)"]
[null,"Required Documents: ","Capital Needs Assessment and Combined Rehabilitation Scope of Work and Construction Cost Estimate"]
[null,"Construction cost associated with addressing Immediate to 5-Year Major Systems Needs"]
[null,"Total project hard construction costs",{"$f":"SUM('Budget Uses'!F152:F162)","v":0},"Points","60% - 69% = 5 points; 70% - 79% = 10 points; 80% or greater = 15 points"]
[null,"Percentage of construction costs addressing Immediate to 5-Year Major Systems Needs",{"$f":"IFERROR(C59/C60,0)","v":0},{"$f":"IF(C61>1,\"Error\",IF(C61>=0.8,15,IF(C61>=0.7,10,IF(C61>=0.6,5,0))))","v":0}]
[null,null,null,null,null,null,null,"DevFee"]
[{"$f":"D67","v":0},"Developer Fee (8 pts max)"]
[null,"Required Documents: ","Completed proforma"]
[null,"Total project developer fee",{"$f":"'Developer Fee'!B16","v":0}]
[null,"Total deferred developer fee",{"$f":"'Budget Sources'!G40","v":0},"Points","60% - 69% = 2 points; 70% - 79% = 4 points; 80% - 89% = 6 points; 90% or greater = 8 points"]
[null,"Percent of developer fee being deferred",{"$f":"IFERROR(C66/C65,0)","v":0},{"$f":"IF(C67>=0.9,8,IF(C67>=0.8,6,IF(C67>=0.7,4,IF(C67>=0.6,2,0))))","v":0}]
[]
["Owner, Sponsor, and Management Performance \n(this category will be scored based on Federal Reporting, OHCS Portfolio Compliance, and OHCS Portfolio Viability of existing projects - see NOFA document for details)",null,null,null,null,null,null,null,"Analyst Score & Notes: Owner/Sponsor/Mgmt"]
["Total of 9 points available"]
["If applying for a project outside of the OHCS portfolio, submit a letter indicating project compliance status with other funders."]

{"sheet":"Scoring_Preservation FedRAH","index":26,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":true,"merged":[[53,4,54,5],[56,0,56,5],[56,8,56,13],[57,0,57,2],[57,8,58,13],[36,8,54,13],[39,2,39,5],[41,4,42,5],[47,4,48,5],[51,2,51,5],[58,0,58,5],[35,8,35,13],[36,0,36,2],[3,0,3,5],[12,8,12,13],[13,0,13,2],[16,2,17,5],[33,4,33,5],[13,8,19,13],[21,8,21,13],[22,0,22,2],[22,8,33,13],[27,4,28,5],[29,4,30,5]]}
[]
["Gap Funds - Preservation of Federal Rent Assisted Housing Scoring"]
[]
[]
[null,"Project Name",{"$f":"'Project Details'!C11","v":0},null,"County",{"$f":"'Project Details'!C17","v":0}]
[null,"Project Type",{"$f":"'Project Details'!F19","v":0},null,"City",{"$f":"'Project Details'!C13","v":0}]
[null,"Region",{"$f":"'Project Details'!C50","v":0},null,"Census Tract",{"$f":"'Project Details'!C23","v":0}]
[null,null,null,null,"Urban / Non-Urban",{"$f":"'Project Details'!$F$14","v":"Non-Urban"}]
[null,"Total Units",{"$f":"'Rents and Incomes'!C69","v":0}]
[null,"Gap Subsidy Requested",{"$f":"'Budget Sources'!C15","v":0},""]
[null,"Set Aside",{"$f":"'Project Details'!E53","v":0}]
[]
["Risk of Expiration",null,null,null,null,null,null,{"$f":"F14","v":0},"Analyst Score & Notes: Risk of Expiration"]
["Total of 20 points available",null,null,null,"Points Claimed",{"$f":"A16","v":0}]
[null,null,null,null,null,null,null,"Preference"]
[{"$f":"D20","v":0},"Expiration Date (20 pts max)"]
[null,"Required Documents: ","Documentation of anticipated expiration date"]
[]
[null,null,null,"Points"]
[null,"Months until rental subsidy expiration",null,{"$f":"IF(C20=\"\",0,IF(C20<=36,20,IF(C20<=60,10,0)))","v":0}]
[]
["Tenant Vulnerability",null,null,null,null,null,null,{"$f":"F23","v":0},"Analyst Score & Notes: Tenant Vulnerability"]
["Total of 12 points available",null,null,null,"Points Claimed",{"$f":"A25+A32","v":0}]
[null,null,null,null,null,null,null,"Vulnerable"]
[{"$f":"IFERROR(MAX(D29:D30),0)","v":0},"Vulnerable Populations (6 pts max)"]
[null,"Required Documents: ","A completed application that identifies the vulnerable population being served and/or unit size mix"]
[]
[null,"Category (only may receive points for one of the below)",null,"Points","25% - 49% = 2 points; 50% - 74% = 4 points; 75% or greater = 6 points"]
[null,"% of units serving vulnerable populations",null,{"$f":"IF(C29>=0.75,6,IF(C29>=0.5,4,IF(C29>=0.25,2,0)))","v":0}]
[null,"Large family units",{"$f":"(SUMIF('Rents and Incomes'!D18:D68,\"3 Bedroom\",'Rents and Incomes'!C18:C68)+SUMIF('Rents and Incomes'!D18:D68,\"4 Bedroom\",'Rents and Incomes'!C18:C68)+SUMIF('Rents and Incomes'!D18:D68,\"5 Bedroom\",'Rents and Incomes'!C18:C68))/'Rents and Incomes'!C69","v":{"$error":"#DIV/0!"}},{"$f":"IF(C30>=0.33,6,IF(C30>=0.2,4,IF(C30>=0.1,2,0)))","v":{"$error":"#DIV/0!"}},"10% - 19% = 2 points; 20% - 32% = 4 points; 33% or greater = 6 points"]
[null,null,null,null,null,null,null,"ELI"]
[{"$f":"D34","v":0},"Extremely Low Income (6 pts max)"]
[null,"Required Documents: ","A completed application that identifies the current tenant population's gross annual income"]
[null,"% of units currently occupied by tenants making <30% AMI",null,{"$f":"IF(C34>=0.67,6,IF(C34>=0.5,3,0))","v":0},"50% - 66% = 3 points; 67% or greater = 6 points"]
[]
["Budget Cost Allocation",null,null,null,null,null,null,{"$f":"F37","v":0},"Analyst Score & Notes: Budget Cost Allocation"]
["Total of 35 points available",null,null,null,"Points Claimed",{"$f":"A39+A45+A51","v":0}]
[null,null,null,null,null,null,null,"ACQSOFT"]
[{"$f":"D43","v":0},"Allocation to Acquisition and Soft Costs (12 pts max)"]
[null,"Required Documents: ","Completed proforma"]
[null,"Total project acquisition and soft costs",{"$f":"'Budget Uses'!D219+'Budget Uses'!D220","v":0}]
[null,"Total project costs",{"$f":"'Budget Uses'!F202","v":0},"Points","31% - 40% = 4 points; 21% - 30% = 8 points; 20% or less = 12 points"]
[null,"Percent of project costs as acqusition plus soft costs",{"$f":"IFERROR(C41/C42,0)","v":0},{"$f":"IF(OR(C43=\"\",C43=0),0,IF(C43<=0.2,12,IF(C43<=0.3,8,IF(C43<=0.4,4,0))))","v":0}]
[null,null,null,null,null,null,null,"I2YN"]
[{"$f":"D49","v":0},"Allocation to Hard Construction Costs (15 pts max)"]
[null,"Required Documents: ","Capital Needs Assessment and Combined Rehabilitation Scope of Work and Construction Cost Estimate"]
[null,"Construction cost associated with addressing Immediate and 2-Year Needs"]
[null,"Total project hard construction costs",{"$f":"SUM('Budget Uses'!F152:F162)","v":0},"Points","60% - 69% = 5 points; 70% - 79% = 10 points; 80% or greater = 15 points"]
[null,"Percentage of project costs addressing Immediate and 2-Year Needs",{"$f":"IFERROR(C47/C48,0)","v":0},{"$f":"IF(C49>1,\"Error\",IF(C49>=0.8,15,IF(C49>=0.7,10,IF(C49>=0.6,5,0))))","v":0}]
[null,null,null,null,null,null,null,"DevFee"]
[{"$f":"D55","v":0},"Developer Fee (8 pts max)"]
[null,"Required Documents: ","Completed proforma"]
[null,"Total project developer fee",{"$f":"'Developer Fee'!B16","v":0}]
[null,"Total deferred developer fee",{"$f":"'Budget Sources'!G3","v":0},"Points","60% - 69% = 2 points; 70% - 79% = 4 points; 80% - 89% = 6 points; 90% or greater = 8 points"]
[null,"Percent of developer fee being deferred",{"$f":"IFERROR(C54/C53,0)","v":0},{"$f":"IF(C55>=0.9,8,IF(C55>=0.8,6,IF(C55>=0.7,4,IF(C55>=0.6,2,0))))","v":0}]
[]
["Owner, Sponsor, and Management Performance \n(this category will be scored based on Federal Reporting, OHCS Portfolio Compliance, and OHCS Portfolio Viability of existing projects - see NOFA document for details)",null,null,null,null,null,null,null,"Analyst Score & Notes: Owner/Sponsor/Mgmt"]
["Total of 9 points available"]
["If applying for a project outside of the OHCS portfolio, submit a letter indicating project compliance status with other funders."]

{"sheet":"Data Sources","index":27,"n_rows":57,"n_cols":2,"rows_kept":57,"cut":false,"hidden":true,"merged":[[2,0,2,11],[3,0,3,1],[6,0,7,1],[8,1,9,1],[10,1,13,1],[14,1,17,1],[18,1,21,1],[22,0,23,0],[22,1,23,1],[24,0,25,1],[26,1,29,1],[30,1,33,1],[34,1,35,1],[36,1,39,1],[40,1,43,1],[56,0,58,1],[44,0,45,1],[46,1,47,1],[48,1,50,1],[51,1,52,1],[53,1,55,1]]}
[]
["Data Sources"]
[]
["Latest Revision Date: 12/18/2020"]
[]
["Data Sources: "]
["Areas Vulnerable to Gentrification: There are five variables that indicate whether or not a census tract is vulnerable to gentrification, as defined in the OHCS NOFA. They are:"]
[]
[null,"Qualified Census Tract (QCT) with a Concerted Revitalization Plan: Derived from HUD's 2021 Qualified Census Tracts for metropolitan and non-metropolitan areas."]
[]
[null,"Concentration of People of Color: Derived from The Census Bureau's American Community Survey 5-year estimates (2015-2019) Table DP05. This is the percentage of the population that identifies as non-White. If this percentage is greater in the tract than in the Region, the tract is considered to have a high percentage of Non-White residents."]
[]
[]
[]
[null,"Concentration of Less Formal Education: Derived from the Census Bureau's American Community Survey 5-year estimates (2015-2019) Table S1501. This is the percentage of the population that obtained a high school degree or below. If the percentage is greater in the tract than in the Region, the tract is considered to have low educational achievement."]
[]
[]
[]
[null,"Concentration of Renters: Derived from the Census Bureau's American Community Survey 5-year estimates (2015-2019) Table B25003. This is the percentage of housing units that are renter-occupied. If the percentage is greater in the tract than in the Region, the tract is considered to have a high percentage of renters."]
[]
[]
[]
[null,"Opportunity Zones (OZ): Designated by the U.S. Department of the Treasury and derived from Business Oregon."]
[]
["Areas of Opportunity: There are five variables that indicate whether or not a census tract is an opportunity area, as defined in the OHCS NOFA. They are:"]
[]
[null,"Job Accessibility for Low and Median Wage Employees: Number of low and median wage jobs was derived from Census Bureau's LEHD Origin-Destination Employment Statistics 2018. Number of people in the labor force was derived from Census Bureau's American Community Survey 5-Year estimates (2015-2019) Table B23025. If the ratio of low and median wage jobs to labor force was higher in the tract than in the Region, the tract is considered to have a high ratio of a high job concentrated center that is accessible for low to median wage employees."]
[]
[]
[]
[null,"High Labor Market Engagment: Labor market engagement index taken from AFFH November 2018 estimates. Number of people in the labor force was derived from Census Bureau's American Community Survey 5-Year estimates (2015-2019) Table B23025. If the labor market engagement index was higher in the tract than in the Region, the tract is considered to have high labor market engagement. "]
[]
[]
[]
[null,"Median Income: Derived from the Census Bureaus's American Community Survey 5-year estimates (2015-2019) Table B19013. This is the median household income in the past 12 months. If the median household income is higher in the tract than in the Region, the tract is considered to have above median household income. "]
[]
[null,"High Performing Elementary Schools: Derived from the 2020 GreatSchools™ Summary Rating which provides an overall snapshot of school quality based on how well a school prepares all its students for postsecondary success—be it college or career. Schools receive 1 (lowest) to 10 (highest) points based on four of the school’s themed ratings (the Test Score Rating, Student or Academic Progress Rating, College Readiness Rating, and Equity Rating) and flags for discipline and attendance disparities at a school. Small schools and new or newly reconfigured schools do not receive ratings. For the purposes of the OHCS NOFA, an elementary school is high scoring if it is scored as at least a 7 out of 10.\n"]
[]
[]
[]
[null,"Concentration of Owners: Derived from the Census Bureau's American Community Survey 5-year estimates (2015-2019) Table B25003. This is the percentage of housing units that are owner-occupied. If the percentage is greater in the tract than in the Region, the tract is considered to have a high percentage of owners."]
[]
[]
[]
["Need Severity factors include the rates in each community (city or county) in ratio to the comparable state rate.  The individual factors are as follows:"]
[]
[null,"Severe Rent Burdened: derived from the Census American Community Survey 5 year (2015-19) survey table B25070 for all counties and cities in which data is available."]
[]
[null,"Rent Increase: derived from CoStar's Multifamily Analytics for effective rent over a 3 year period from 2017 to  2019 for all counties, cities, and OHCS pre-determined regions in which data is available."]
[]
[]
[null,"Vacancy Rate, CoStar: derived from CoStar's Multifamily Analytics for stabilized vacancy rate for YTD 2020 (as of 12/2020) for all counties, cities, and OHCS pre-determined regions in which data is available."]
[]
[null,"Housing Need for people earning 60% MFI: dervied from the 2020 Oregon Affordable Housing Inventory (OAHI) and from the Census American Survey 5 year (2015-19) survey tables B19113 and B25118."]
[]
[]
["For further inquiries regarding the specifics of the data being used please contact Megan Bolton, Assistant Director of Research at megan.bolton@oregon.gov or at 503-586-6995"]

{"sheet":"Blank Worksheet","index":28,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,0,2,11]]}
[]
["Blank Worksheet"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]

{"sheet":"Applicant Agreement","index":29,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[[37,1,41,5],[27,1,34,5],[16,1,16,3],[20,1,20,3],[2,0,2,11],[36,1,36,5]]}
[]
["Applicant Agreement"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
["OHCS reserves the right to contact any individual or entity listed on this page."]
[]
[null,"Legal Name of Applicant"]
[null,"DBA"]
[null,"Address"]
[null,"City"]
[null,"County"]
[null,"State"]
[null,"Zip Code + 4"]
[null,"Federal Tax ID #"]
[null,"DUNS# (if applicable)"]
[]
[]
[null,"Oregon Secretary of State Business Registration No."]
[null,"Business Type"]
[null,null,null,"If Other, enter here:"]
[]
[null,"Office of Minority, Women and Emerging Small Business Number (if applicable)"]
[null,"Type:",null,"Women Owned Business"]
[null,null,null,"Minority Owned Business"]
[null,null,null,"Emerging Small Business"]
[null,null,null,"Disabled Veteran Owned Business"]
[]
[null,"Applicant Name"]
[null,"• Accepts all the terms and conditions contained in the applicable Notice of Funding Availability for the resources for which this application is requesting,\n• Certifies to having a formal Affirmative Action policy,\n• Is an equal employment opportunity employer;\n• Is a legal entity and is authorized to accept a Reservation, \n• Is currently or will be authorized to do business in the State of Oregon at the time of Reservation, \n• Has authority to represent the entity and answer questions or provide clarification concerning the Application."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"If applying for Low Income Housing Tax Credits."]
[null,"By submitting this application for LIHTCs, I/We acknowledge that I/We waive the right to request a qualified contract under Section 42(h)(6)(E)(i) of the Code. Thus, OHCS required extended use commitment shall not terminate at the end of the compliance period, but is instead a minimum of 60 years for 9% LIHTCs and 30 years for 4% LIHTCs transactions."]
[]
[]
[]
[]
[]
[null,"Name of Authorized Representative",null,"Title",null,"Date"]
[]
[]
[null,"Contact Person",null,"Title",null,"Email Address"]

{"sheet":"Auth Accept","index":30,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":false,"merged":[[56,1,56,2],[56,4,56,7],[53,1,53,2],[53,4,53,7],[28,1,28,2],[28,4,28,7],[32,1,33,7],[35,1,35,2],[35,4,35,7],[38,1,38,2],[38,4,38,7],[42,1,43,7],[45,1,45,2],[45,4,45,7],[2,0,2,11],[48,1,48,2],[48,4,48,7],[4,0,4,8],[10,1,24,7],[25,4,25,7],[25,1,25,2],[6,2,6,7],[7,2,7,7],[8,2,8,7]]}
[]
["Authorization and Acceptance"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["AUTHORIZATION AND ACCEPTANCE FORM"]
[]
[null,"Owner/Board of Directors of:",{"$f":"'Development Team'!D67","v":0}]
[null,"Project Name:",{"$f":"'Project Details'!C11","v":0}]
[null,"Project Address:",{"$f":"'Project Details'!C12&\", \"&'Project Details'!C13&\", \"&\"OR \"&'Project Details'!C15","v":", , OR "}]
[]
[null,"By this action the Owner/Board of Directors accepts the responsibilities and requirements of any tax credit, grant and loan programs applied for in this Application.  In accordance with the corporation's by-laws, effective this date, authorization has been given by the Owner/Board of Directors to the following named parties:\n\n1. To apply for programs, grants or loans in this application:  The undersigned, being duly authorized to submit this application on behalf of the named Applicant, hereby represents and certifies that all required documents have been submitted in this application packet, and that the information provided in this application, to the best of his/her knowledge, is true, complete, and accurately describes the proposed project.  The undersigned further authorizes the release of project information to Oregon Housing and Community Services (\"Department,\" \"OHCS\") from all financial partners listed in the Application and authorizes the Department to verify any Application information, including financial information, as required to complete its due diligence.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Signature",null,null,"Title"]
[]
[]
[null,"Print/Type Name",null,null,"Date"]
[]
[]
[null,"2. To execute all legal documents associated with tax credit, grant and loan programs (including the encumbrance of valuable property owned by the corporation)."]
[]
[]
[]
[null,"Signature",null,null,"Title"]
[]
[]
[null,"Signature",null,null,"Date"]
[]
[]
[null,"3. To sign all draw requests, monthly progress reports and miscellaneous forms associated with the tax credit, grant and loan programs awarded to the project."]
[]
[]
[]
[null,"Signature",null,null,"Title"]
[]
[]
[null,"Signature",null,null,"Date"]
[]
[]
[null,"Signed:"]
[]
[null,"Owner/Board Chair Name",null,null,"Signature"]
[]
[]
[null,"Organization",null,null,"Date"]

{"sheet":"DEI Agreement","index":31,"n_rows":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":false,"merged":[[42,1,42,5],[42,7,42,10],[9,1,9,10],[4,1,4,9],[6,1,6,6],[8,2,8,5],[8,6,8,10],[6,7,6,10],[2,0,2,11],[11,1,36,10],[38,1,38,10],[41,1,41,5],[41,7,41,10]]}
[]
["DEI Agreement"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
[null,"Diversity, Equity and Inclusion (DEI) Agreement"]
[]
[null,"As the contractual agent for the applicant organization",null,null,null,null,null,"(Name of Organization Here)"]
[]
[null,"I,","(Name of Authorized Agent Here)",null,null,null,", hereby agree to commit our organization to the "]
[null,"following diversity, equity and inclusionary ideals and standards:"]
[]
[null,"• Develop a communication strategy to inform diverse populations of the organization’s activities and invite them to participate.\n\n• Work to build effective informal partnerships with organizations and leaders representing communities and populations facing disparities.\n\n• Develop formal partnership agreements with organizations representing communities and populations facing disparities.\n\n• Share resources with partners from communities and populations facing disparities.\n\n• Work to engage communities and populations facing disparities in the organization’s decisions (e.g. board, committees, advisory groups, community listening sessions, etc.).\n\n• Develop strategies to remove barriers and create opportunities to participation of communities and population facing disparities (e.g. time and location of meetings, availability of childcare, meeting style, stipends, language, etc.).\n\n• Develop and implement strategies to increase workforce diversity (e.g. recruitment and interviewing processes, retention strategies, professional development, etc.).\n\n• Review organizational contracting policies, vendor selection, resource allocation, etc. from a DEI perspective. \n\n• Increase contracting or procurement opportunities for Minority, Women and Emerging Small Businesses.\n\n• Develop strategies to actively include diverse staff and board in decision-making processes.\n\n• Create DEI staff and management accountability mechanisms (e.g. incorporate DEI into staff work plans, incorporate DEI into performance evaluations, etc.).\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"By my signature below, I commit our organization to this DEI agreement."]
[]
[]
[]
[null,"Signature",null,null,null,null,null,"Date"]

{"sheet":"Board Resolution","index":32,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[[40,4,40,7],[43,1,43,2],[43,4,43,7],[8,0,8,8],[30,1,30,2],[30,4,30,7],[27,1,27,7],[28,1,28,7],[29,1,29,7],[13,2,13,5],[14,2,14,5],[16,2,16,5],[15,2,15,5],[2,0,2,11],[61,1,61,2],[61,4,61,7],[6,1,6,7],[10,1,10,7],[47,1,48,7],[50,1,50,2],[50,4,50,7],[53,1,53,2],[53,4,53,7],[58,1,58,2],[58,4,58,7],[33,1,33,2],[33,4,33,7],[37,1,38,7],[40,1,40,2]]}
[]
["Board of Directors' Resolution"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Is a Board Resolution required to authorize this application?",null,null,null,"No"]
[]
[null,"If yes, please provide a copy of the Resolution with submission, or paste over the \"Sample Resolution\" below."]
[]
["Sample Resolution"]
[null,"(DATE)"]
[null,"(Name of sponsor), acting through its Board of Directors, at its regularly scheduled meeting, with a quorum present, did after due deliberation, authorize (name of authorized signatory(s)) to apply to Oregon Housing and Community Services for funding for (number) units of affordable housing in a project to be known as (name of project). The person(s) named on the Authorization and Acceptance Form are duly authorized to encumber, by this action, the Board of Directors accepts the responsibilities and requirements of any tax credit and/or grant or loan programs applied for in this application for this project. The site is located at (address and city of site)."]
[]
[]
[null,"Motion was made by:"]
[null,"Motion was seconded by:"]
[null,"Signature of Board President:"]
[null,null,"(Typed name of President)"]

{"sheet":"Ownership Integrity","index":33,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,0,2,11],[4,0,4,8],[28,6,28,8],[28,1,28,4],[6,0,6,8],[8,0,8,8],[11,0,11,8],[14,0,14,8],[17,0,17,8],[20,0,20,8],[23,0,23,8],[26,0,26,8]]}
[]
["Ownership Integrity"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["OWNERSHIP INTEGRITY CERTIFICATION"]
[]
["Applicant must certify that the Project Team meets each of the below listed criteria by entering their initials in the applicable boxes below:"]
[]
["1. Single-Asset Ownership: The Project will be owned by a single-asset entity duly organized under the laws of the State of Oregon, or if allowed, duly authorized to conduct business in the State of Oregon."]
["Initials:"]
[]
["2. Eligible ownership includes individuals, local governments, nonprofit and for-profit organizations including, but not limited to, cities, counties, housing authorities, nonprofit community-based organizations such as community housing development organizations (CHDOs), community development corporations (CDCs), and community action programs (CAPs)."]
["Initials:"]
[]
["3. Neither Applicant nor any member, officer, nor principal within the Project ownership, management, or development team is currently under investigation by a public body for, has a pending claim, indictment, suit, action, or other proceeding against them for, or has been convicted of or been determined by an administrative or judicial (whether criminal or civil) order or judgment to have committed fraud, misrepresentation, theft, embezzlement, or any other act of moral turpitude (including, but not limited to any felony or malicious behavior) within the previous ten (10) years."]
["Initials:"]
[]
["4. Neither Applicant nor any member or principal within the Project ownership or management will have been involved in a bankruptcy proceeding within the previous five (5) years."]
["Initials:"]
[]
["5. Neither Applicant nor any member or principal within the Project ownership or management will have been debarred or otherwise sanctioned by the Department."]
["Initials:"]
[]
["6. CHDOs, specific types of nonprofit organizations defined exclusively for the HOME Program, must be organized and structured according to strict standards specified in the HOME regulations. In order to qualify as a CHDO, the entity must be organized under the Internal Revenue Code of 1986 (IRC) at 501(c)(3) or 501(c)(4). CHDOs must demonstrate development experience with projects of the same size, scope and level of complexity as the proposed project. CHDOs must employ professional staff having the knowledge, skills, and experience necessary to undertake HOME funded projects. Volunteers, board members, or consultants are not considered to be staff and do not count toward meeting HUD’s criteria for CHDOs"]
["Initials:"]
[]
["Applicant attests that the above information as submitted is true."]
[]
["Signed by:",null,null,null,null,"Date:"]

{"sheet":"Final Application Certification","index":34,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":true,"merged":[[2,0,2,11],[32,0,32,8],[31,0,31,8],[4,0,4,1],[13,0,13,9],[14,0,14,6],[19,0,19,4],[19,6,19,7],[8,0,8,2],[9,0,9,2],[30,0,30,8]]}
[]
["Final Application Certification"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":0}]
[]
["Instructions:  ",null,"This form is to be completed and submitted as part of the final application. "]
[null,null,"Please make sure the person signing this form is authorized signer for the ownership entity; and "]
[null,null,"the date of this pro forma has been updated to reflect the date this form is executed"]
[]
["Date of proforma submission: ",null,null,{"$f":"SUBMISSIONDATE","v":"00:00:00"}]
["Total Sources and Uses: ",null,null,{"$f":"'Budget Sources'!G57","v":0}]
[]
["Notarial Certificate for Final Sources and Uses Form"]
[]
["The undersigned, being duly authorized to complete this Sources and Uses statement on behalf of "]
["Enter Ownership Entity Name",null,null,null,null,null,null,"hereby represents"]
["and certifies that the information provided in the attached pro forma is true and complete "]
["to the best of his/her knowledge. "]
[]
[]
["Name of signor",null,null,null,null,null,"Date"]
[]
[]
[]
["STATE OF OREGON",null,null,")"]
[null,null,null,")ss:"]
["County of",null,null,")"]
[]
[]
[]
[]
["The foregoing instrument was acknowledged before me this___ day of ___________, 20____"]
["by ___________________________________, who is the _________________________ of "]
["_________________________________________, on behalf of the Owner."]
[]
[]
[]
[]
["                                                                  "]
[null,null,null,null,null,"Notary Public for the State of Oregon"]
[null,null,null,null,null,"My commission expires:                          "]

{"sheet":"Application Charge Transmittal","index":35,"n_rows":37,"n_cols":6,"rows_kept":37,"cut":false,"hidden":false,"merged":[[2,0,2,11],[4,0,4,1],[5,2,5,5],[6,2,6,10],[8,2,8,5],[40,0,40,8],[41,0,41,8],[9,2,9,10],[11,2,11,5],[12,2,12,10],[23,6,23,7],[39,0,39,8],[14,2,14,5]]}
[]
["Application Charge Transmittal Form"]
[{"$f":"IF(Deal_Name=\"\",\"\",Deal_Name)","v":""}]
[]
[]
[null,"Project Name:",{"$f":"'Project Details'!C11","v":0}]
[null,"Project Address:",{"$f":"'Project Details'!C12&\", \"&'Project Details'!C13&\", \"&\"OR\"&\", \"&'Project Details'!C15","v":", , OR, "}]
[]
[null,"Applicant Name:",{"$f":"'Development Team'!D7","v":""}]
[null,"Applicant Address:",{"$f":"'Development Team'!D8&\", \"&'Development Team'!D9&\", \"&\"OR\"&\", \"&'Development Team'!D12","v":", , OR, "}]
[]
[null,"Contact Name:","dsf"]
[null,"Contact Address:","df"]
[]
[null,"NOFA Number:",{"$f":"'Project Details'!C6","v":0}]
[]
["Must PRINT AND SUBMIT the Application Charge and this form to:"]
[]
[null,"Attn: Finance "]
[null,"Oregon Housing and Community Services"]
[null,"725 Summer Street NE, Suite B"]
[null,"Salem, OR 97301-1266"]
[]
[]
["List of Potential Charges:"]
[]
[null,"OAHTC Pool Application Charge:"]
[null,null,"- $1,000 per application"]
[]
[null,null,null,null,"Applicable NOFA Application Charge Due:",1000]
[]
[]
["Make Checks Payable to:"]
[]
[null,"Oregon Housing and Community Services"]
[]
[null,null,null,null,"Amount enclosed:",0]

{"sheet":"Location Preferences_Data","index":36,"n_rows":835,"n_cols":38,"rows_kept":835,"cut":false,"hidden":true,"merged":[]}
["Geography","state","county","stcnty","tract","tract_id","Region","Total Points - Vulnerable to Gentrification","Total Points - Opportunity Areas","OZ","QCT","# People of Color","# White Alone","Total Population","% White Alone","High % People of Color","# Renter-Occupied","# of Occupied Units","% Renter-Occupied","High % Renters","Population 25 Years and Over","Population 25 Years and Over with HS Degree or Higher","% HS Graduate or Higher","Low Educational Achievement","Median Household Income for Census Tract","Median Household Income for comparable Census Tracts","Higher Household Income","Labor Market Engagement Index","Civilian Labor Force (14-18)","High Labor Market Engagement","Total Jobs","Civilian Labor Force (14-18)","Jobs to Labor Force Ratio","High Jobs to Labor Ratio","# Owner-Occupied","# of Occupied Units","% Owner-Occupied","High % Owners"]
["Census Tract 9501, Baker County, Oregon",41,1,41001,9501,41001950100,"Balance Rural",0,3,0,0,251,2441,2692,90.7,0,254,1197,21.219715956558062,0,2155,1965.3600000000001,91.2,0,49792,51920.192982456138,1,52,1114,1,227,1114,0.20377019748653502,0,943,1197,0.78780284043441939,1]
["Census Tract 9502, Baker County, Oregon",41,1,41001,9502,41001950200,"Balance Rural",1,3,0,0,233,3050,3283,92.9,0,426,1332,31.981981981981981,1,2182,2013.9860000000001,92.3,0,49286,51920.192982456138,1,43,1441,1,1028,1441,0.7133934767522554,1,906,1332,0.68018018018018023,0]
["Census Tract 9503, Baker County, Oregon",41,1,41001,9503,41001950300,"Balance Rural",2,0,0,0,144,2377,2521,94.3,0,445,1124,39.590747330960852,1,1748,1457.8320000000001,83.4,1,43370,51920.192982456138,0,31,1024,0,317,1024,0.3095703125,0,679,1124,0.60409252669039148,0]
["Census Tract 9504, Baker County, Oregon",41,1,41001,9504,41001950400,"Balance Rural",0,2,0,0,272,2404,2676,89.8,0,366,1293,28.306264501160094,0,2167,2036.98,94,0,44982,51920.192982456138,0,24,1243,0,923,1243,0.74255832662912313,1,927,1293,0.71693735498839906,1]
["Census Tract 9505, Baker County, Oregon",41,1,41001,9505,41001950500,"Balance Rural",2,2,1,0,492,2239,2731,82,1,272,996,27.309236947791167,0,2029,1815.9549999999999,89.5,0,43395,51920.192982456138,0,15,1047,0,920,1047,0.87870105062082138,1,724,996,0.7269076305220884,1]
["Census Tract 9506, Baker County, Oregon",41,1,41001,9506,41001950600,"Balance Rural",0,2,0,0,148,1968,2116,93,0,265,979,27.068437180796735,0,1693,1601.578,94.6,0,45404,51920.192982456138,0,37,743,1,329,743,0.44279946164199191,0,714,979,0.72931562819203266,1]
["Census Tract 1, Benton County, Oregon",41,3,41003,1,41003000100,"Balance Urban",2,2,1,0,1384,6228,7612,81.8,0,1521,3072,49.51171875,1,5183,4830.5560000000005,93.2,0,57692,54176.261904761908,1,81,4349,1,872,4349,0.20050586341687746,0,1551,3072,0.5048828125,0]
["Census Tract 2.02, Benton County, Oregon",41,3,41003,2.02,41003000202,"Balance Urban",1,2,0,0,1047,4328,5375,80.5,0,942,2287,41.189331001311764,1,3734,3696.66,99,0,75108,54176.261904761908,1,79,2977,1,1083,2977,0.36378904937856904,0,1345,2287,0.58810668998688242,0]
["Census Tract 4, Benton County, Oregon",41,3,41003,4,41003000400,"Balance Urban",0,3,0,0,1629,6426,8055,79.8,0,1207,3438,35.107620709714951,0,5787,5711.7690000000002,98.7,0,84397,54176.261904761908,1,89,3958,1,1277,3958,0.32263769580596263,0,2231,3438,0.64892379290285052,1]
["Census Tract 5, Benton County, Oregon",41,3,41003,5,41003000500,"Balance Urban",0,4,0,0,546,2828,3374,83.8,0,226,1386,16.305916305916305,0,2567,2487.4230000000002,96.9,0,93571,54176.261904761908,1,77,1432,1,1674,1432,1.1689944134078212,1,1160,1386,0.83694083694083699,1]
["Census Tract 6, Benton County, Oregon",41,3,41003,6,41003000600,"Balance Urban",3,1,0,0,980,3590,4570,78.599999999999994,1,1180,2175,54.252873563218394,1,3107,2796.3,90,1,39472,54176.261904761908,0,55,2255,1,1473,2255,0.65321507760532149,0,995,2175,0.4574712643678161,0]
["Census Tract 9, Benton County, Oregon",41,3,41003,9,41003000900,"Balance Urban",0,3,0,0,774,4841,5615,86.2,0,890,2477,35.930561162696812,0,3752,3718.232,99.1,0,77163,54176.261904761908,1,92,2904,1,136,2904,4.6831955922865015E-2,0,1587,2477,0.64069438837303194,1]
["Census Tract 10.01, Benton County, Oregon",41,3,41003,10.01,41003001001,"Balance Urban",2,1,0,0,1393,2800,4193,66.8,1,1259,1832,68.722707423580786,1,2582,2354.7840000000001,91.2,0,3543,54176.261904761908,0,65,2183,1,2134,2183,0.97755382501145216,0,573,1832,0.31277292576419213,0]
["Census Tract 10.02, Benton County, Oregon",41,3,41003,10.02,41003001002,"Balance Urban",2,2,0,1,610,2625,3235,81.099999999999994,0,659,1332,49.474474474474469,1,2009,1972.8380000000002,98.2,0,65976,54176.261904761908,1,80,1994,1,404,1994,0.20260782347041123,0,673,1332,0.50525525525525528,0]
["Census Tract 11.01, Benton County, Oregon",41,3,41003,11.01,41003001101,"Balance Urban",3,1,0,1,1302,2875,4177,68.8,1,1237,1401,88.294075660242683,1,1131,1078.9740000000002,95.4,0,26624,54176.261904761908,0,62,2289,1,790,2289,0.34512887723896896,0,164,1401,0.11705924339757316,0]
["Census Tract 11.02, Benton County, Oregon",41,3,41003,11.02,41003001102,"Balance Urban",3,1,0,1,964,3539,4503,78.599999999999994,1,1389,1816,76.486784140969164,1,1831,1781.5629999999999,97.3,0,32231,54176.261904761908,0,58,2792,1,1241,2792,0.44448424068767911,0,427,1816,0.23513215859030837,0]
["Census Tract 101, Benton County, Oregon",41,3,41003,101,41003010100,"Balance Urban",0,3,0,0,1167,8417,9584,87.8,0,206,3526,5.8423142370958594,0,6596,6464.08,98,0,100357,54176.261904761908,1,76,4491,1,1038,4491,0.23112892451569805,0,3320,3526,0.94157685762904142,1]
["Census Tract 102, Benton County, Oregon",41,3,41003,102,41003010200,"Balance Rural",0,2,0,0,495,3922,4417,88.8,0,256,1602,15.980024968789014,0,3193,3071.6660000000002,96.2,0,800,51920.192982456138,0,63,2267,1,402,2267,0.17732686369651521,0,1346,1602,0.84019975031210992,1]
["Census Tract 103, Benton County, Oregon",41,3,41003,103,41003010300,"Balance Rural",0,3,0,0,429,3079,3508,87.8,0,196,1340,14.626865671641792,0,2603,2537.9249999999997,97.5,0,76250,51920.192982456138,1,54,1678,1,416,1678,0.24791418355184744,0,1144,1340,0.85373134328358213,1]
["Census Tract 104, Benton County, Oregon",41,3,41003,104,41003010400,"Balance Urban",1,2,0,0,793,3249,4042,80.400000000000006,0,392,1557,25.176621708413617,0,2820,2492.88,88.4,1,64943,54176.261904761908,1,40,1857,0,499,1857,0.26871297792137855,0,1165,1557,0.74823378291586384,1]
["Census Tract 106, Benton County, Oregon",41,3,41003,106,41003010600,"Balance Urban",4,1,1,1,1635,3915,5550,70.5,1,1507,1789,84.237003912800446,1,1460,1439.56,98.6,0,21613,54176.261904761908,0,43,2448,0,3507,2448,1.4325980392156863,1,282,1789,0.15762996087199552,0]
["Census Tract 107.02, Benton County, Oregon",41,3,41003,107.02,41003010702,"Balance Urban",2,2,0,0,1273,3049,4322,70.5,1,915,1101,83.106267029972742,1,1015,978.46,96.4,0,25847,54176.261904761908,0,47,1818,1,2443,1818,1.3437843784378438,1,186,1101,0.16893732970027248,0]
["Census Tract 108, Benton County, Oregon",41,3,41003,108,41003010800,"Balance Rural",1,1,0,0,600,3022,3622,83.4,0,613,1391,44.069015097052485,1,2456,2261.9759999999997,92.1,0,6267,51920.192982456138,0,52,2094,1,900,2094,0.42979942693409739,0,778,1391,0.55930984902947523,0]
["Census Tract 109, Benton County, Oregon",41,3,41003,109,41003010900,"Balance Urban",0,3,0,0,1003,4350,5353,81.3,0,685,2196,31.193078324225866,0,3533,3427.0099999999998,97,0,82958,54176.261904761908,1,92,2767,1,562,2767,0.20310805926996747,0,1511,2196,0.68806921675774135,1]
["Census Tract 201, Clackamas County, Oregon",41,5,41005,201,41005020100,"Portland Metro",0,3,0,0,742,3242,3984,81.400000000000006,0,258,1696,15.212264150943398,0,3020,2911.28,96.4,0,116125,76370.483050847455,1,89,1982,1,1035,1982,0.52219979818365292,0,1438,1696,0.847877358490566,1]
["Census Tract 202, Clackamas County, Oregon",41,5,41005,202,41005020200,"Portland Metro",0,3,0,0,428,5830,6258,93.2,0,850,2914,29.16952642415923,0,4804,4789.5879999999997,99.7,0,105270,76370.483050847455,1,83,3332,1,2309,3332,0.69297719087635057,0,2064,2914,0.70830473575840769,1]
["Census Tract 203.02, Clackamas County, Oregon",41,5,41005,203.02,41005020302,"Portland Metro",0,4,0,0,916,3103,4019,77.2,0,598,1713,34.909515469935783,0,2932,2885.0880000000002,98.4,0,96898,76370.483050847455,1,74,2414,1,3710,2414,1.5368682684341342,1,1115,1713,0.65090484530064219,1]
["Census Tract 203.03, Clackamas County, Oregon",41,5,41005,203.03,41005020303,"Portland Metro",1,2,0,0,1422,4690,6112,76.7,0,1144,2750,41.6,1,4521,4435.1009999999997,98.1,0,90294,76370.483050847455,1,89,3324,1,978,3324,0.29422382671480146,0,1606,2750,0.58399999999999996,0]
["Census Tract 203.04, Clackamas County, Oregon",41,5,41005,203.04,41005020304,"Portland Metro",0,3,0,0,1402,4295,5697,75.400000000000006,0,745,2223,33.513270355375617,0,3874,3769.402,97.3,0,99704,76370.483050847455,1,86,3007,1,948,3007,0.31526438310608579,0,1478,2223,0.66486729644624376,1]
["Census Tract 204.01, Clackamas County, Oregon",41,5,41005,204.01,41005020401,"Portland Metro",0,3,0,0,1162,4891,6053,80.8,0,309,2219,13.925191527715185,0,4281,4165.4129999999996,97.3,0,113358,76370.483050847455,1,69,3130,1,1180,3130,0.3769968051118211,0,1910,2219,0.86074808472284814,1]
["Census Tract 204.03, Clackamas County, Oregon",41,5,41005,204.03,41005020403,"Portland Metro",0,2,0,0,526,3199,3725,85.9,0,47,1327,3.541823662396383,0,2639,2609.9710000000005,98.9,0,16463,76370.483050847455,0,89,1660,1,115,1660,6.9277108433734941E-2,0,1280,1327,0.96458176337603618,1]
["Census Tract 204.04, Clackamas County, Oregon",41,5,41005,204.04,41005020404,"Portland Metro",0,3,0,0,445,3336,3781,88.2,0,188,1439,13.064628214037526,0,2675,2664.3,99.6,0,162188,76370.483050847455,1,84,1895,1,342,1895,0.18047493403693932,0,1251,1439,0.86935371785962479,1]
["Census Tract 205.01, Clackamas County, Oregon",41,5,41005,205.01,41005020501,"Portland Metro",0,3,0,0,1581,5717,7298,78.3,0,661,2757,23.975335509611899,0,4679,4636.8890000000001,99.1,0,120355,76370.483050847455,1,81,3401,1,845,3401,0.2484563363716554,0,2096,2757,0.76024664490388105,1]
["Census Tract 205.03, Clackamas County, Oregon",41,5,41005,205.03,41005020503,"Portland Metro",0,3,0,0,217,2146,2363,90.8,0,154,940,16.382978723404253,0,1632,1622.2080000000001,99.4,0,117188,76370.483050847455,1,95,1173,1,180,1173,0.15345268542199489,0,786,940,0.83617021276595749,1]
["Census Tract 205.04, Clackamas County, Oregon",41,5,41005,205.04,41005020504,"Portland Metro",0,3,0,0,1013,5612,6625,84.7,0,342,2438,14.027891714520099,0,4574,4464.2240000000002,97.6,0,111250,76370.483050847455,1,89,3303,1,447,3303,0.13533151680290645,0,2096,2438,0.85972108285479898,1]
["Census Tract 205.05, Clackamas County, Oregon",41,5,41005,205.05,41005020505,"Portland Metro",0,3,0,0,432,2049,2481,82.6,0,274,1129,24.269264836138174,0,1886,1855.8240000000001,98.4,0,96103,76370.483050847455,1,80,1002,1,867,1002,0.8652694610778443,0,855,1129,0.75730735163861829,1]
["Census Tract 206, Clackamas County, Oregon",41,5,41005,206,41005020600,"Portland Metro",0,3,0,0,1576,6980,8556,81.599999999999994,0,573,3054,18.762278978388998,0,5769,5561.3160000000007,96.4,0,105451,76370.483050847455,1,77,4419,1,763,4419,0.17266349852907897,0,2481,3054,0.81237721021610998,1]
["Census Tract 207, Clackamas County, Oregon",41,5,41005,207,41005020700,"Portland Metro",0,3,0,0,501,3563,4064,87.7,0,251,1445,17.370242214532873,0,2734,2600.0340000000001,95.1,0,102917,76370.483050847455,1,80,2134,1,735,2134,0.34442361761949392,0,1194,1445,0.82629757785467128,1]
["Census Tract 208, Clackamas County, Oregon",41,5,41005,208,41005020800,"Portland Metro",1,0,0,0,762,3381,4143,81.599999999999994,0,1345,2057,65.38648517258143,1,3184,2986.5919999999996,93.8,0,51952,76370.483050847455,0,52,2380,0,2715,2380,1.1407563025210083,0,712,2057,0.34613514827418573,0]
["Census Tract 209, Clackamas County, Oregon",41,5,41005,209,41005020900,"Portland Metro",2,1,0,0,1105,3305,4410,74.900000000000006,0,759,1715,44.25655976676385,1,3209,2942.6530000000002,91.7,1,63341,76370.483050847455,0,64,2242,1,449,2242,0.20026761819803746,0,956,1715,0.55743440233236152,0]
["Census Tract 210, Clackamas County, Oregon",41,5,41005,210,41005021000,"Portland Metro",0,2,0,0,964,3927,4891,80.3,0,643,2023,31.784478497281267,0,3610,3537.7999999999997,98,0,74912,76370.483050847455,1,42,2942,0,668,2942,0.22705642420122366,0,1380,2023,0.68215521502718734,1]
["Census Tract 211, Clackamas County, Oregon",41,5,41005,211,41005021100,"Portland Metro",0,1,0,0,549,4557,5106,89.2,0,645,2241,28.781793842034809,0,4041,3798.5400000000004,94,0,66326,76370.483050847455,0,42,2952,0,619,2952,0.20968834688346882,0,1596,2241,0.71218206157965191,1]
["Census Tract 212, Clackamas County, Oregon",41,5,41005,212,41005021200,"Portland Metro",1,0,0,0,698,3243,3941,82.3,0,1230,1944,63.271604938271608,1,2905,2730.7000000000003,94,0,5329,76370.483050847455,0,21,1962,0,665,1962,0.33893985728848114,0,714,1944,0.36728395061728397,0]
["Census Tract 213, Clackamas County, Oregon",41,5,41005,213,41005021300,"Portland Metro",1,1,0,0,1412,4602,6014,76.5,0,701,2405,29.147609147609149,0,4532,3825.0080000000003,84.4,1,67358,76370.483050847455,0,46,3453,0,634,3453,0.18360845641471185,0,1704,2405,0.70852390852390856,1]
["Census Tract 214, Clackamas County, Oregon",41,5,41005,214,41005021400,"Portland Metro",0,1,0,0,517,4493,5010,89.7,0,517,2055,25.158150851581507,0,3753,3497.7960000000003,93.2,0,70905,76370.483050847455,0,47,2825,0,971,2825,0.34371681415929206,0,1538,2055,0.74841849148418493,1]
["Census Tract 215, Clackamas County, Oregon",41,5,41005,215,41005021500,"Portland Metro",0,3,0,0,524,4485,5009,89.5,0,584,2098,27.836034318398472,0,3672,3517.7759999999998,95.8,0,71148,76370.483050847455,0,66,2281,1,4312,2281,1.8903989478298993,1,1514,2098,0.72163965681601527,1]
["Census Tract 216.01, Clackamas County, Oregon",41,5,41005,216.01,41005021601,"Portland Metro",2,0,0,0,1617,4898,6515,75.2,0,1213,2485,48.812877263581491,1,4141,3399.761,82.1,1,6198,76370.483050847455,0,22,3724,0,1620,3724,0.43501611170784105,0,1272,2485,0.51187122736418511,0]
["Census Tract 216.02, Clackamas County, Oregon",41,5,41005,216.02,41005021602,"Portland Metro",3,0,0,0,1564,3803,5367,70.900000000000006,1,1041,2120,49.10377358490566,1,3860,3520.32,91.2,1,62500,76370.483050847455,0,42,3088,0,1125,3088,0.36431347150259069,0,1079,2120,0.50896226415094337,0]
["Census Tract 217, Clackamas County, Oregon",41,5,41005,217,41005021700,"Portland Metro",3,0,0,1,1884,4971,6855,72.5,0,1179,2910,40.515463917525771,1,5150,4593.8,89.2,1,52846,76370.483050847455,0,33,3434,0,1307,3434,0.38060570762958651,0,1731,2910,0.59484536082474226,0]
["Census Tract 218.01, Clackamas County, Oregon",41,5,41005,218.01,41005021801,"Portland Metro",0,3,0,0,801,5337,6138,87,0,88,2237,3.9338399642378188,0,4522,4304.9440000000004,95.2,0,94226,76370.483050847455,1,66,3305,1,574,3305,0.17367624810892587,0,2149,2237,0.96066160035762183,1]
["Census Tract 218.02, Clackamas County, Oregon",41,5,41005,218.02,41005021802,"Portland Metro",2,0,0,0,933,3635,4568,79.599999999999994,0,1073,1993,53.838434520822872,1,3187,2801.3730000000005,87.9,1,5227,76370.483050847455,0,36,2487,0,842,2487,0.33856051467631687,0,920,1993,0.46161565479177119,0]
["Census Tract 219, Clackamas County, Oregon",41,5,41005,219,41005021900,"Portland Metro",1,0,0,0,855,2819,3674,76.7,0,833,1452,57.369146005509641,1,2371,2231.1109999999999,94.1,0,58357,76370.483050847455,0,20,1933,0,489,1933,0.25297465080186238,0,619,1452,0.42630853994490359,0]
["Census Tract 220, Clackamas County, Oregon",41,5,41005,220,41005022000,"Portland Metro",0,2,0,0,889,5731,6620,86.6,0,675,2517,26.817640047675805,0,4966,4618.38,93,0,84468,76370.483050847455,1,61,3751,0,1065,3751,0.28392428685683818,0,1842,2517,0.73182359952324194,1]
["Census Tract 221.01, Clackamas County, Oregon",41,5,41005,221.01,41005022101,"Portland Metro",0,1,0,0,1489,6040,7529,80.2,0,668,2713,24.622189458164392,0,5401,4985.1230000000005,92.3,0,69120,76370.483050847455,0,45,3776,0,322,3776,8.5275423728813554E-2,0,2045,2713,0.7537781054183561,1]
["Census Tract 221.03, Clackamas County, Oregon",41,5,41005,221.03,41005022103,"Portland Metro",1,3,0,0,2581,5598,8179,68.400000000000006,1,777,2903,26.765415087840168,0,5427,5161.0769999999993,95.1,0,92766,76370.483050847455,1,79,4501,1,467,4501,0.10375472117307265,0,2126,2903,0.73234584912159839,1]
["Census Tract 221.05, Clackamas County, Oregon",41,5,41005,221.05,41005022105,"Portland Metro",0,3,0,0,1656,4698,6354,73.900000000000006,0,450,2238,20.107238605898122,0,4216,4038.9279999999999,95.8,0,97656,76370.483050847455,1,83,3494,1,1471,3494,0.42100744132799084,0,1788,2238,0.79892761394101874,1]
["Census Tract 221.07, Clackamas County, Oregon",41,5,41005,221.07,41005022107,"Portland Metro",2,2,1,0,1184,3238,4422,73.2,0,1477,1877,78.68939797549281,1,2986,2809.826,94.1,0,62448,76370.483050847455,0,63,2707,1,5240,2707,1.9357222016992981,1,400,1877,0.21310602024507191,0]
["Census Tract 221.08, Clackamas County, Oregon",41,5,41005,221.08,41005022108,"Portland Metro",4,1,1,1,962,2397,3359,71.400000000000006,0,723,1382,52.315484804630977,1,2289,1895.2919999999999,82.8,1,48803,76370.483050847455,0,16,1822,0,5783,1822,3.1739846322722283,1,659,1382,0.47684515195369032,0]
["Census Tract 222.01, Clackamas County, Oregon",41,5,41005,222.01,41005022201,"Portland Metro",5,1,1,1,2281,3405,5686,59.9,1,2394,2814,85.074626865671647,1,3791,3165.4849999999997,83.5,1,42689,76370.483050847455,0,49,2910,0,5167,2910,1.7756013745704466,1,420,2814,0.14925373134328357,0]
["Census Tract 222.05, Clackamas County, Oregon",41,5,41005,222.05,41005022205,"Portland Metro",0,3,0,0,836,2868,3704,77.400000000000006,0,370,1454,25.447042640990368,0,2761,2603.623,94.3,0,108478,76370.483050847455,1,82,1907,1,1056,1907,0.55374934452018876,0,1084,1454,0.74552957359009631,1]
["Census Tract 222.06, Clackamas County, Oregon",41,5,41005,222.06,41005022206,"Portland Metro",0,2,0,0,1894,4939,6833,72.3,0,686,2524,27.179080824088746,0,5014,4798.3980000000001,95.7,0,119955,76370.483050847455,1,60,3822,0,478,3822,0.12506541077969649,0,1838,2524,0.72820919175911247,1]
["Census Tract 222.07, Clackamas County, Oregon",41,5,41005,222.07,41005022207,"Portland Metro",1,2,0,0,2226,4338,6564,66.099999999999994,1,63,1979,3.1834259727134917,0,4005,3916.89,97.8,0,1284,76370.483050847455,0,72,3447,1,346,3447,0.1003771395416304,0,1916,1979,0.96816574027286506,1]
["Census Tract 222.08, Clackamas County, Oregon",41,5,41005,222.08,41005022208,"Portland Metro",1,3,0,0,2375,5098,7473,68.2,1,437,2462,17.749796913078796,0,4822,4667.6959999999999,96.8,0,126467,76370.483050847455,1,69,3973,1,930,3973,0.23408004027183488,0,2025,2462,0.82250203086921203,1]
["Census Tract 223.01, Clackamas County, Oregon",41,5,41005,223.01,41005022301,"Portland Metro",0,2,0,0,420,3838,4258,90.1,0,273,1577,17.31135066582118,0,2965,2766.3449999999998,93.3,0,84886,76370.483050847455,1,52,2040,0,1204,2040,0.59019607843137256,0,1304,1577,0.82688649334178821,1]
["Census Tract 223.02, Clackamas County, Oregon",41,5,41005,223.02,41005022302,"Portland Metro",0,2,0,0,608,5343,5951,89.8,0,365,2130,17.136150234741784,0,4312,4031.7200000000003,93.5,0,80114,76370.483050847455,1,41,2997,0,395,2997,0.13179846513179846,0,1765,2130,0.82863849765258213,1]
["Census Tract 224, Clackamas County, Oregon",41,5,41005,224,41005022400,"Portland Metro",2,0,1,0,623,3376,3999,84.4,0,860,1687,50.978067575577946,1,2977,2843.0350000000003,95.5,0,60664,76370.483050847455,0,42,2283,0,1898,2283,0.8313622426631625,0,827,1687,0.49021932424422049,0]
["Census Tract 225, Clackamas County, Oregon",41,5,41005,225,41005022500,"Portland Metro",3,0,1,0,976,6727,7703,87.3,0,1244,3022,41.164791528788882,1,5714,5085.46,89,1,7571,76370.483050847455,0,23,4479,0,1208,4479,0.26970305871846395,0,1778,3022,0.5883520847121112,0]
["Census Tract 226.02, Clackamas County, Oregon",41,5,41005,226.02,41005022602,"Portland Metro",0,2,0,0,548,4202,4750,88.5,0,139,1670,8.3233532934131738,0,3493,3307.8710000000001,94.7,0,104477,76370.483050847455,1,61,2686,0,216,2686,8.0416976917349212E-2,0,1531,1670,0.91676646706586828,1]
["Census Tract 226.03, Clackamas County, Oregon",41,5,41005,226.03,41005022603,"Portland Metro",1,2,0,0,747,3333,4080,81.7,0,706,1512,46.693121693121689,1,2643,2513.4929999999999,95.1,0,74357,76370.483050847455,1,63,2302,1,2008,2302,0.87228496959165946,0,806,1512,0.53306878306878303,0]
["Census Tract 226.05, Clackamas County, Oregon",41,5,41005,226.05,41005022605,"Portland Metro",1,1,0,0,636,7383,8019,92.1,0,886,2651,33.421350433798565,0,5367,4894.7039999999997,91.2,1,70272,76370.483050847455,0,38,3889,0,2036,3889,0.5235278992028799,0,1765,2651,0.66578649566201431,1]
["Census Tract 226.06, Clackamas County, Oregon",41,5,41005,226.06,41005022606,"Portland Metro",0,2,0,0,743,4754,5497,86.5,0,185,1872,9.882478632478632,0,3642,3423.48,94,0,96230,76370.483050847455,1,37,2827,0,134,2827,4.740007074637425E-2,0,1687,1872,0.90117521367521369,1]
["Census Tract 227.02, Clackamas County, Oregon",41,5,41005,227.02,41005022702,"Portland Metro",0,3,0,0,919,5625,6544,86,0,483,2557,18.889323425889714,0,4746,4660.5720000000001,98.2,0,134678,76370.483050847455,1,76,3184,1,1470,3184,0.46168341708542715,0,2074,2557,0.81110676574110285,1]
["Census Tract 227.07, Clackamas County, Oregon",41,5,41005,227.07,41005022707,"Portland Metro",0,3,0,0,1837,4989,6826,73.099999999999994,0,737,2710,27.195571955719554,0,4722,4674.78,99,0,106447,76370.483050847455,1,68,3509,1,2561,3509,0.72983756055856375,0,1973,2710,0.72804428044280445,1]
["Census Tract 227.08, Clackamas County, Oregon",41,5,41005,227.08,41005022708,"Portland Metro",1,2,0,0,895,3447,4342,79.400000000000006,0,474,1557,30.443159922928707,0,2779,2537.2270000000003,91.3,1,10883,76370.483050847455,0,86,2143,1,777,2143,0.3625758282781148,0,1083,1557,0.69556840077071291,1]
["Census Tract 227.10, Clackamas County, Oregon",41,5,41005,227.1,41005022710,"Portland Metro",1,0,0,0,513,2309,2822,81.8,0,815,1202,67.803660565723789,1,1950,1877.85,96.3,0,7443,76370.483050847455,0,46,1756,0,546,1756,0.31093394077448749,0,387,1202,0.32196339434276205,0]
["Census Tract 228, Clackamas County, Oregon",41,5,41005,228,41005022800,"Portland Metro",0,2,0,0,799,3076,3875,79.400000000000006,0,553,1989,27.802916038210157,0,3198,3034.902,94.9,0,69144,76370.483050847455,0,84,1699,1,936,1699,0.55091230135373748,0,1436,1989,0.72197083961789843,1]
["Census Tract 229.01, Clackamas County, Oregon",41,5,41005,229.01,41005022901,"Portland Metro",0,2,0,0,549,3324,3873,85.8,0,194,1382,14.037626628075254,0,2689,2586.8180000000002,96.2,0,93571,76370.483050847455,1,61,2109,0,1406,2109,0.66666666666666663,0,1188,1382,0.8596237337192475,1]
["Census Tract 229.04, Clackamas County, Oregon",41,5,41005,229.04,41005022904,"Portland Metro",3,0,0,0,1113,2722,3835,71,1,775,1373,56.445739257101238,1,2472,2012.2080000000001,81.400000000000006,1,61936,76370.483050847455,0,56,1871,0,1153,1871,0.61624799572421163,0,598,1373,0.43554260742898759,0]
["Census Tract 229.05, Clackamas County, Oregon",41,5,41005,229.05,41005022905,"Portland Metro",1,1,0,0,889,3656,4545,80.400000000000006,0,181,1636,11.06356968215159,0,3282,2907.8519999999999,88.6,1,9596,76370.483050847455,0,45,2441,0,260,2441,0.10651372388365424,0,1455,1636,0.88936430317848414,1]
["Census Tract 229.06, Clackamas County, Oregon",41,5,41005,229.06,41005022906,"Portland Metro",1,1,0,0,811,2326,3137,74.099999999999994,0,396,1251,31.654676258992804,0,2322,1989.9540000000002,85.7,1,58672,76370.483050847455,0,53,1429,0,825,1429,0.57732680195941222,0,855,1251,0.68345323741007191,1]
["Census Tract 229.07, Clackamas County, Oregon",41,5,41005,229.07,41005022907,"Portland Metro",3,0,0,0,1238,2932,4170,70.3,1,587,1400,41.928571428571423,1,2577,2154.3719999999998,83.6,1,61207,76370.483050847455,0,27,2168,0,641,2168,0.29566420664206644,0,813,1400,0.58071428571428574,0]
["Census Tract 230.01, Clackamas County, Oregon",41,5,41005,230.01,41005023001,"Portland Metro",1,2,0,0,400,3056,3456,88.4,0,122,1294,9.4281298299845435,0,2557,2306.4140000000002,90.2,1,93714,76370.483050847455,1,39,1790,0,329,1790,0.18379888268156425,0,1172,1294,0.90571870170015456,1]
["Census Tract 230.02, Clackamas County, Oregon",41,5,41005,230.02,41005023002,"Portland Metro",0,2,0,0,523,3603,4126,87.3,0,99,1505,6.5780730897009958,0,2858,2669.3720000000003,93.4,0,92831,76370.483050847455,1,60,1847,0,274,1847,0.14834867352463454,0,1406,1505,0.93421926910299002,1]
["Census Tract 231, Clackamas County, Oregon",41,5,41005,231,41005023100,"Portland Metro",0,2,0,0,367,5642,6009,93.9,0,250,2371,10.544074230282581,0,4692,4663.8480000000009,99.4,0,81440,76370.483050847455,1,60,3125,0,452,3125,0.14463999999999999,0,2121,2371,0.89455925769717415,1]
["Census Tract 232.01, Clackamas County, Oregon",41,5,41005,232.01,41005023201,"Portland Metro",0,1,0,0,487,3760,4247,88.5,0,115,1486,7.7388963660834458,0,3228,3115.02,96.5,0,1050,76370.483050847455,0,37,2181,0,609,2181,0.27922971114167811,0,1371,1486,0.92261103633916552,1]
["Census Tract 232.02, Clackamas County, Oregon",41,5,41005,232.02,41005023202,"Portland Metro",0,3,0,0,1534,6976,8510,82,0,253,2701,9.3669011477230661,0,5658,5386.4160000000002,95.2,0,95644,76370.483050847455,1,66,4513,1,479,4513,0.10613782406381564,0,2448,2701,0.90633098852276939,1]
["Census Tract 233, Clackamas County, Oregon",41,5,41005,233,41005023300,"Portland Metro",0,2,0,0,916,4315,5231,82.5,0,173,1857,9.3161012385568114,0,3917,3725.067,95.1,0,100690,76370.483050847455,1,60,2612,0,993,2612,0.38016845329249616,0,1684,1857,0.90683898761443182,1]
["Census Tract 234.01, Clackamas County, Oregon",41,5,41005,234.01,41005023401,"Portland Metro",1,2,0,0,810,4225,5035,83.9,0,265,1763,15.031196823596144,0,3655,3103.0950000000003,84.9,1,77872,76370.483050847455,1,22,2467,0,1238,2467,0.50182407782732064,0,1498,1763,0.84968803176403862,1]
["Census Tract 234.03, Clackamas County, Oregon",41,5,41005,234.03,41005023403,"Portland Metro",0,1,0,0,956,4569,5525,82.7,0,610,1994,30.591775325977931,0,3478,3269.32,94,0,7219,76370.483050847455,0,55,2792,0,139,2792,4.9785100286532949E-2,0,1384,1994,0.69408224674022068,1]
["Census Tract 234.04, Clackamas County, Oregon",41,5,41005,234.04,41005023404,"Portland Metro",1,2,0,0,974,5568,6542,85.1,0,561,2496,22.47596153846154,0,4461,4077.3540000000003,91.4,1,74969,76370.483050847455,1,36,3517,0,2027,3517,0.57634347455217516,0,1935,2496,0.77524038461538458,1]
["Census Tract 235, Clackamas County, Oregon",41,5,41005,235,41005023500,"Portland Metro",1,1,0,0,262,5248,5510,95.2,0,269,2018,13.330029732408324,0,4192,3613.5040000000004,86.2,1,71711,76370.483050847455,0,33,3064,0,664,3064,0.21671018276762402,0,1749,2018,0.86669970267591678,1]
["Census Tract 236, Clackamas County, Oregon",41,5,41005,236,41005023600,"Portland Metro",0,2,0,0,511,3099,3610,85.8,0,197,1364,14.442815249266863,0,2723,2554.174,93.8,0,82870,76370.483050847455,1,56,1697,0,207,1697,0.12197996464348851,0,1167,1364,0.8555718475073314,1]
["Census Tract 237, Clackamas County, Oregon",41,5,41005,237,41005023700,"Portland Metro",1,2,0,0,395,4565,4960,92,0,274,1764,15.532879818594104,0,3630,3332.34,91.8,1,82672,76370.483050847455,1,46,2364,0,418,2364,0.17681895093062605,0,1490,1764,0.84467120181405897,1]
["Census Tract 238, Clackamas County, Oregon",41,5,41005,238,41005023800,"Portland Metro",1,3,0,0,960,5816,6776,85.8,0,550,2342,23.484201537147737,0,4941,4392.5490000000009,88.9,1,81944,76370.483050847455,1,66,3484,1,1538,3484,0.44144661308840416,0,1792,2342,0.76515798462852258,1]
["Census Tract 239.01, Clackamas County, Oregon",41,5,41005,239.01,41005023901,"Portland Metro",1,2,0,0,1207,4201,5408,77.7,0,498,1890,26.349206349206352,0,3511,3205.5430000000001,91.3,1,82931,76370.483050847455,1,37,2924,0,781,2924,0.26709986320109441,0,1392,1890,0.73650793650793656,1]
["Census Tract 239.02, Clackamas County, Oregon",41,5,41005,239.02,41005023902,"Portland Metro",1,1,0,0,898,4485,5383,83.3,0,738,1917,38.497652582159624,0,3383,2983.806,88.2,1,53879,76370.483050847455,0,17,2264,0,1262,2264,0.55742049469964661,0,1179,1917,0.61502347417840375,1]
["Census Tract 240, Clackamas County, Oregon",41,5,41005,240,41005024000,"Portland Metro",0,1,0,0,66,2513,2579,97.4,0,57,966,5.9006211180124222,0,1945,1816.63,93.4,0,71793,76370.483050847455,0,35,1203,0,162,1203,0.13466334164588528,0,909,966,0.94099378881987583,1]
["Census Tract 241, Clackamas County, Oregon",41,5,41005,241,41005024100,"Portland Metro",0,1,0,0,99,4984,5083,98.1,0,151,1783,8.4688726864834543,0,3564,3367.98,94.5,0,70757,76370.483050847455,0,27,2465,0,333,2465,0.13509127789046654,0,1632,1783,0.91531127313516547,1]
["Census Tract 242, Clackamas County, Oregon",41,5,41005,242,41005024200,"Portland Metro",1,1,0,0,348,6077,6425,94.6,0,482,2496,19.310897435897438,0,4780,4215.96,88.2,1,70891,76370.483050847455,0,14,3170,0,770,3170,0.24290220820189273,0,2014,2496,0.80689102564102566,1]
["Census Tract 243.02, Clackamas County, Oregon",41,5,41005,243.02,41005024302,"Portland Metro",1,2,0,0,422,4649,5071,91.7,0,278,1980,14.04040404040404,0,3979,3644.7639999999997,91.6,1,84715,76370.483050847455,1,48,2557,0,285,2557,0.1114587407117716,0,1702,1980,0.85959595959595958,1]
["Census Tract 243.03, Clackamas County, Oregon",41,5,41005,243.03,41005024303,"Portland Metro",0,1,0,0,283,2569,2852,90.1,0,210,1238,16.962843295638123,0,2362,2236.8140000000003,94.7,0,63462,76370.483050847455,0,50,1156,0,496,1156,0.4290657439446367,0,1028,1238,0.8303715670436187,1]
["Census Tract 243.04, Clackamas County, Oregon",41,5,41005,243.04,41005024304,"Portland Metro",0,1,0,0,104,2294,2398,95.7,0,152,1034,14.70019342359768,0,1913,1769.5250000000001,92.5,0,940,76370.483050847455,0,23,1229,0,889,1229,0.72335231895850283,0,882,1034,0.85299806576402326,1]
["Census Tract 244, Clackamas County, Oregon",41,5,41005,244,41005024400,"Portland Metro",2,1,1,0,1907,6149,8056,76.3,0,2390,3318,72.031344183242922,1,5066,4873.4920000000002,96.2,0,66462,76370.483050847455,0,74,4893,1,2264,4893,0.4627018189249949,0,928,3318,0.27968655816757082,0]
["Census Tract 9800, Clackamas County, Oregon",41,5,41005,9800,41005980000,"Portland Metro",2,1,0,0,29,36,65,55.4,1,11,11,100,1,43,43,100,0,0,76370.483050847455,0,79,43,1,9,43,0.20930232558139536,0,0,11,0,0]
["Census Tract 9501, Clatsop County, Oregon",41,7,41007,9501,41007950100,"Balance Rural",3,2,0,0,929,2605,3534,73.7,1,708,1494,47.389558232931726,1,2538,2251.2060000000001,88.7,1,50625,51920.192982456138,1,56,1660,1,713,1660,0.42951807228915662,0,786,1494,0.52610441767068272,0]
["Census Tract 9502, Clatsop County, Oregon",41,7,41007,9502,41007950200,"Balance Rural",1,3,0,0,455,3020,3475,86.9,0,875,1752,49.942922374429223,1,2725,2566.9500000000003,94.2,0,51779,51920.192982456138,1,44,1818,1,1923,1818,1.0577557755775577,1,877,1752,0.50057077625570778,0]
["Census Tract 9503, Clatsop County, Oregon",41,7,41007,9503,41007950300,"Balance Rural",2,2,1,0,529,2482,3011,82.4,0,675,1256,53.742038216560509,1,2113,1943.96,92,0,44795,51920.192982456138,0,57,1447,1,1309,1447,0.9046302695231514,1,581,1256,0.46257961783439489,0]
["Census Tract 9504, Clatsop County, Oregon",41,7,41007,9504,41007950400,"Balance Rural",0,3,0,0,407,3353,3760,89.2,0,173,1416,12.217514124293785,0,2820,2633.88,93.4,0,75813,51920.192982456138,1,41,1769,1,115,1769,6.5008479366873942E-2,0,1243,1416,0.87782485875706218,1]
["Census Tract 9505, Clatsop County, Oregon",41,7,41007,9505,41007950500,"Balance Rural",2,2,0,0,899,3942,4841,81.400000000000006,1,610,1772,34.424379232505643,1,3483,3190.4279999999999,91.6,0,58852,51920.192982456138,1,48,2342,1,1491,2342,0.63663535439795049,0,1162,1772,0.65575620767494358,0]
["Census Tract 9506, Clatsop County, Oregon",41,7,41007,9506,41007950600,"Balance Rural",0,2,0,0,481,2708,3189,84.9,0,252,1092,23.076923076923077,0,2081,1877.0620000000001,90.2,0,66563,51920.192982456138,1,31,1375,0,547,1375,0.39781818181818179,0,840,1092,0.76923076923076927,1]
["Census Tract 9507, Clatsop County, Oregon",41,7,41007,9507,41007950700,"Balance Rural",0,3,0,0,157,1955,2112,92.6,0,258,890,28.988764044943821,0,1599,1517.451,94.9,0,62803,51920.192982456138,1,60,1031,1,393,1031,0.38118331716779824,0,632,890,0.71011235955056184,1]
["Census Tract 9509, Clatsop County, Oregon",41,7,41007,9509,41007950900,"Balance Rural",1,1,0,0,490,4116,4606,89.4,0,1250,2062,60.620756547041708,1,3341,3100.4479999999999,92.8,0,46995,51920.192982456138,0,31,2526,0,2448,2526,0.96912114014251782,1,812,2062,0.3937924345295829,0]
["Census Tract 9511, Clatsop County, Oregon",41,7,41007,9511,41007951100,"Balance Rural",2,3,0,0,872,3753,4625,81.099999999999994,1,814,1817,44.799119427627957,1,3278,3078.0420000000004,93.9,0,52329,51920.192982456138,1,55,2169,1,1854,2169,0.85477178423236511,1,1003,1817,0.55200880572372046,0]
["Census Tract 9512, Clatsop County, Oregon",41,7,41007,9512,41007951200,"Balance Rural",1,3,0,0,238,3098,3336,92.9,0,195,1244,15.675241157556268,0,2405,2133.2350000000001,88.7,1,58261,51920.192982456138,1,41,1424,1,438,1424,0.30758426966292135,0,1049,1244,0.84324758842443726,1]
["Census Tract 9513, Clatsop County, Oregon",41,7,41007,9513,41007951300,"Balance Rural",0,3,0,0,205,2408,2613,92.2,0,164,1005,16.318407960199004,0,2092,1918.364,91.7,0,63633,51920.192982456138,1,51,1193,1,216,1193,0.18105616093880972,0,841,1005,0.83681592039801,1]
["Census Tract 9900, Clatsop County, Oregon",41,7,41007,9900,41007990000,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 9702, Columbia County, Oregon",41,9,41009,9702,41009970200,"Balance Rural",0,1,0,0,846,5790,6636,87.3,0,549,2611,21.026426656453467,0,4803,4433.1689999999999,92.3,0,47184,51920.192982456138,0,9,2846,0,1118,2846,0.40625,0,2062,2611,0.78973573343546533,1]
["Census Tract 9703, Columbia County, Oregon",41,9,41009,9703,41009970300,"Balance Rural",0,3,0,0,656,4235,4891,86.6,0,446,1727,25.82513028372901,0,3589,3212.1550000000002,89.5,0,54125,51920.192982456138,1,37,1957,1,1100,1957,0.59750135795763171,0,1281,1727,0.74174869716270986,1]
["Census Tract 9704, Columbia County, Oregon",41,9,41009,9704,41009970400,"Balance Rural",1,2,0,0,173,2262,2435,92.9,0,156,930,16.7741935483871,0,1789,1581.4760000000001,88.4,1,58900,51920.192982456138,1,26,1034,0,118,1034,0.1107981220657277,0,774,930,0.83225806451612905,1]
["Census Tract 9705, Columbia County, Oregon",41,9,41009,9705,41009970500,"Balance Rural",0,3,0,0,887,5763,6650,86.7,0,400,2578,15.51590380139643,0,4842,4503.0600000000004,93,0,77188,51920.192982456138,1,39,3559,1,519,3559,0.16108007448789571,0,2178,2578,0.84484096198603564,1]
["Census Tract 9706, Columbia County, Oregon",41,9,41009,9706,41009970600,"Balance Rural",0,3,0,0,274,5510,5784,95.3,0,183,2083,8.785405664906385,0,4299,4101.2460000000001,95.4,0,77869,51920.192982456138,1,49,2610,1,1352,2610,0.42263207252266333,0,1900,2083,0.91214594335093613,1]
["Census Tract 9707, Columbia County, Oregon",41,9,41009,9707,41009970700,"Balance Rural",3,1,1,0,606,3523,4129,85.3,0,639,1635,39.082568807339449,1,2832,2455.3440000000001,86.7,1,49972,51920.192982456138,1,20,2129,0,890,2129,0.42240151874703369,0,996,1635,0.60917431192660554,0]
["Census Tract 9708, Columbia County, Oregon",41,9,41009,9708,41009970800,"Balance Rural",3,1,0,1,1197,6389,7586,84.2,0,1256,2864,43.854748603351958,1,5170,4528.92,87.6,1,51126,51920.192982456138,1,12,3313,0,1931,3313,0.62715167262098082,0,1608,2864,0.56145251396648044,0]
["Census Tract 9709, Columbia County, Oregon",41,9,41009,9709,41009970900,"Balance Rural",0,2,0,0,463,4403,4866,90.5,0,555,2003,27.70843734398402,0,3479,3280.6969999999997,94.3,0,73808,51920.192982456138,1,26,2527,0,1078,2527,0.46849196001738375,0,1448,2003,0.72291562656015973,1]
["Census Tract 9710, Columbia County, Oregon",41,9,41009,9710,41009971000,"Balance Rural",0,3,0,0,669,4345,5014,86.7,0,502,1907,26.324069218668068,0,3448,3248.0160000000001,94.2,0,82284,51920.192982456138,1,57,2634,1,1098,2634,0.48263736263736262,0,1405,1907,0.73675930781331933,1]
["Census Tract 9711, Columbia County, Oregon",41,9,41009,9711,41009971100,"Balance Rural",1,3,0,0,126,3258,3384,96.3,0,153,1333,11.47786946736684,0,2505,2229.4499999999998,89,1,62780,51920.192982456138,1,38,1504,1,648,1504,0.38848920863309355,0,1180,1333,0.88522130532633159,1]
["Census Tract 1, Coos County, Oregon",41,11,41011,1,41011000100,"Balance Rural",1,1,0,0,344,5385,5729,94,0,400,2489,16.070711128967456,0,4590,4048.38,88.2,1,4357,51920.192982456138,0,20,2018,0,637,2018,0.25398724082934609,0,2089,2489,0.83929288871032548,1]
["Census Tract 2, Coos County, Oregon",41,11,41011,2,41011000200,"Balance Rural",1,2,0,0,95,2504,2599,96.3,0,245,1093,22.415370539798719,0,2067,1783.8209999999999,86.3,1,61615,51920.192982456138,1,27,1124,0,214,1124,0.19158460161145927,0,848,1093,0.77584629460201282,1]
["Census Tract 3, Coos County, Oregon",41,11,41011,3,41011000300,"Balance Rural",3,1,1,0,714,2471,3185,77.599999999999994,1,702,1354,51.846381093057602,1,2253,2072.7600000000002,92,0,48779,51920.192982456138,0,21,1763,0,2266,1763,1.3037974683544304,1,652,1354,0.48153618906942391,0]
["Census Tract 4, Coos County, Oregon",41,11,41011,4,41011000400,"Balance Rural",1,2,0,0,1061,5406,6467,83.6,0,1011,2535,39.88165680473373,1,4688,4214.5119999999997,89.9,0,58523,51920.192982456138,1,50,2768,1,1873,2768,0.61429977041653006,0,1524,2535,0.60118343195266277,0]
["Census Tract 5.02, Coos County, Oregon",41,11,41011,5.0199999999999996,41011000502,"Balance Rural",0,1,0,0,331,2480,2811,88.2,0,277,1248,22.195512820512818,0,2166,1951.5659999999998,90.1,0,44364,51920.192982456138,0,4,1060,0,306,1060,0.25563909774436089,0,971,1248,0.77804487179487181,1]
["Census Tract 5.03, Coos County, Oregon",41,11,41011,5.03,41011000503,"Balance Rural",3,2,0,0,787,2297,3084,74.5,1,445,1062,41.902071563088512,1,2177,1883.105,86.5,1,55408,51920.192982456138,1,19,1330,0,1171,1330,1.0530575539568345,1,617,1062,0.58097928436911483,0]
["Census Tract 5.04, Coos County, Oregon",41,11,41011,5.04,41011000504,"Balance Rural",5,1,1,1,1138,4563,5701,80,1,1042,2637,39.514599924156244,1,4076,3529.8159999999998,86.6,1,35776,51920.192982456138,0,7,2609,0,2030,2609,0.81362725450901807,1,1595,2637,0.60485400075843765,0]
["Census Tract 6, Coos County, Oregon",41,11,41011,6,41011000600,"Balance Rural",1,3,0,0,416,2300,2716,84.7,0,387,1134,34.126984126984127,1,1967,1850.9469999999999,94.1,0,61951,51920.192982456138,1,63,1118,1,2364,1118,2.2031686859273067,1,747,1134,0.65873015873015872,0]
["Census Tract 7, Coos County, Oregon",41,11,41011,7,41011000700,"Balance Rural",3,1,0,0,1751,6018,7769,77.5,1,1583,3200,49.46875,1,5390,4694.6899999999996,87.1,1,44961,51920.192982456138,0,19,4122,0,4472,4122,1.4393305439330544,1,1617,3200,0.50531250000000005,0]
["Census Tract 8, Coos County, Oregon",41,11,41011,8,41011000800,"Balance Rural",1,2,0,0,664,2736,3400,80.5,1,311,1291,24.089852827265684,0,2403,2157.8940000000002,89.8,0,5973,51920.192982456138,0,46,1604,1,464,1604,0.33501805054151623,0,980,1291,0.7591014717273431,1]
["Census Tract 9, Coos County, Oregon",41,11,41011,9,41011000900,"Balance Rural",0,2,0,0,628,6346,6974,91,0,791,3131,25.263494091344619,0,5542,4960.09,89.5,0,38677,51920.192982456138,0,31,2827,0,2186,2827,0.68312499999999998,1,2340,3131,0.74736505908655382,1]
["Census Tract 10, Coos County, Oregon",41,11,41011,10,41011001000,"Balance Rural",1,2,0,0,785,6453,7238,89.2,0,1252,3315,37.767722473604827,1,5675,5084.7999999999993,89.6,0,35406,51920.192982456138,0,41,2591,1,2421,2591,0.81597573306370075,1,2063,3315,0.62232277526395174,0]
["Census Tract 11, Coos County, Oregon",41,11,41011,11,41011001100,"Balance Rural",2,0,0,0,676,5337,6013,88.8,0,781,2536,30.796529968454255,1,4585,4030.2150000000006,87.9,1,36639,51920.192982456138,0,13,2139,0,1150,2139,0.49187339606501285,0,1755,2536,0.69203470031545744,0]
["Census Tract 9901.01, Coos County, Oregon",41,11,41011,9901.01,41011990101,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 9501, Crook County, Oregon",41,13,41013,9501,41013950100,"Balance Rural",1,0,0,0,1067,6499,7566,85.9,0,1069,3296,32.43325242718447,1,5547,5042.223,90.9,0,47210,51920.192982456138,0,16,3414,0,1348,3414,0.39015918958031837,0,2227,3296,0.67566747572815533,0]
["Census Tract 9502, Crook County, Oregon",41,13,41013,9502,41013950200,"Balance Rural",0,2,0,0,522,3822,4344,88,0,406,1842,22.041259500542886,0,3283,2957.9829999999997,90.1,0,50352,51920.192982456138,1,14,1891,0,1078,1891,0.52817246447819699,0,1436,1842,0.77958740499457113,1]
["Census Tract 9503, Crook County, Oregon",41,13,41013,9503,41013950300,"Balance Rural",2,1,1,0,902,5957,6859,86.8,0,923,2634,35.041761579347003,1,4808,4327.2,90,0,4433,51920.192982456138,0,27,3012,0,2941,3012,1.2600685518423307,1,1711,2634,0.64958238420653003,0]
["Census Tract 9504, Crook County, Oregon",41,13,41013,9504,41013950400,"Balance Rural",1,1,0,0,224,4018,4242,94.7,0,265,1816,14.592511013215859,0,3486,3085.11,88.5,1,5321,51920.192982456138,0,15,1541,0,197,1541,0.13642659279778394,0,1551,1816,0.85407488986784141,1]
["Census Tract 9501, Curry County, Oregon",41,15,41015,9501,41015950100,"Balance Rural",2,1,1,1,88,2627,2715,96.8,0,337,1404,24.002849002849004,0,2337,2136.018,91.4,0,32287,51920.192982456138,0,9,1050,0,475,1050,0.43900184842883549,0,1067,1404,0.75997150997150997,1]
["Census Tract 9502, Curry County, Oregon",41,15,41015,9502,41015950200,"Balance Rural",1,2,0,0,604,5130,5734,89.5,0,813,2575,31.572815533980581,1,4623,4276.2750000000005,92.5,0,51317,51920.192982456138,1,34,2294,1,1395,2294,0.63815187557182063,0,1762,2575,0.6842718446601942,0]
["Census Tract 9503.01, Curry County, Oregon",41,15,41015,9503.01,41015950301,"Balance Rural",0,3,0,0,543,3912,4455,87.8,0,460,2016,22.817460317460316,0,3603,3401.2320000000004,94.4,0,66968,51920.192982456138,1,34,1939,1,459,1939,0.2291562656015976,0,1556,2016,0.77182539682539686,1]
["Census Tract 9503.02, Curry County, Oregon",41,15,41015,9503.02,41015950302,"Balance Rural",1,3,0,0,796,3719,4515,82.4,0,832,1994,41.72517552657974,1,3487,3239.4230000000002,92.9,0,54269,51920.192982456138,1,35,1703,1,2426,1703,0.98577813896789923,1,1162,1994,0.58274824473420261,0]
["Census Tract 9504, Curry County, Oregon",41,15,41015,9504,41015950400,"Balance Rural",2,1,0,0,1083,4148,5231,79.3,1,578,2557,22.604614782948769,0,4254,3471.2639999999997,81.599999999999994,1,37896,51920.192982456138,0,7,1317,0,1067,1317,0.62288382953882082,0,1979,2557,0.77395385217051227,1]
["Census Tract 9901.01, Curry County, Oregon",41,15,41015,9901.01,41015990101,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 1, Deschutes County, Oregon",41,17,41017,1,41017000100,"Balance Rural",0,3,0,0,120,1842,1962,93.9,0,55,813,6.7650676506765066,0,1614,1580.1060000000002,97.9,0,105673,51920.192982456138,1,76,949,1,209,949,0.21590909090909091,0,758,813,0.93234932349323496,1]
["Census Tract 2, Deschutes County, Oregon",41,17,41017,2,41017000200,"Balance Rural",3,0,0,1,464,4661,5125,90.9,0,738,2265,32.58278145695364,1,4018,3483.6059999999998,86.7,1,36913,51920.192982456138,0,5,1762,0,1234,1762,0.61854636591478696,0,1527,2265,0.67417218543046353,0]
["Census Tract 3, Deschutes County, Oregon",41,17,41017,3,41017000300,"Balance Rural",0,2,0,0,778,8307,9085,91.4,0,793,3594,22.06455203116305,0,7081,6606.5729999999994,93.3,0,61897,51920.192982456138,1,19,4347,0,546,4347,0.14681365958591019,0,2801,3594,0.77935447968836946,1]
["Census Tract 4.01, Deschutes County, Oregon",41,17,41017,4.01,41017000401,"Balance Rural",1,2,0,0,617,5237,5854,89.5,0,663,2132,31.097560975609756,1,4095,3927.1050000000005,95.9,0,66598,51920.192982456138,1,37,3277,1,402,3277,0.16954871362294391,0,1469,2132,0.68902439024390238,0]
["Census Tract 4.02, Deschutes County, Oregon",41,17,41017,4.0199999999999996,41017000402,"Balance Rural",0,4,0,0,132,2447,2579,94.9,0,217,1106,19.62025316455696,0,2044,2007.2080000000001,98.2,0,74681,51920.192982456138,1,61,976,1,1257,976,1.151098901098901,1,889,1106,0.80379746835443033,1]
["Census Tract 5, Deschutes County, Oregon",41,17,41017,5,41017000500,"Balance Rural",0,4,0,0,957,6109,7066,86.5,0,697,2943,23.683316343866803,0,5308,4968.2879999999996,93.6,0,71656,51920.192982456138,1,43,3375,1,2130,3375,0.7927056196501675,1,2246,2943,0.763166836561332,1]
["Census Tract 6, Deschutes County, Oregon",41,17,41017,6,41017000600,"Balance Rural",0,3,0,0,344,7905,8249,95.8,0,579,3521,16.444191990911673,0,6905,6739.28,97.6,0,82767,51920.192982456138,1,47,3942,1,1469,3942,0.53671903544026311,0,2942,3521,0.83555808009088328,1]
["Census Tract 7, Deschutes County, Oregon",41,17,41017,7,41017000700,"Balance Urban",0,1,0,0,902,7429,8331,89.2,0,685,3102,22.082527401676337,0,5943,5390.3010000000004,90.7,0,6423,54176.261904761908,0,37,4074,0,1824,4074,0.44640234948604995,0,2417,3102,0.77917472598323667,1]
["Census Tract 8, Deschutes County, Oregon",41,17,41017,8,41017000800,"Balance Urban",1,2,0,0,1052,6114,7166,85.3,0,819,2828,28.960396039603957,0,5142,4581.5219999999999,89.1,1,58938,54176.261904761908,1,14,3824,0,2814,3824,1.0634920634920635,0,2009,2828,0.71039603960396036,1]
["Census Tract 9, Deschutes County, Oregon",41,17,41017,9,41017000900,"Balance Urban",5,1,1,1,1651,6016,7667,78.5,1,1847,2992,61.731283422459896,1,5175,4460.8500000000004,86.2,1,48824,54176.261904761908,0,12,4273,0,6850,4273,1.8578790344453486,1,1145,2992,0.38268716577540107,0]
["Census Tract 10.01, Deschutes County, Oregon",41,17,41017,10.01,41017001001,"Balance Urban",1,2,0,0,2148,12414,14562,85.2,0,1649,5404,30.514433752775723,0,10245,8964.375,87.5,1,70608,54176.261904761908,1,13,8016,0,1051,8016,0.18058419243986254,0,3755,5404,0.69485566247224273,1]
["Census Tract 10.02, Deschutes County, Oregon",41,17,41017,10.02,41017001002,"Balance Rural",0,3,0,0,204,2295,2499,91.8,0,98,959,10.218978102189782,0,1856,1690.8159999999998,91.1,0,72566,51920.192982456138,1,59,1238,1,312,1238,0.25552825552825553,0,861,959,0.8978102189781022,1]
["Census Tract 11, Deschutes County, Oregon",41,17,41017,11,41017001100,"Balance Urban",0,4,0,0,1645,11526,13171,87.5,0,1033,4686,22.044387537345283,0,9269,8926.0470000000005,96.3,0,83243,54176.261904761908,1,73,6690,1,8606,6690,1.7602781754960115,1,3653,4686,0.77955612462654711,1]
["Census Tract 12, Deschutes County, Oregon",41,17,41017,12,41017001200,"Balance Urban",0,3,0,0,405,7252,7657,94.7,0,391,2970,13.164983164983166,0,5684,5462.3239999999996,96.1,0,79635,54176.261904761908,1,52,4166,1,1402,4166,0.39481836102506335,0,2579,2970,0.86835016835016832,1]
["Census Tract 13, Deschutes County, Oregon",41,17,41017,13,41017001300,"Balance Urban",0,3,0,0,1841,12040,13881,86.7,0,1973,5682,34.723688841957056,0,9567,9423.494999999999,98.5,0,79515,54176.261904761908,1,73,7557,1,3163,7557,0.52937238493723848,0,3709,5682,0.65276311158042943,1]
["Census Tract 14, Deschutes County, Oregon",41,17,41017,14,41017001400,"Balance Urban",0,4,0,0,443,5980,6423,93.1,0,973,2811,34.614016364283174,0,4770,4770,100,0,79787,54176.261904761908,1,96,3226,1,5608,3226,1.8812479033881249,1,1838,2811,0.65385983635716827,1]
["Census Tract 15, Deschutes County, Oregon",41,17,41017,15,41017001500,"Balance Urban",2,2,1,0,1003,5503,6506,84.6,0,1654,2902,56.995175740868362,1,4455,4201.0649999999996,94.3,0,51447,54176.261904761908,0,60,3652,1,7774,3652,2.1954250211804576,1,1248,2902,0.43004824259131635,0]
["Census Tract 16, Deschutes County, Oregon",41,17,41017,16,41017001600,"Balance Urban",3,3,1,0,1622,4730,6352,74.5,1,1946,2824,68.90934844192634,1,4654,4277.0259999999998,91.9,0,53929,54176.261904761908,1,52,3561,1,8556,3561,3.0688665710186513,1,878,2824,0.31090651558073656,0]
["Census Tract 17, Deschutes County, Oregon",41,17,41017,17,41017001700,"Balance Urban",0,3,0,0,1532,7243,8775,82.5,0,1315,3583,36.70108847334636,0,6204,5887.5960000000005,94.9,0,61141,54176.261904761908,1,43,4839,0,4897,4839,1.1891694997571636,1,2268,3583,0.63298911526653645,1]
["Census Tract 18, Deschutes County, Oregon",41,17,41017,18,41017001800,"Balance Urban",3,1,1,0,1695,7480,9175,81.5,0,2401,4092,58.675464320625615,1,6861,6195.4830000000002,90.3,1,44744,54176.261904761908,0,32,4536,0,3889,4536,1.1966153846153846,1,1691,4092,0.41324535679374391,0]
["Census Tract 19.01, Deschutes County, Oregon",41,17,41017,19.010000000000002,41017001901,"Balance Rural",0,3,0,0,110,1826,1936,94.3,0,23,697,3.2998565279770444,0,1385,1328.2150000000001,95.9,0,88945,51920.192982456138,1,91,928,1,214,928,0.2326086956521739,0,674,697,0.96700143472022959,1]
["Census Tract 19.02, Deschutes County, Oregon",41,17,41017,19.02,41017001902,"Balance Urban",0,3,0,0,1332,8744,10076,86.8,0,1556,4067,38.259159085320874,0,7480,7210.72,96.4,0,70471,54176.261904761908,1,59,5394,1,1298,5394,0.28113493610569634,0,2511,4067,0.61740840914679129,1]
["Census Tract 20, Deschutes County, Oregon",41,17,41017,20,41017002000,"Balance Urban",0,3,0,0,1499,7568,9067,83.5,0,1015,3634,27.930654925701702,0,6635,6256.8049999999994,94.3,0,65817,54176.261904761908,1,66,4948,1,1926,4948,0.49588053553038103,0,2619,3634,0.72069345074298297,1]
["Census Tract 21, Deschutes County, Oregon",41,17,41017,21,41017002100,"Balance Urban",0,3,0,0,1249,11838,13087,90.5,0,1468,4790,30.647181628392484,0,9225,8708.4000000000015,94.4,0,75110,54176.261904761908,1,72,6738,1,2180,6738,0.36867918146456957,0,3322,4790,0.69352818371607516,1]
["Census Tract 100, Douglas County, Oregon",41,19,41019,100,41019010000,"Balance Rural",3,1,1,0,336,2087,2423,86.1,0,459,1120,40.982142857142854,1,1884,1518.5039999999999,80.599999999999994,1,40707,51920.192982456138,0,18,1067,0,623,1067,0.67278617710583155,1,661,1120,0.59017857142857144,0]
["Census Tract 200, Douglas County, Oregon",41,19,41019,200,41019020000,"Balance Rural",1,0,0,0,352,3124,3476,89.9,0,501,1457,34.385724090597122,1,2623,2402.6679999999997,91.6,0,39859,51920.192982456138,0,28,1186,0,790,1186,0.5396174863387978,0,956,1457,0.65614275909402886,0]
["Census Tract 300, Douglas County, Oregon",41,19,41019,300,41019030000,"Balance Rural",0,1,0,0,275,3151,3426,92,0,291,1540,18.896103896103895,0,2770,2576.1,93,0,47442,51920.192982456138,0,15,1476,0,596,1476,0.33333333333333331,0,1249,1540,0.811038961038961,1]
["Census Tract 400, Douglas County, Oregon",41,19,41019,400,41019040000,"Balance Rural",0,1,0,0,204,2328,2532,91.9,0,214,1176,18.197278911564627,0,1964,1832.4119999999998,93.3,0,48693,51920.192982456138,0,19,950,0,391,950,0.37452107279693486,0,962,1176,0.81802721088435371,1]
["Census Tract 500.01, Douglas County, Oregon",41,19,41019,500.01,41019050001,"Balance Rural",0,2,0,0,459,4127,4586,90,0,454,1922,23.621227887617067,0,3386,3135.4359999999997,92.6,0,50625,51920.192982456138,1,17,1894,0,632,1894,0.30066603235014272,0,1468,1922,0.76378772112382931,1]
["Census Tract 500.02, Douglas County, Oregon",41,19,41019,500.02,41019050002,"Balance Rural",1,0,0,0,677,6355,7032,90.4,0,1100,3007,36.581310276022613,1,4968,4501.0079999999998,90.6,0,42174,51920.192982456138,0,14,3141,0,1438,3141,0.56725838264299799,0,1907,3007,0.63418689723977384,0]
["Census Tract 600, Douglas County, Oregon",41,19,41019,600,41019060000,"Balance Rural",1,2,0,0,556,3190,3746,85.2,0,204,1524,13.385826771653544,0,2999,2672.1089999999999,89.1,1,62604,51920.192982456138,1,23,1473,0,374,1473,0.27023121387283239,0,1320,1524,0.86614173228346458,1]
["Census Tract 700, Douglas County, Oregon",41,19,41019,700,41019070000,"Balance Rural",0,3,0,0,722,4438,5160,86,0,277,2056,13.472762645914397,0,4122,3977.73,96.5,0,55333,51920.192982456138,1,52,2162,1,508,2162,0.22125435540069685,0,1779,2056,0.86527237354085607,1]
["Census Tract 800, Douglas County, Oregon",41,19,41019,800,41019080000,"Balance Rural",1,3,0,0,671,7191,7862,91.5,0,1120,3367,33.264033264033266,1,5926,5641.5520000000006,95.2,0,63682,51920.192982456138,1,50,3295,1,6616,3295,1.9533510481251846,1,2247,3367,0.66735966735966734,0]
["Census Tract 900, Douglas County, Oregon",41,19,41019,900,41019090000,"Balance Rural",0,3,0,0,791,5527,6318,87.5,0,682,2759,24.719101123595504,0,4536,4182.192,92.2,0,49848,51920.192982456138,1,14,2755,0,1683,2755,0.80066603235014278,1,2077,2759,0.7528089887640449,1]
["Census Tract 1000, Douglas County, Oregon",41,19,41019,1000,41019100000,"Balance Rural",1,1,0,0,367,2879,3246,88.7,0,546,1299,42.032332563510394,1,2262,2110.4459999999999,93.3,0,4777,51920.192982456138,0,35,1421,1,713,1421,0.53129657228017879,0,753,1299,0.57967667436489612,0]
["Census Tract 1100, Douglas County, Oregon",41,19,41019,1100,41019110000,"Balance Rural",0,3,0,0,260,2383,2643,90.2,0,145,1127,12.866015971606034,0,2100,1890,90,0,60536,51920.192982456138,1,18,1092,0,806,1092,0.68712702472293263,1,982,1127,0.87133984028393963,1]
["Census Tract 1200, Douglas County, Oregon",41,19,41019,1200,41019120000,"Balance Rural",1,1,0,0,916,6425,7341,87.5,0,1389,3436,40.42491268917346,1,5204,4933.3919999999998,94.8,0,42939,51920.192982456138,0,15,3677,0,5550,3677,1.4971675209063933,1,2047,3436,0.59575087310826547,0]
["Census Tract 1300, Douglas County, Oregon",41,19,41019,1300,41019130000,"Balance Rural",2,1,1,0,638,4597,5235,87.8,0,1277,2301,55.497609734897871,1,4008,3587.16,89.5,0,46362,51920.192982456138,0,9,2462,0,3435,2462,1.2986767485822306,1,1024,2301,0.44502390265102132,0]
["Census Tract 1400, Douglas County, Oregon",41,19,41019,1400,41019140000,"Balance Rural",2,1,0,0,933,4788,5721,83.7,0,1285,2576,49.883540372670808,1,4162,3496.08,84,1,41944,51920.192982456138,0,25,2386,0,1906,2386,0.772911597729116,1,1291,2576,0.50116459627329191,0]
["Census Tract 1500, Douglas County, Oregon",41,19,41019,1500,41019150000,"Balance Rural",1,2,0,0,946,6953,7899,88,0,681,2797,24.347515194851628,0,5475,4670.1750000000002,85.3,1,52391,51920.192982456138,1,31,3721,0,1138,3721,0.31323974676575833,0,2116,2797,0.75652484805148368,1]
["Census Tract 1600, Douglas County, Oregon",41,19,41019,1600,41019160000,"Balance Rural",3,1,0,0,1446,6512,7958,81.8,1,1259,3188,39.491844416562103,1,5649,4931.5770000000002,87.3,1,41688,51920.192982456138,0,6,3172,0,2772,3172,0.98089171974522293,1,1929,3188,0.60508155583437895,0]
["Census Tract 1700, Douglas County, Oregon",41,19,41019,1700,41019170000,"Balance Rural",1,3,0,0,310,3591,3901,92.1,0,248,1342,18.479880774962744,0,2726,2379.7979999999998,87.3,1,57271,51920.192982456138,1,40,1716,1,266,1716,0.15985576923076922,0,1094,1342,0.81520119225037257,1]
["Census Tract 1800, Douglas County, Oregon",41,19,41019,1800,41019180000,"Balance Rural",1,2,0,0,514,3989,4503,88.6,0,395,1655,23.867069486404834,0,3268,2882.3760000000002,88.2,1,51820,51920.192982456138,1,17,1872,0,514,1872,0.25674325674325676,0,1260,1655,0.76132930513595165,1]
["Census Tract 1900, Douglas County, Oregon",41,19,41019,1900,41019190000,"Balance Rural",1,1,0,0,655,4258,4913,86.7,0,552,1904,28.991596638655466,0,3600,3045.6,84.6,1,41731,51920.192982456138,0,10,1887,0,656,1887,0.33623782675551001,0,1352,1904,0.71008403361344541,1]
["Census Tract 2000, Douglas County, Oregon",41,19,41019,2000,41019200000,"Balance Rural",2,1,0,0,809,4264,5073,84.1,0,678,2033,33.349729463846536,1,3505,2863.585,81.7,1,41659,51920.192982456138,0,13,1966,0,2517,1966,1.2497517378351539,1,1355,2033,0.66650270536153466,0]
["Census Tract 2100, Douglas County, Oregon",41,19,41019,2100,41019210000,"Balance Rural",2,0,0,0,435,3685,4120,89.4,0,713,1870,38.128342245989302,1,3432,2951.52,86,1,36165,51920.192982456138,0,19,1598,0,1033,1598,0.56820682068206818,0,1157,1870,0.618716577540107,0]
["Census Tract 9900, Douglas County, Oregon",41,19,41019,9900,41019990000,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 9601, Gilliam County, Oregon",41,21,41021,9601,41021960100,"Balance Rural",1,2,0,0,226,1652,1878,88,0,275,842,32.660332541567691,1,1424,1281.6000000000001,90,0,47500,51920.192982456138,0,36,872,1,722,872,0.71840796019900499,1,567,842,0.67339667458432306,0]
["Census Tract 9601, Grant County, Oregon",41,23,41023,9601,41023960100,"Balance Rural",0,2,0,0,170,1715,1885,91,0,229,909,25.192519251925194,0,1512,1356.2640000000001,89.7,0,49427,51920.192982456138,1,13,819,0,269,819,0.27281947261663286,0,680,909,0.74807480748074806,1]
["Census Tract 9602, Grant County, Oregon",41,23,41023,9602,41023960200,"Balance Rural",2,2,0,0,444,4860,5304,91.6,0,748,2472,30.258899676375407,1,4020,3557.7,88.5,1,41807,51920.192982456138,0,47,2435,1,1729,2435,0.75469227411610651,1,1724,2472,0.69741100323624594,0]
["Census Tract 9601, Harney County, Oregon",41,25,41025,9601,41025960100,"Balance Rural",1,2,1,0,630,4646,5276,88.1,0,663,2464,26.907467532467532,0,3897,3581.3430000000003,91.9,0,37652,51920.192982456138,0,21,2361,0,1866,2361,0.81949934123847168,1,1801,2464,0.73092532467532467,1]
["Census Tract 9602, Harney County, Oregon",41,25,41025,9602,41025960200,"Balance Rural",1,2,0,0,312,1679,1991,84.3,0,239,780,30.641025641025642,1,1426,1294.808,90.8,0,53846,51920.192982456138,1,54,897,1,421,897,0.3623063683304647,0,541,780,0.69358974358974357,0]
["Census Tract 9501, Hood River County, Oregon",41,27,41027,9501,41027950100,"Balance Rural",4,3,1,0,1523,3062,4585,66.8,1,470,1429,32.89013296011197,1,2999,2408.1969999999997,80.3,1,53554,51920.192982456138,1,49,2223,1,1568,2223,0.74102079395085063,1,959,1429,0.67109867039888038,0]
["Census Tract 9502, Hood River County, Oregon",41,27,41027,9502,41027950200,"Balance Rural",1,4,0,0,1819,5161,6980,73.900000000000006,1,633,2830,22.367491166077738,0,4987,4468.3519999999999,89.6,0,85138,51920.192982456138,1,85,3928,1,2552,3928,0.70751316883836979,1,2197,2830,0.77632508833922265,1]
["Census Tract 9503, Hood River County, Oregon",41,27,41027,9503,41027950300,"Balance Rural",4,3,1,0,1598,4325,5923,73,1,1279,2605,49.0978886756238,1,4139,3514.0110000000004,84.9,1,54407,51920.192982456138,1,88,3194,1,4985,3194,1.505132850241546,1,1326,2605,0.50902111324376198,0]
["Census Tract 9504, Hood River County, Oregon",41,27,41027,9504,41027950400,"Balance Rural",2,4,0,0,3479,2242,5721,39.200000000000003,1,436,1736,25.115207373271893,0,3639,2434.491,66.900000000000006,1,63739,51920.192982456138,1,55,3024,1,2874,3024,0.98525882756256433,1,1300,1736,0.74884792626728114,1]
["Census Tract 1, Jackson County, Oregon",41,29,41029,1,41029000100,"Balance Urban",5,1,1,1,851,1176,2027,58,1,738,839,87.961859356376635,1,1207,841.27900000000011,69.7,1,25760,54176.261904761908,0,3,870,0,8173,870,8.9224890829694328,1,101,839,0.12038140643623362,0]
["Census Tract 2.01, Jackson County, Oregon",41,29,41029,2.0099999999999998,41029000201,"Balance Urban",4,0,0,1,1154,2933,4087,71.8,1,1153,1498,76.969292389853138,1,2487,2069.1840000000002,83.2,1,31216,54176.261904761908,0,13,1941,0,1458,1941,0.89393010423053343,0,345,1498,0.23030707610146864,0]
["Census Tract 2.02, Jackson County, Oregon",41,29,41029,2.02,41029000202,"Balance Urban",4,0,0,1,2080,1924,4004,48.1,1,980,1433,68.387997208653175,1,2434,1742.7439999999999,71.599999999999994,1,44160,54176.261904761908,0,27,2215,0,451,2215,0.22963340122199594,0,453,1433,0.31612002791346827,0]
["Census Tract 2.03, Jackson County, Oregon",41,29,41029,2.0299999999999998,41029000203,"Balance Urban",3,0,0,0,1178,2702,3880,69.599999999999994,1,1140,1609,70.851460534493469,1,2608,2222.0160000000001,85.2,1,45754,54176.261904761908,0,20,2099,0,631,2099,0.26931284677763551,0,469,1609,0.29148539465506523,0]
["Census Tract 3, Jackson County, Oregon",41,29,41029,3,41029000300,"Balance Urban",3,0,0,0,2191,4353,6544,66.5,1,1279,2533,50.493485984998024,1,4331,3521.1029999999996,81.3,1,4256,54176.261904761908,0,36,3173,0,2141,3173,0.70427631578947369,0,1254,2533,0.49506514015001973,0]
["Census Tract 4.03, Jackson County, Oregon",41,29,41029,4.03,41029000403,"Balance Urban",0,3,0,0,734,3293,4027,81.8,0,473,1603,29.507174048658761,0,2982,2886.576,96.8,0,64807,54176.261904761908,1,67,1766,1,269,1766,0.14837286265857694,0,1130,1603,0.70492825951341231,1]
["Census Tract 4.04, Jackson County, Oregon",41,29,41029,4.04,41029000404,"Balance Urban",0,3,0,0,596,4129,4725,87.4,0,206,1760,11.704545454545455,0,3303,3167.5770000000002,95.9,0,80948,54176.261904761908,1,70,2169,1,125,2169,5.2543085329970575E-2,0,1554,1760,0.88295454545454544,1]
["Census Tract 4.05, Jackson County, Oregon",41,29,41029,4.05,41029000405,"Balance Urban",3,0,0,0,1270,3279,4549,72.099999999999994,1,1120,1796,62.360801781737194,1,3091,2716.9890000000005,87.9,1,44712,54176.261904761908,0,24,2329,0,1371,2329,0.60184372256365237,0,676,1796,0.37639198218262804,0]
["Census Tract 4.06, Jackson County, Oregon",41,29,41029,4.0599999999999996,41029000406,"Balance Urban",3,2,0,0,1105,3716,4821,77.099999999999994,1,1148,2073,55.378678244090686,1,3182,2825.616,88.8,1,50904,54176.261904761908,0,45,2413,1,3422,2413,1.7477017364657814,1,925,2073,0.4462132175590931,0]
["Census Tract 5.01, Jackson County, Oregon",41,29,41029,5.01,41029000501,"Balance Urban",3,1,0,1,663,2354,3017,78,1,699,1374,50.873362445414848,1,2072,1937.3200000000002,93.5,0,45940,54176.261904761908,0,52,1574,1,1532,1574,1.0092226613965745,0,675,1374,0.49126637554585151,0]
["Census Tract 5.02, Jackson County, Oregon",41,29,41029,5.0199999999999996,41029000502,"Balance Urban",4,1,0,1,1566,4754,6320,75.2,1,1898,2454,77.343113284433571,1,4503,3850.0650000000001,85.5,1,28362,54176.261904761908,0,21,2897,0,4968,2897,2.1779921087242435,1,556,2454,0.22656886715566421,0]
["Census Tract 6.01, Jackson County, Oregon",41,29,41029,6.01,41029000601,"Balance Urban",0,4,0,0,900,6027,6927,87,0,610,2801,21.777936451267404,0,5031,4854.915,96.5,0,85273,54176.261904761908,1,62,3253,1,4915,3253,1.5717940518068436,1,2191,2801,0.78222063548732601,1]
["Census Tract 6.02, Jackson County, Oregon",41,29,41029,6.02,41029000602,"Balance Urban",1,2,0,0,918,4906,5824,84.2,0,1639,2820,58.120567375886523,1,4593,4367.9430000000002,95.1,0,52727,54176.261904761908,1,27,2092,0,3363,2092,1.7097102186070157,1,1181,2820,0.41879432624113477,0]
["Census Tract 7, Jackson County, Oregon",41,29,41029,7,41029000700,"Balance Urban",0,3,0,0,2013,7646,9659,79.2,0,1017,3626,28.047435190292337,0,6486,5999.55,92.5,0,55500,54176.261904761908,1,49,4848,1,1382,4848,0.29945828819068254,0,2609,3626,0.71952564809707664,1]
["Census Tract 8, Jackson County, Oregon",41,29,41029,8,41029000800,"Balance Urban",0,1,0,0,810,5161,5971,86.4,0,870,2490,34.939759036144579,0,4377,4018.0860000000002,91.8,0,50619,54176.261904761908,0,23,2751,0,1947,2751,0.67557251908396942,0,1620,2490,0.6506024096385542,1]
["Census Tract 9, Jackson County, Oregon",41,29,41029,9,41029000900,"Balance Urban",1,3,0,0,1846,7655,9501,80.599999999999994,0,1129,3523,32.046551234743113,0,6318,5490.3420000000006,86.9,1,67607,54176.261904761908,1,49,4901,1,2503,4901,0.58508648901355775,0,2394,3523,0.67953448765256885,1]
["Census Tract 10.01, Jackson County, Oregon",41,29,41029,10.01,41029001001,"Balance Urban",1,1,0,0,1208,5465,6673,81.900000000000006,0,926,2748,33.697234352256189,0,4881,4339.2090000000007,88.9,1,5373,54176.261904761908,0,37,3532,0,1338,3532,0.43583061889250813,0,1822,2748,0.66302765647743811,1]
["Census Tract 10.02, Jackson County, Oregon",41,29,41029,10.02,41029001002,"Balance Urban",1,3,0,0,903,3654,4557,80.2,0,670,1734,38.638985005767012,0,3089,2715.2310000000002,87.9,1,53421,54176.261904761908,1,56,2315,1,1606,2315,0.70192307692307687,0,1064,1734,0.61361014994232987,1]
["Census Tract 11, Jackson County, Oregon",41,29,41029,11,41029001100,"Balance Urban",1,2,0,0,780,4678,5458,85.7,0,306,2085,14.676258992805755,0,3941,3499.6080000000002,88.8,1,63505,54176.261904761908,1,21,2427,0,1588,2427,0.59947149867874672,0,1779,2085,0.85323741007194243,1]
["Census Tract 12, Jackson County, Oregon",41,29,41029,12,41029001200,"Balance Urban",3,1,1,0,1022,3305,4327,76.400000000000006,1,652,1534,42.503259452411996,1,2761,2504.2269999999999,90.7,0,51604,54176.261904761908,0,31,1987,0,7393,1987,3.8808398950131235,1,882,1534,0.5749674054758801,0]
["Census Tract 13.01, Jackson County, Oregon",41,29,41029,13.01,41029001301,"Balance Urban",3,3,1,0,1436,4029,5465,73.7,1,305,1620,18.827160493827162,0,3873,3272.6849999999999,84.5,1,61111,54176.261904761908,1,10,2611,0,7695,2611,3.1420988158432013,1,1315,1620,0.81172839506172845,1]
["Census Tract 13.02, Jackson County, Oregon",41,29,41029,13.02,41029001302,"Balance Urban",2,2,0,0,3832,6816,10648,64,1,493,3608,13.664079822616406,0,6967,5678.1050000000005,81.5,1,62813,54176.261904761908,1,32,4817,0,337,4817,6.9227608874281019E-2,0,3115,3608,0.86335920177383596,1]
["Census Tract 14, Jackson County, Oregon",41,29,41029,14,41029001400,"Balance Rural",0,2,0,0,1107,10397,11504,90.4,0,982,4434,22.147045557059091,0,8222,7580.6840000000002,92.2,0,72361,51920.192982456138,1,19,5200,0,1492,5200,0.32003432003432003,0,3452,4434,0.77852954442940914,1]
["Census Tract 15, Jackson County, Oregon",41,29,41029,15,41029001500,"Balance Rural",1,2,0,0,419,4704,5123,91.8,0,761,2268,33.553791887125222,1,4185,3871.125,92.5,0,68407,51920.192982456138,1,54,2099,1,1154,2099,0.5,0,1507,2268,0.66446208112874783,0]
["Census Tract 16.01, Jackson County, Oregon",41,29,41029,16.010000000000002,41029001601,"Balance Urban",2,2,0,0,1678,3373,5051,66.8,1,650,2111,30.791094268119373,0,3490,2938.5800000000004,84.2,1,36739,54176.261904761908,0,8,2303,0,3744,2303,2.4359141184124917,1,1461,2111,0.69208905731880621,1]
["Census Tract 16.02, Jackson County, Oregon",41,29,41029,16.02,41029001602,"Balance Rural",2,0,0,0,1208,5127,6335,80.900000000000006,1,1065,2805,37.967914438502675,1,4777,4366.1779999999999,91.4,0,4238,51920.192982456138,0,20,3025,0,1033,3025,0.3637323943661972,0,1740,2805,0.6203208556149733,0]
["Census Tract 17, Jackson County, Oregon",41,29,41029,17,41029001700,"Balance Rural",2,1,0,0,1751,5974,7725,77.3,1,1633,3565,45.806451612903224,1,5456,4915.8559999999998,90.1,0,42797,51920.192982456138,0,56,3630,1,1633,3630,0.44266738953645973,0,1932,3565,0.54193548387096779,0]
["Census Tract 18, Jackson County, Oregon",41,29,41029,18,41029001800,"Balance Urban",0,2,0,0,1082,7540,8622,87.5,0,1501,3998,37.543771885942974,0,5963,5772.1840000000002,96.8,0,5988,54176.261904761908,0,71,4101,1,3338,4101,0.90411700975081255,0,2497,3998,0.62456228114057033,1]
["Census Tract 19, Jackson County, Oregon",41,29,41029,19,41029001900,"Balance Urban",3,2,0,1,982,1929,2911,66.3,1,733,1000,73.3,1,1526,1402.394,91.9,0,38110,54176.261904761908,0,49,1703,1,1951,1703,1.4282576866764276,1,267,1000,0.26700000000000002,0]
["Census Tract 20, Jackson County, Oregon",41,29,41029,20,41029002000,"Balance Urban",1,2,0,0,131,1841,1972,93.4,0,722,1139,63.388937664618084,1,1672,1661.9680000000001,99.4,0,43150,54176.261904761908,0,65,1201,1,3505,1201,2.7191621411947247,1,417,1139,0.36611062335381916,0]
["Census Tract 21, Jackson County, Oregon",41,29,41029,21,41029002100,"Balance Urban",1,2,0,0,371,2936,3307,88.8,0,833,1731,48.122472559214323,1,2719,2629.2730000000001,96.7,0,57875,54176.261904761908,1,84,1389,1,691,1389,0.3912797281993205,0,898,1731,0.51877527440785676,0]
["Census Tract 22, Jackson County, Oregon",41,29,41029,22,41029002200,"Balance Urban",0,3,0,0,523,4458,4981,89.5,0,770,2337,32.948224219084295,0,3958,3898.63,98.5,0,74781,54176.261904761908,1,89,2375,1,247,2375,0.1036943744752309,0,1567,2337,0.67051775780915701,1]
["Census Tract 23, Jackson County, Oregon",41,29,41029,23,41029002300,"Balance Rural",0,3,0,0,248,1353,1601,84.5,0,57,650,8.7692307692307701,0,1252,1209.432,96.6,0,70909,51920.192982456138,1,48,686,1,111,686,0.13909774436090225,0,593,650,0.91230769230769226,1]
["Census Tract 24, Jackson County, Oregon",41,29,41029,24,41029002400,"Balance Rural",0,3,0,0,217,1569,1786,87.8,0,106,729,14.540466392318244,0,1374,1320.414,96.1,0,70250,51920.192982456138,1,55,881,1,584,881,0.55250709555345312,0,623,729,0.85459533607681759,1]
["Census Tract 25, Jackson County, Oregon",41,29,41029,25,41029002500,"Balance Rural",0,3,0,0,150,2147,2297,93.5,0,102,989,10.313447927199192,0,1847,1784.202,96.6,0,83365,51920.192982456138,1,56,1128,1,320,1128,0.29117379435850771,0,887,989,0.89686552072800807,1]
["Census Tract 26, Jackson County, Oregon",41,29,41029,26,41029002600,"Balance Rural",0,1,0,0,231,2325,2556,91,0,301,1107,27.190605239385729,0,2074,1897.71,91.5,0,45954,51920.192982456138,0,30,869,0,314,869,0.25,0,806,1107,0.72809394760614277,1]
["Census Tract 27, Jackson County, Oregon",41,29,41029,27,41029002700,"Balance Rural",1,1,0,0,680,6678,7358,90.8,0,714,3174,22.495274102079396,0,5818,5090.75,87.5,1,5264,51920.192982456138,0,12,3032,0,512,3032,0.182987848463188,0,2460,3174,0.77504725897920601,1]
["Census Tract 28, Jackson County, Oregon",41,29,41029,28,41029002800,"Balance Rural",1,2,0,0,343,4263,4606,92.6,0,304,1878,16.187433439829608,0,3613,3215.57,89,1,56883,51920.192982456138,1,18,2134,0,552,2134,0.23057644110275688,0,1574,1878,0.83812566560170398,1]
["Census Tract 29, Jackson County, Oregon",41,29,41029,29,41029002900,"Balance Rural",1,0,0,0,673,7046,7719,91.3,0,1062,3227,32.909823365354818,1,6022,5684.768,94.4,0,5337,51920.192982456138,0,14,3110,0,1036,3110,0.3146067415730337,0,2165,3227,0.67090176634645182,0]
["Census Tract 30.01, Jackson County, Oregon",41,29,41029,30.01,41029003001,"Balance Rural",0,2,0,0,289,3522,3811,92.4,0,301,1654,18.198307134220073,0,3032,2728.8,90,0,51140,51920.192982456138,1,23,1692,0,345,1692,0.1796875,0,1353,1654,0.81801692865779929,1]
["Census Tract 30.02, Jackson County, Oregon",41,29,41029,30.02,41029003002,"Balance Rural",0,2,0,0,377,3921,4298,91.2,0,401,1884,21.284501061571127,0,3512,3160.8,90,0,64398,51920.192982456138,1,13,1806,0,491,1806,0.21812527765437584,0,1483,1884,0.78715498938428874,1]
["Census Tract 9400, Jefferson County, Oregon",41,31,41031,9400,41031940000,"Balance Rural",5,1,1,1,3393,134,3527,3.8,1,303,836,36.244019138755981,1,1954,1635.498,83.7,1,450,51920.192982456138,0,5,1319,0,1487,1319,1.1113602391629298,1,533,836,0.63755980861244022,0]
["Census Tract 9601, Jefferson County, Oregon",41,31,41031,9601,41031960100,"Balance Rural",2,3,0,0,544,2009,2553,78.7,1,159,610,26.065573770491802,0,2034,1814.328,89.2,1,71250,51920.192982456138,1,6,796,0,1588,796,2.6824324324324325,1,451,610,0.73934426229508199,1]
["Census Tract 9602.01, Jefferson County, Oregon",41,31,41031,9602.01,41031960201,"Balance Rural",3,0,0,0,1719,1805,3524,51.2,1,705,1317,53.530751708428248,1,2336,1917.856,82.1,1,32438,51920.192982456138,0,14,1784,0,724,1784,0.38045191802417239,0,612,1317,0.46469248291571752,0]
["Census Tract 9602.02, Jefferson County, Oregon",41,31,41031,9602.02,41031960202,"Balance Rural",4,3,1,0,1834,3599,5433,66.2,1,815,2086,39.06999041227229,1,3686,3210.5059999999999,87.1,1,55724,51920.192982456138,1,37,2364,1,1741,2364,0.79064486830154401,1,1271,2086,0.60930009587727707,0]
["Census Tract 9603.01, Jefferson County, Oregon",41,31,41031,9603.01,41031960301,"Balance Rural",0,2,0,0,272,3508,3780,92.8,0,189,1641,11.517367458866545,0,3176,2880.6320000000001,90.7,0,60952,51920.192982456138,1,26,1522,0,137,1522,0.10442073170731707,0,1452,1641,0.88482632541133455,1]
["Census Tract 9603.02, Jefferson County, Oregon",41,31,41031,9603.02,41031960302,"Balance Rural",2,2,0,0,1585,3205,4790,66.900000000000006,1,413,1604,25.748129675810471,0,3011,2640.6469999999999,87.7,1,56404,51920.192982456138,1,20,2127,0,735,2127,0.36153467781603543,0,1191,1604,0.74251870324189528,1]
["Census Tract 3601, Josephine County, Oregon",41,33,41033,3601,41033360100,"Balance Rural",0,1,0,0,173,1770,1943,91.1,0,158,844,18.720379146919431,0,1540,1404.48,91.2,0,34829,51920.192982456138,0,12,569,0,71,569,7.9241071428571425E-2,0,686,844,0.8127962085308057,1]
["Census Tract 3603, Josephine County, Oregon",41,33,41033,3603,41033360300,"Balance Rural",0,2,0,0,674,5161,5835,88.4,0,551,2458,22.416598860862493,0,4506,4113.9780000000001,91.3,0,49167,51920.192982456138,1,6,2687,0,1041,2687,0.48351137947050626,0,1907,2458,0.77583401139137509,1]
["Census Tract 3604, Josephine County, Oregon",41,33,41033,3604,41033360400,"Balance Rural",0,2,0,0,246,4574,4820,94.9,0,178,1805,9.8614958448753463,0,3653,3371.7190000000001,92.3,0,64511,51920.192982456138,1,27,1584,0,657,1584,0.37736932797242961,0,1627,1805,0.90138504155124655,1]
["Census Tract 3605, Josephine County, Oregon",41,33,41033,3605,41033360500,"Balance Urban",3,1,1,1,916,5052,5968,84.7,0,1536,2510,61.195219123505971,1,3992,3636.7119999999995,91.1,0,45297,54176.261904761908,0,5,2781,0,5928,2781,2.5830065359477126,1,974,2510,0.38804780876494022,0]
["Census Tract 3606, Josephine County, Oregon",41,33,41033,3606,41033360600,"Balance Urban",0,2,0,0,751,5236,5987,87.5,0,951,2643,35.981838819523269,0,4359,4032.0750000000003,92.5,0,43990,54176.261904761908,0,32,2664,0,3737,2664,1.2386476632416308,1,1692,2643,0.64018161180476729,1]
["Census Tract 3607.01, Josephine County, Oregon",41,33,41033,3607.01,41033360701,"Balance Urban",1,1,0,0,738,3676,4414,83.3,0,959,1855,51.698113207547166,1,2949,2674.7429999999999,90.7,0,40512,54176.261904761908,0,23,2219,0,2757,2219,1.233005366726297,1,896,1855,0.48301886792452831,0]
["Census Tract 3607.02, Josephine County, Oregon",41,33,41033,3607.02,41033360702,"Balance Urban",1,0,0,0,962,5071,6033,84.1,0,1487,2749,54.092397235358312,1,4196,3839.34,91.5,0,4764,54176.261904761908,0,12,2767,0,1446,2767,0.70778267254038174,0,1262,2749,0.45907602764641686,0]
["Census Tract 3608, Josephine County, Oregon",41,33,41033,3608,41033360800,"Balance Rural",0,1,0,0,846,4759,5605,84.9,0,579,2249,25.744775455758113,0,4087,3686.4740000000002,90.2,0,5614,51920.192982456138,0,12,2022,0,551,2022,0.27912867274569403,0,1670,2249,0.74255224544241882,1]
["Census Tract 3609, Josephine County, Oregon",41,33,41033,3609,41033360900,"Balance Rural",1,1,0,0,398,2049,2447,83.7,0,227,1098,20.673952641165755,0,1906,1654.4079999999999,86.8,1,4783,51920.192982456138,0,10,774,0,127,774,0.12141491395793499,0,871,1098,0.7932604735883424,1]
["Census Tract 3610, Josephine County, Oregon",41,33,41033,3610,41033361000,"Balance Rural",0,2,0,0,541,4433,4974,89.1,0,316,1992,15.863453815261044,0,3995,3655.4250000000002,91.5,0,57944,51920.192982456138,1,31,1975,0,561,1975,0.29402515723270439,0,1676,1992,0.84136546184738958,1]
["Census Tract 3611, Josephine County, Oregon",41,33,41033,3611,41033361100,"Balance Rural",1,0,0,0,1488,8394,9882,84.9,0,1741,4147,41.982155775259223,1,6945,6396.3449999999993,92.1,0,42327,51920.192982456138,0,22,4187,0,1124,4187,0.31256952169076752,0,2406,4147,0.58017844224740778,0]
["Census Tract 3612, Josephine County, Oregon",41,33,41033,3612,41033361200,"Balance Urban",2,1,0,0,1284,6750,8034,84,0,1554,3174,48.960302457466923,1,5601,4693.6379999999999,83.8,1,40234,54176.261904761908,0,15,3421,0,3523,3421,1.0823348694316437,1,1620,3174,0.5103969754253308,0]
["Census Tract 3613, Josephine County, Oregon",41,33,41033,3613,41033361300,"Balance Rural",0,2,0,0,862,6638,7500,88.5,0,490,3087,15.873015873015872,0,5879,5414.5589999999993,92.1,0,61693,51920.192982456138,1,20,2970,0,804,2970,0.26719840478564305,0,2597,3087,0.84126984126984128,1]
["Census Tract 3614, Josephine County, Oregon",41,33,41033,3614,41033361400,"Balance Rural",1,1,0,0,503,2282,2785,81.900000000000006,1,255,1188,21.464646464646464,0,2124,1903.1039999999998,89.6,0,42772,51920.192982456138,0,22,981,0,475,981,0.42870036101083031,0,933,1188,0.78535353535353536,1]
["Census Tract 3615, Josephine County, Oregon",41,33,41033,3615,41033361500,"Balance Rural",2,2,0,1,205,2193,2398,91.5,0,209,1072,19.496268656716417,0,2015,1787.3050000000001,88.7,1,49938,51920.192982456138,1,18,1051,0,130,1051,0.14976958525345621,0,863,1072,0.8050373134328358,1]
["Census Tract 3616, Josephine County, Oregon",41,33,41033,3616,41033361600,"Balance Rural",3,0,0,1,711,6915,7626,90.7,0,1060,3496,30.320366132723116,1,6055,5388.95,89,1,31898,51920.192982456138,0,6,2350,0,1171,2350,0.46542130365659778,0,2436,3496,0.69679633867276891,0]
["Census Tract 9701, Klamath County, Oregon",41,35,41035,9701,41035970100,"Balance Rural",0,1,0,0,205,3081,3286,93.8,0,403,1344,29.985119047619047,0,2599,2411.8719999999998,92.8,0,45952,51920.192982456138,0,11,1145,0,542,1145,0.34721332479180012,0,941,1344,0.70014880952380953,1]
["Census Tract 9702, Klamath County, Oregon",41,35,41035,9702,41035970200,"Balance Rural",3,1,1,1,1417,3537,4954,71.400000000000006,1,355,2276,15.597539543057998,0,3646,3295.9839999999999,90.4,0,34722,51920.192982456138,0,6,1513,0,597,1513,0.43768328445747801,0,1921,2276,0.84402460456942008,1]
["Census Tract 9703, Klamath County, Oregon",41,35,41035,9703,41035970300,"Balance Rural",1,2,0,0,165,2633,2798,94.1,0,70,1216,5.7565789473684212,0,2210,1871.8700000000001,84.7,1,55625,51920.192982456138,1,15,1062,0,203,1062,0.14097222222222222,0,1146,1216,0.94243421052631582,1]
["Census Tract 9704, Klamath County, Oregon",41,35,41035,9704,41035970400,"Balance Rural",0,2,0,0,242,1194,1436,83.1,0,114,554,20.577617328519857,0,1047,937.06500000000005,89.5,0,49405,51920.192982456138,1,18,533,0,251,533,0.48362235067437381,0,440,554,0.79422382671480141,1]
["Census Tract 9705, Klamath County, Oregon",41,35,41035,9705,41035970500,"Balance Rural",1,1,0,0,238,1347,1585,85,0,134,673,19.910846953937593,0,1178,1024.8599999999999,87,1,38162,51920.192982456138,0,4,623,0,107,623,0.19314079422382671,0,539,673,0.80089153046062411,1]
["Census Tract 9706, Klamath County, Oregon",41,35,41035,9706,41035970600,"Balance Rural",3,3,0,0,821,803,1624,49.4,1,189,593,31.871838111298484,1,1063,718.58799999999997,67.599999999999994,1,56713,51920.192982456138,1,45,886,1,527,886,0.75285714285714289,1,404,593,0.68128161888701522,0]
["Census Tract 9707, Klamath County, Oregon",41,35,41035,9707,41035970700,"Balance Rural",2,3,0,0,520,1463,1983,73.8,1,208,871,23.880597014925371,0,1535,1294.0049999999999,84.3,1,49511,51920.192982456138,1,45,992,1,563,992,0.41519174041297935,0,663,871,0.76119402985074625,1]
["Census Tract 9708, Klamath County, Oregon",41,35,41035,9708,41035970800,"Balance Rural",0,3,0,0,308,1970,2278,86.5,0,172,943,18.23966065747614,0,1694,1546.6220000000001,91.3,0,61198,51920.192982456138,1,38,1091,1,675,1091,0.63499529633113827,0,771,943,0.81760339342523858,1]
["Census Tract 9709, Klamath County, Oregon",41,35,41035,9709,41035970900,"Balance Rural",2,2,0,0,1069,3647,4716,77.3,1,566,2009,28.173220507715278,0,3594,3083.652,85.8,1,57604,51920.192982456138,1,27,2160,0,1219,2160,0.63324675324675328,0,1443,2009,0.7182677949228472,1]
["Census Tract 9710, Klamath County, Oregon",41,35,41035,9710,41035971000,"Balance Rural",0,3,0,0,138,2289,2427,94.3,0,182,967,18.821096173733196,0,1726,1608.6320000000001,93.2,0,73472,51920.192982456138,1,65,1138,1,237,1138,0.18646734854445318,0,785,967,0.81178903826266802,1]
["Census Tract 9711, Klamath County, Oregon",41,35,41035,9711,41035971100,"Balance Rural",2,2,0,0,1153,4235,5388,78.599999999999994,1,773,2140,36.121495327102807,1,3752,3493.1119999999996,93.1,0,66818,51920.192982456138,1,49,2546,1,760,2546,0.30632809351068119,0,1367,2140,0.63878504672897196,0]
["Census Tract 9712, Klamath County, Oregon",41,35,41035,9712,41035971200,"Balance Rural",3,1,0,1,786,1796,2582,69.599999999999994,1,390,990,39.393939393939391,1,1578,1418.6220000000001,89.9,0,35227,51920.192982456138,0,20,1119,0,822,1119,0.67377049180327864,1,600,990,0.60606060606060608,0]
["Census Tract 9713, Klamath County, Oregon",41,35,41035,9713,41035971300,"Balance Rural",2,0,0,0,906,4298,5204,82.6,0,819,2191,37.38019169329074,1,3755,3311.91,88.2,1,44233,51920.192982456138,0,27,1845,0,1018,1845,0.370856102003643,0,1372,2191,0.62619808306709268,0]
["Census Tract 9714, Klamath County, Oregon",41,35,41035,9714,41035971400,"Balance Rural",1,3,0,0,1390,4019,5409,74.3,1,425,2041,20.823125918667319,0,3650,3299.6,90.4,0,58487,51920.192982456138,1,47,2438,1,372,2438,0.16719101123595506,0,1616,2041,0.79176874081332682,1]
["Census Tract 9715, Klamath County, Oregon",41,35,41035,9715,41035971500,"Balance Rural",3,1,0,0,1446,3086,4532,68.099999999999994,1,742,1808,41.039823008849559,1,2966,2393.5620000000004,80.7,1,34930,51920.192982456138,0,21,1635,0,3151,1635,1.5914141414141414,1,1066,1808,0.58960176991150437,0]
["Census Tract 9716, Klamath County, Oregon",41,35,41035,9716,41035971600,"Balance Rural",4,1,0,1,1428,1989,3417,58.2,1,1075,1526,70.44560943643512,1,1976,1470.1440000000002,74.400000000000006,1,26833,51920.192982456138,0,11,1442,0,2110,1442,1.4531680440771351,1,451,1526,0.29554390563564875,0]
["Census Tract 9717, Klamath County, Oregon",41,35,41035,9717,41035971700,"Balance Rural",4,0,0,1,597,2545,3142,81,1,838,1402,59.77175463623395,1,2120,1757.4800000000002,82.9,1,32679,51920.192982456138,0,26,1466,0,524,1466,0.30715123094958968,0,564,1402,0.40228245363766046,0]
["Census Tract 9718, Klamath County, Oregon",41,35,41035,9718,41035971800,"Balance Rural",4,1,1,0,626,1765,2391,73.8,1,789,1059,74.504249291784703,1,1619,1390.7210000000002,85.9,1,3345,51920.192982456138,0,3,1230,0,1959,1230,1.8172541743970316,1,270,1059,0.25495750708215298,0]
["Census Tract 9719, Klamath County, Oregon",41,35,41035,9719,41035971900,"Balance Rural",3,0,0,1,909,2642,3551,74.400000000000006,1,958,1480,64.72972972972974,1,2253,2162.88,96,0,38347,51920.192982456138,0,27,1627,0,804,1627,0.47072599531615927,0,522,1480,0.35270270270270271,0]
["Census Tract 9720, Klamath County, Oregon",41,35,41035,9720,41035972000,"Balance Rural",1,3,0,0,456,3762,4218,89.2,0,760,1803,42.151968940654463,1,2977,2848.989,95.7,0,69707,51920.192982456138,1,54,2191,1,5037,2191,2.3126721763085398,1,1043,1803,0.57848031059345539,0]
["Census Tract 9601, Lake County, Oregon",41,37,41037,9601,41037960100,"Balance Rural",2,0,0,0,244,2613,2857,91.5,0,620,1395,44.444444444444443,1,2262,1965.6780000000003,86.9,1,34107,51920.192982456138,0,20,1176,0,667,1176,0.54051863857374394,0,775,1395,0.55555555555555558,0]
["Census Tract 9602, Lake County, Oregon",41,37,41037,9602,41037960200,"Balance Rural",4,0,1,0,975,4005,4980,80.400000000000006,1,719,2120,33.915094339622641,1,3631,3133.5529999999999,86.3,1,43432,51920.192982456138,0,26,2190,0,1629,2190,0.63732394366197187,0,1401,2120,0.66084905660377358,0]
["Census Tract 1, Lane County, Oregon",41,39,41039,1,41039000100,"Balance Rural",0,3,0,0,779,4430,5209,85,0,364,2316,15.716753022452504,0,4265,4038.9550000000004,94.7,0,58500,51920.192982456138,1,44,2340,1,572,2340,0.27006610009442872,0,1952,2316,0.84283246977547499,1]
["Census Tract 2, Lane County, Oregon",41,39,41039,2,41039000200,"Balance Rural",0,3,0,0,338,5512,5850,94.2,0,234,2028,11.538461538461538,0,4289,4134.5960000000005,96.4,0,88915,51920.192982456138,1,36,2684,1,488,2684,0.1889276035617499,0,1794,2028,0.88461538461538458,1]
["Census Tract 3, Lane County, Oregon",41,39,41039,3,41039000300,"Balance Rural",0,4,0,0,185,2213,2398,92.3,0,253,933,27.116827438370844,0,1713,1584.5250000000001,92.5,0,54375,51920.192982456138,1,57,1003,1,1761,1003,1.5936651583710406,1,680,933,0.7288317256162915,1]
["Census Tract 4.02, Lane County, Oregon",41,39,41039,4.0199999999999996,41039000402,"Balance Rural",0,3,0,0,408,2834,3242,87.4,0,208,1370,15.182481751824817,0,2601,2361.7080000000001,90.8,0,59194,51920.192982456138,1,36,1513,1,466,1513,0.26432217810550196,0,1162,1370,0.84817518248175183,1]
["Census Tract 4.03, Lane County, Oregon",41,39,41039,4.03,41039000403,"Balance Rural",1,1,0,0,672,4685,5357,87.5,0,637,2085,30.551558752997604,1,3638,3368.7879999999996,92.6,0,49976,51920.192982456138,1,25,2707,0,1417,2707,0.54626060138781807,0,1448,2085,0.69448441247002402,0]
["Census Tract 4.04, Lane County, Oregon",41,39,41039,4.04,41039000404,"Balance Rural",2,3,0,0,621,3403,4024,84.6,0,562,1434,39.191073919107396,1,2659,2363.8510000000001,88.9,1,62100,51920.192982456138,1,45,1881,1,1445,1881,0.86320191158900839,1,872,1434,0.60808926080892611,0]
["Census Tract 5, Lane County, Oregon",41,39,41039,5,41039000500,"Balance Rural",0,1,0,0,142,1867,2009,92.9,0,250,920,27.173913043478258,0,1620,1464.48,90.4,0,40400,51920.192982456138,0,16,777,0,305,777,0.35097813578826237,0,670,920,0.72826086956521741,1]
["Census Tract 7.02, Lane County, Oregon",41,39,41039,7.02,41039000702,"Balance Rural",0,2,0,0,359,2240,2599,86.2,0,245,1149,21.322889469103568,0,2065,1897.7350000000001,91.9,0,56250,51920.192982456138,1,28,870,0,297,870,0.30213631739572738,0,904,1149,0.78677110530896432,1]
["Census Tract 7.05, Lane County, Oregon",41,39,41039,7.05,41039000705,"Balance Rural",2,2,0,0,449,3237,3686,87.8,0,925,1885,49.071618037135281,1,2944,2549.5039999999999,86.6,1,34849,51920.192982456138,0,50,1293,1,1416,1293,0.84739676840215439,1,960,1885,0.50928381962864722,0]
["Census Tract 7.06, Lane County, Oregon",41,39,41039,7.06,41039000706,"Balance Rural",0,2,0,0,286,2315,2601,89,0,248,1212,20.462046204620464,0,2303,2231.607,96.9,0,53750,51920.192982456138,1,30,1016,0,340,1016,0.32755298651252407,0,964,1212,0.79537953795379535,1]
["Census Tract 7.07, Lane County, Oregon",41,39,41039,7.07,41039000707,"Balance Rural",0,2,0,0,234,3700,3934,94.1,0,528,2006,26.321036889332007,0,3404,3043.1760000000004,89.4,0,44638,51920.192982456138,0,18,1155,0,1598,1155,1.3553859202714165,1,1478,2006,0.73678963110667994,1]
["Census Tract 7.08, Lane County, Oregon",41,39,41039,7.08,41039000708,"Balance Rural",0,2,0,0,418,2125,2543,83.6,0,243,1081,22.47918593894542,0,1977,1826.748,92.4,0,54375,51920.192982456138,1,21,1000,0,276,1000,0.32547169811320753,0,838,1081,0.77520814061054577,1]
["Census Tract 8, Lane County, Oregon",41,39,41039,8,41039000800,"Balance Rural",0,2,0,0,137,1521,1658,91.7,0,141,621,22.705314009661837,0,1224,1155.4560000000001,94.4,0,79152,51920.192982456138,1,17,768,0,228,768,0.29610389610389609,0,480,621,0.77294685990338163,1]
["Census Tract 9.02, Lane County, Oregon",41,39,41039,9.02,41039000902,"Balance Rural",0,2,0,0,379,4522,4901,92.3,0,269,1830,14.699453551912569,0,3676,3451.7640000000001,93.9,0,70560,51920.192982456138,1,22,2269,0,646,2269,0.30572645527685754,0,1561,1830,0.85300546448087433,1]
["Census Tract 9.03, Lane County, Oregon",41,39,41039,9.0299999999999994,41039000903,"Balance Rural",2,3,0,0,1129,4467,5596,79.8,1,400,2052,19.49317738791423,0,3908,3345.248,85.6,1,57315,51920.192982456138,1,39,2625,1,664,2625,0.24429727740986018,0,1652,2052,0.80506822612085771,1]
["Census Tract 9.04, Lane County, Oregon",41,39,41039,9.0399999999999991,41039000904,"Balance Rural",1,1,0,0,411,2695,3106,86.8,0,274,1278,21.439749608763695,0,2263,1937.1279999999999,85.6,1,45393,51920.192982456138,0,16,1423,0,754,1423,0.61052631578947369,0,1004,1278,0.78560250391236308,1]
["Census Tract 10.01, Lane County, Oregon",41,39,41039,10.01,41039001001,"PJ",0,3,0,0,375,2274,2649,85.8,0,115,1055,10.900473933649289,0,1955,1835.7450000000001,93.9,0,68393,53783.823529411762,1,16,1417,0,1282,1417,1.4087912087912089,1,940,1055,0.89099526066350709,1]
["Census Tract 10.02, Lane County, Oregon",41,39,41039,10.02,41039001002,"PJ",0,3,0,0,486,3247,3733,87,0,543,1666,32.593037214885953,0,3030,2769.42,91.4,0,69650,53783.823529411762,1,60,1841,1,1599,1841,0.73281393217231894,0,1123,1666,0.67406962785114044,1]
["Census Tract 11.01, Lane County, Oregon",41,39,41039,11.01,41039001101,"Balance Rural",0,3,0,0,792,5127,5919,86.6,0,506,2292,22.076788830715532,0,4241,3973.817,93.7,0,67803,51920.192982456138,1,53,2694,1,928,2694,0.35164835164835168,0,1786,2292,0.77923211169284468,1]
["Census Tract 11.02, Lane County, Oregon",41,39,41039,11.02,41039001102,"Balance Rural",0,1,0,0,394,3536,3930,90,0,413,1480,27.905405405405403,0,2773,2614.9389999999999,94.3,0,550,51920.192982456138,0,14,1938,0,576,1938,0.35015197568389056,0,1067,1480,0.72094594594594597,1]
["Census Tract 12.01, Lane County, Oregon",41,39,41039,12.01,41039001201,"Balance Rural",1,2,0,0,641,3427,4068,84.2,0,339,1489,22.766957689724649,0,3009,2623.848,87.2,1,53351,51920.192982456138,1,19,1904,0,691,1904,0.40480374926772117,0,1150,1489,0.77233042310275357,1]
["Census Tract 12.02, Lane County, Oregon",41,39,41039,12.02,41039001202,"Balance Rural",1,0,0,0,508,3670,4178,87.8,0,578,1730,33.410404624277454,1,2889,2657.88,92,0,47167,51920.192982456138,0,20,1717,0,1070,1717,0.62867215041128088,0,1152,1730,0.66589595375722543,0]
["Census Tract 13.01, Lane County, Oregon",41,39,41039,13.01,41039001301,"Balance Rural",2,1,0,0,395,3012,3407,88.4,0,440,1415,31.095406360424029,1,2596,2253.328,86.8,1,41791,51920.192982456138,0,16,1394,0,914,1394,0.71517996870109546,1,975,1415,0.68904593639575973,0]
["Census Tract 13.02, Lane County, Oregon",41,39,41039,13.02,41039001302,"Balance Rural",3,0,0,0,1023,3922,4945,79.3,1,716,2010,35.621890547263682,1,3646,3226.71,88.5,1,48486,51920.192982456138,0,12,2392,0,1123,2392,0.52184014869888473,0,1294,2010,0.64378109452736321,0]
["Census Tract 14, Lane County, Oregon",41,39,41039,14,41039001400,"Balance Rural",1,2,0,0,296,2354,2650,88.8,0,164,970,16.907216494845361,0,2035,1750.1,86,1,53684,51920.192982456138,1,10,1037,0,187,1037,0.19159836065573771,0,806,970,0.83092783505154644,1]
["Census Tract 15, Lane County, Oregon",41,39,41039,15,41039001500,"Balance Rural",3,0,0,1,398,4168,4566,91.3,0,671,1928,34.802904564315348,1,3425,2743.4249999999997,80.099999999999994,1,35539,51920.192982456138,0,13,1640,0,620,1640,0.36686390532544377,0,1257,1928,0.65197095435684649,0]
["Census Tract 16, Lane County, Oregon",41,39,41039,16,41039001600,"Balance Rural",1,2,0,0,300,4901,5201,94.2,0,324,1956,16.564417177914109,0,3974,3544.808,89.2,1,58804,51920.192982456138,1,26,2232,0,947,2232,0.39640016743407286,0,1632,1956,0.83435582822085885,1]
["Census Tract 17, Lane County, Oregon",41,39,41039,17,41039001700,"Balance Rural",0,3,0,0,596,5288,5884,89.9,0,401,2126,18.861712135465662,0,3870,3622.3199999999997,93.6,0,59833,51920.192982456138,1,54,2421,1,1333,2421,0.47726459004654492,0,1725,2126,0.81138287864534342,1]
["Census Tract 18.01, Lane County, Oregon",41,39,41039,18.010000000000002,41039001801,"PJ",0,2,0,0,1546,4713,6259,75.3,0,435,2008,21.663346613545816,0,4041,3620.7359999999994,89.6,0,75649,53783.823529411762,1,37,3116,0,539,3116,0.18020728853226345,0,1573,2008,0.7833665338645418,1]
["Census Tract 18.03, Lane County, Oregon",41,39,41039,18.03,41039001803,"PJ",0,2,0,0,565,3696,4261,86.7,0,651,1614,40.334572490706321,0,2778,2555.7600000000002,92,0,53333,53783.823529411762,1,20,2181,0,629,2181,0.28747714808043878,0,963,1614,0.59665427509293678,1]
["Census Tract 18.04, Lane County, Oregon",41,39,41039,18.04,41039001804,"PJ",0,2,0,0,506,3415,3921,87.1,0,209,1356,15.412979351032449,0,2649,2455.623,92.7,0,7664,53783.823529411762,0,50,1945,1,168,1945,8.4042021010505258E-2,0,1147,1356,0.84587020648967548,1]
["Census Tract 19.02, Lane County, Oregon",41,39,41039,19.02,41039001902,"PJ",2,0,0,0,1279,4896,6175,79.3,0,1127,2266,49.735216240070606,1,4003,3486.6129999999998,87.1,1,47955,53783.823529411762,0,23,3087,0,2419,3087,0.64783074450990896,0,1139,2266,0.50264783759929388,0]
["Census Tract 19.03, Lane County, Oregon",41,39,41039,19.03,41039001903,"PJ",2,1,0,1,507,2712,3219,84.2,0,506,1075,47.069767441860463,1,1960,1793.4,91.5,0,57674,53783.823529411762,1,27,1842,0,1016,1842,0.67823765020026705,0,569,1075,0.52930232558139534,0]
["Census Tract 19.04, Lane County, Oregon",41,39,41039,19.04,41039001904,"PJ",2,1,0,0,1728,3863,5591,69.099999999999994,1,914,2376,38.468013468013467,0,3976,3308.0320000000002,83.2,1,43343,53783.823529411762,0,19,3044,0,510,3044,0.24056603773584906,0,1462,2376,0.61531986531986527,1]
["Census Tract 20.01, Lane County, Oregon",41,39,41039,20.010000000000002,41039002001,"PJ",1,2,0,0,387,2950,3337,88.4,0,336,1421,23.645320197044335,0,2641,2342.567,88.7,1,54591,53783.823529411762,1,40,1684,0,1062,1684,0.62544169611307421,0,1085,1421,0.76354679802955661,1]
["Census Tract 20.02, Lane County, Oregon",41,39,41039,20.02,41039002002,"PJ",0,3,0,0,826,4201,5027,83.6,0,763,2026,37.660414610069104,0,3520,3192.6400000000003,90.7,0,67273,53783.823529411762,1,58,2358,1,513,2358,0.19692898272552783,0,1263,2026,0.62339585389930896,1]
["Census Tract 21.01, Lane County, Oregon",41,39,41039,21.01,41039002101,"PJ",1,2,0,0,598,2039,2637,77.3,0,479,1122,42.691622103386813,0,1918,1649.48,86,1,42639,53783.823529411762,0,13,1219,0,5573,1219,4.5456769983686787,1,643,1122,0.57308377896613194,1]
["Census Tract 21.02, Lane County, Oregon",41,39,41039,21.02,41039002102,"PJ",3,1,0,1,1185,5478,6663,82.2,0,2048,3002,68.221185876082615,1,4248,3602.3040000000001,84.8,1,38651,53783.823529411762,0,13,3630,0,6141,3630,1.5782575173477256,1,954,3002,0.31778814123917387,0]
["Census Tract 22.01, Lane County, Oregon",41,39,41039,22.01,41039002201,"PJ",0,3,0,0,352,3154,3506,90,0,429,1636,26.222493887530561,0,2847,2770.1309999999999,97.3,0,70163,53783.823529411762,1,63,1715,1,1644,1715,0.89154013015184386,0,1207,1636,0.73777506112469438,1]
["Census Tract 22.02, Lane County, Oregon",41,39,41039,22.02,41039002202,"PJ",1,3,0,0,1002,6102,7104,85.9,0,1562,3233,48.314259201979588,1,5029,4918.3620000000001,97.8,0,63432,53783.823529411762,1,49,3758,1,3421,3758,1.3378959718420023,1,1671,3233,0.51685740798020419,0]
["Census Tract 23.01, Lane County, Oregon",41,39,41039,23.01,41039002301,"PJ",0,2,0,0,829,3306,4135,80,0,667,1687,39.537640782454062,0,2907,2738.3940000000002,94.2,0,52219,53783.823529411762,1,19,1947,0,1137,1947,0.70402476780185763,0,1020,1687,0.60462359217545936,1]
["Census Tract 23.02, Lane County, Oregon",41,39,41039,23.02,41039002302,"PJ",0,2,0,0,869,3756,4625,81.2,0,313,1657,18.889559444779721,0,3237,3088.0980000000004,95.4,0,69174,53783.823529411762,1,37,2171,0,300,2171,0.1192368839427663,0,1344,1657,0.81110440555220276,1]
["Census Tract 24.01, Lane County, Oregon",41,39,41039,24.01,41039002401,"PJ",0,3,0,0,475,3586,4061,88.3,0,168,1604,10.473815461346634,0,3019,2892.2019999999998,95.8,0,96552,53783.823529411762,1,61,1927,1,1072,1927,0.48484848484848486,0,1436,1604,0.89526184538653364,1]
["Census Tract 24.03, Lane County, Oregon",41,39,41039,24.03,41039002403,"PJ",0,2,0,0,385,3553,3938,90.2,0,243,1690,14.378698224852071,0,3048,2953.5120000000002,96.9,0,7476,53783.823529411762,0,60,2072,1,1748,2072,0.77276746242263483,0,1447,1690,0.85621301775147929,1]
["Census Tract 24.04, Lane County, Oregon",41,39,41039,24.04,41039002404,"PJ",0,1,0,0,636,3422,4058,84.3,0,601,1647,36.490588949605339,0,2865,2630.07,91.8,0,6428,53783.823529411762,0,38,1950,0,567,1950,0.25890410958904109,0,1046,1647,0.6350941105039466,1]
["Census Tract 25.01, Lane County, Oregon",41,39,41039,25.01,41039002501,"PJ",2,1,0,0,1470,3762,5232,71.900000000000006,1,569,1811,31.419105466593045,0,3502,3025.7280000000005,86.4,1,6743,53783.823529411762,0,24,2823,0,1450,2823,0.55662188099808063,0,1242,1811,0.68580894533406955,1]
["Census Tract 25.03, Lane County, Oregon",41,39,41039,25.03,41039002503,"PJ",0,3,0,0,1434,6764,8198,82.5,0,767,3219,23.827275551413482,0,5703,5241.0569999999998,91.9,0,58576,53783.823529411762,1,47,4201,1,826,4201,0.21465696465696466,0,2452,3219,0.76172724448586515,1]
["Census Tract 25.04, Lane County, Oregon",41,39,41039,25.04,41039002504,"PJ",3,2,0,0,1192,2166,3358,64.5,1,537,1137,47.229551451187334,1,1907,1636.2059999999999,85.8,1,51492,53783.823529411762,1,22,1837,0,1841,1837,1.2167878387309981,1,600,1137,0.52770448548812665,0]
["Census Tract 26, Lane County, Oregon",41,39,41039,26,41039002600,"PJ",2,0,0,0,1807,4333,6140,70.599999999999994,1,1119,2452,45.636215334420882,1,4430,3978.14,89.8,0,49754,53783.823529411762,0,38,2974,0,1943,2974,0.59021871202916165,0,1333,2452,0.54363784665579118,0]
["Census Tract 27, Lane County, Oregon",41,39,41039,27,41039002700,"PJ",1,2,0,0,990,3455,4445,77.7,0,698,1579,44.205193160227992,0,2781,2452.8420000000001,88.2,1,55693,53783.823529411762,1,27,2115,0,662,2115,0.33689567430025447,0,881,1579,0.55794806839772004,1]
["Census Tract 28, Lane County, Oregon",41,39,41039,28,41039002800,"PJ",1,2,0,0,1106,3854,4960,77.7,0,969,2020,47.970297029702969,1,3571,3296.0330000000004,92.3,0,49916,53783.823529411762,1,46,2426,1,1225,2426,0.58222433460076051,0,1051,2020,0.52029702970297032,0]
["Census Tract 29.02, Lane County, Oregon",41,39,41039,29.02,41039002902,"PJ",1,1,0,0,1056,2898,3954,73.3,0,951,1738,54.718066743383197,1,2605,2487.7750000000001,95.5,0,5644,53783.823529411762,0,64,1791,1,1516,1791,0.74423171330387827,0,787,1738,0.45281933256616802,0]
["Census Tract 29.03, Lane County, Oregon",41,39,41039,29.03,41039002903,"PJ",0,2,0,0,635,2233,2868,77.900000000000006,0,441,1221,36.117936117936118,0,2021,1978.5590000000002,97.9,0,8186,53783.823529411762,0,70,1422,1,82,1422,5.954974582425563E-2,0,780,1221,0.63882063882063878,1]
["Census Tract 29.04, Lane County, Oregon",41,39,41039,29.04,41039002904,"PJ",1,3,0,0,1052,3083,4135,74.599999999999994,0,1818,2185,83.203661327231131,1,3129,2985.0660000000003,95.4,0,54619,53783.823529411762,1,87,2307,1,4959,2307,2.6863488624052003,1,367,2185,0.16796338672768879,0]
["Census Tract 30, Lane County, Oregon",41,39,41039,30,41039003000,"PJ",0,4,0,0,509,4033,4542,88.8,0,761,2094,36.341929321872016,0,3510,3323.9700000000003,94.7,0,62754,53783.823529411762,1,70,2347,1,5509,2347,2.3858813339107838,1,1333,2094,0.63658070678127987,1]
["Census Tract 31.01, Lane County, Oregon",41,39,41039,31.01,41039003101,"PJ",0,2,0,0,1138,5105,6243,81.8,0,856,2408,35.548172757475086,0,4402,4186.3019999999997,95.1,0,7283,53783.823529411762,0,60,2961,1,1040,2961,0.41237113402061853,0,1552,2408,0.64451827242524917,1]
["Census Tract 31.02, Lane County, Oregon",41,39,41039,31.02,41039003102,"PJ",3,0,0,1,2799,4978,7777,64,1,2627,3565,73.688639551192153,1,3758,3622.7120000000004,96.4,0,40438,53783.823529411762,0,19,4104,0,2803,4104,0.90536175710594313,0,938,3565,0.26311360448807852,0]
["Census Tract 32.01, Lane County, Oregon",41,39,41039,32.01,41039003201,"PJ",2,0,0,1,569,2562,3131,81.8,0,719,1275,56.392156862745104,1,2155,1961.05,91,0,45938,53783.823529411762,0,38,1620,0,409,1620,0.28383067314365024,0,556,1275,0.43607843137254904,0]
["Census Tract 32.02, Lane County, Oregon",41,39,41039,32.020000000000003,41039003202,"PJ",1,0,0,0,627,3432,4059,84.6,0,985,1823,54.031815688425681,1,2922,2749.6019999999999,94.1,0,48682,53783.823529411762,0,41,2280,0,890,2280,0.45200609446419504,0,838,1823,0.45968184311574328,0]
["Census Tract 33.01, Lane County, Oregon",41,39,41039,33.01,41039003301,"PJ",1,0,0,0,735,2521,3256,77.400000000000006,0,658,1296,50.771604938271608,1,2184,1967.7839999999999,90.1,0,42885,53783.823529411762,0,26,1764,0,547,1764,0.29599567099567098,0,638,1296,0.49228395061728397,0]
["Census Tract 33.02, Lane County, Oregon",41,39,41039,33.020000000000003,41039003302,"PJ",3,1,1,1,684,2839,3523,80.599999999999994,0,892,1574,56.670902160101654,1,2516,2342.3959999999997,93.1,0,37443,53783.823529411762,0,12,2009,0,1991,2009,1.2237246465888139,1,682,1574,0.43329097839898351,0]
["Census Tract 34, Lane County, Oregon",41,39,41039,34,41039003400,"PJ",3,1,0,1,1224,3908,5132,76.099999999999994,0,1177,2012,58.49900596421471,1,3568,3079.1839999999997,86.3,1,41277,53783.823529411762,0,34,2816,0,3857,2816,1.379964221824687,1,835,2012,0.41500994035785288,0]
["Census Tract 35, Lane County, Oregon",41,39,41039,35,41039003500,"PJ",0,2,0,0,1011,3738,4749,78.7,0,352,1640,21.463414634146343,0,3254,2964.3939999999998,91.1,0,58409,53783.823529411762,1,28,2423,0,669,2423,0.3087217351176742,0,1288,1640,0.78536585365853662,1]
["Census Tract 36, Lane County, Oregon",41,39,41039,36,41039003600,"PJ",1,3,1,0,425,3345,3770,88.7,0,439,1623,27.048675292667902,0,2922,2629.8,90,0,51556,53783.823529411762,1,40,2123,0,6110,2123,3.721071863580999,1,1184,1623,0.72951324707332099,1]
["Census Tract 37, Lane County, Oregon",41,39,41039,37,41039003700,"PJ",4,2,1,1,1356,3487,4843,72,1,677,759,89.196310935441375,1,498,490.03200000000004,98.4,0,20320,53783.823529411762,0,54,1958,1,3324,1958,2.3879310344827585,1,82,759,0.1080368906455863,0]
["Census Tract 38, Lane County, Oregon",41,39,41039,38,41039003800,"PJ",3,1,0,1,2826,6106,8932,68.400000000000006,1,3615,3624,99.751655629139066,1,1414,1388.5480000000002,98.2,0,13262,53783.823529411762,0,23,5295,0,10199,5295,3.4808873720136519,1,9,3624,2.4834437086092716E-3,0]
["Census Tract 39, Lane County, Oregon",41,39,41039,39,41039003900,"PJ",3,1,1,1,735,2967,3702,80.099999999999994,0,1921,1983,96.873424104891583,1,2635,2389.9450000000002,90.7,0,22564,53783.823529411762,0,20,1973,0,11574,1973,9.0634299138606114,1,62,1983,3.1265758951084216E-2,0]
["Census Tract 40, Lane County, Oregon",41,39,41039,40,41039004000,"PJ",2,1,0,1,522,1951,2473,78.900000000000006,0,1135,1356,83.702064896755161,1,2109,1889.6639999999998,89.6,0,2495,53783.823529411762,0,38,1307,0,2694,1307,1.8376534788540246,1,221,1356,0.16297935103244837,0]
["Census Tract 41, Lane County, Oregon",41,39,41039,41,41039004100,"PJ",0,3,0,0,566,4009,4575,87.6,0,593,1754,33.808437856328396,0,3409,3265.8219999999997,95.8,0,55438,53783.823529411762,1,50,2489,1,576,2489,0.23811492352211658,0,1161,1754,0.66191562143671612,1]
["Census Tract 42, Lane County, Oregon",41,39,41039,42,41039004200,"PJ",4,1,0,1,982,2412,3394,71.099999999999994,1,1223,1547,79.056237879767295,1,2607,2202.915,84.5,1,32639,53783.823529411762,0,4,2108,0,3605,2108,1.713403041825095,1,324,1547,0.20943762120232709,0]
["Census Tract 43, Lane County, Oregon",41,39,41039,43,41039004300,"PJ",5,1,1,1,2195,5298,7493,70.7,1,1372,2826,48.54918612880396,1,5071,4416.8410000000003,87.1,1,35322,53783.823529411762,0,10,3725,0,9377,3725,2.635469364811692,1,1454,2826,0.51450813871196033,0]
["Census Tract 44.01, Lane County, Oregon",41,39,41039,44.01,41039004401,"PJ",2,0,0,0,1778,4186,5964,70.2,1,1575,2489,63.27842507030936,1,4033,3799.0860000000002,94.2,0,48140,53783.823529411762,0,30,3139,0,1628,3139,0.62495201535508638,0,914,2489,0.36721574929690637,0]
["Census Tract 44.03, Lane County, Oregon",41,39,41039,44.03,41039004403,"PJ",4,0,0,1,1944,3285,5229,62.8,1,1621,2327,69.660507090674685,1,3436,2803.7759999999998,81.599999999999994,1,35129,53783.823529411762,0,28,2883,0,2658,2883,0.95714800144040335,0,706,2327,0.30339492909325311,0]
["Census Tract 44.04, Lane County, Oregon",41,39,41039,44.04,41039004404,"PJ",0,3,0,0,420,2752,3172,86.8,0,328,1377,23.819898329702252,0,2384,2348.2399999999998,98.5,0,79931,53783.823529411762,1,88,1540,1,301,1540,0.16340933767643864,0,1049,1377,0.76180101670297751,1]
["Census Tract 44.05, Lane County, Oregon",41,39,41039,44.05,41039004405,"PJ",0,3,0,0,1033,3402,4435,76.7,0,339,1760,19.261363636363637,0,3263,3214.0549999999998,98.5,0,86724,53783.823529411762,1,78,2144,1,636,2144,0.26812816188870153,0,1421,1760,0.80738636363636362,1]
["Census Tract 45.01, Lane County, Oregon",41,39,41039,45.01,41039004501,"PJ",1,1,0,0,458,2376,2834,83.8,0,1129,1460,77.328767123287662,1,2142,2073.4560000000001,96.8,0,44464,53783.823529411762,0,90,1957,1,1357,1957,0.7287862513426423,0,331,1460,0.2267123287671233,0]
["Census Tract 45.02, Lane County, Oregon",41,39,41039,45.02,41039004502,"PJ",1,1,0,0,523,2830,3353,84.4,0,1236,1739,71.075330649798744,1,2577,2357.9549999999999,91.5,0,37607,53783.823529411762,0,44,2387,1,581,2387,0.29856115107913667,0,503,1739,0.28924669350201265,0]
["Census Tract 46, Lane County, Oregon",41,39,41039,46,41039004600,"PJ",0,3,0,0,350,2423,2773,87.4,0,445,1262,35.261489698890649,0,1936,1883.7280000000001,97.3,0,61944,53783.823529411762,1,86,1331,1,491,1331,0.33862068965517239,0,817,1262,0.64738510301109353,1]
["Census Tract 47, Lane County, Oregon",41,39,41039,47,41039004700,"PJ",1,2,0,0,505,3822,4327,88.3,0,929,1683,55.199049316696382,1,2838,2761.3739999999998,97.3,0,59195,53783.823529411762,1,85,2696,1,2148,2696,1.0681253107906514,0,754,1683,0.44800950683303625,0]
["Census Tract 48, Lane County, Oregon",41,39,41039,48,41039004800,"PJ",2,0,0,1,1124,3299,4423,74.599999999999994,0,1596,2023,78.892733564013838,1,1865,1773.615,95.1,0,28584,53783.823529411762,0,43,2616,0,1341,2616,0.53769045709703289,0,427,2023,0.21107266435986158,0]
["Census Tract 49, Lane County, Oregon",41,39,41039,49,41039004900,"PJ",0,3,0,0,743,3998,4741,84.3,0,705,1763,39.988655700510492,0,2586,2549.7959999999998,98.6,0,77538,53783.823529411762,1,94,2953,1,377,2953,0.16412712233347845,0,1058,1763,0.60011344299489511,1]
["Census Tract 50, Lane County, Oregon",41,39,41039,50,41039005000,"PJ",0,3,0,0,723,4635,5358,86.5,0,803,2266,35.436893203883493,0,4010,3909.75,97.5,0,72260,53783.823529411762,1,89,2978,1,531,2978,0.18122866894197953,0,1463,2266,0.64563106796116509,1]
["Census Tract 51, Lane County, Oregon",41,39,41039,51,41039005100,"PJ",1,1,0,0,615,2704,3319,81.5,0,781,1505,51.893687707641199,1,2317,2171.029,93.7,0,38438,53783.823529411762,0,82,1745,1,509,1745,0.24744773942634904,0,724,1505,0.48106312292358805,0]
["Census Tract 52, Lane County, Oregon",41,39,41039,52,41039005200,"PJ",0,3,0,0,178,2200,2378,92.5,0,315,1065,29.577464788732392,0,1853,1814.0870000000002,97.9,0,85306,53783.823529411762,1,88,1179,1,241,1179,0.24667349027635618,0,750,1065,0.70422535211267601,1]
["Census Tract 53, Lane County, Oregon",41,39,41039,53,41039005300,"PJ",0,3,0,0,360,2131,2491,85.5,0,211,1034,20.406189555125724,0,2011,1962.7359999999999,97.6,0,79375,53783.823529411762,1,70,1178,1,242,1178,0.18687258687258687,0,823,1034,0.7959381044487428,1]
["Census Tract 54, Lane County, Oregon",41,39,41039,54,41039005400,"PJ",0,3,0,0,662,4637,5299,87.5,0,627,2301,27.249022164276404,0,3861,3853.2779999999998,99.8,0,83125,53783.823529411762,1,90,2896,1,587,2896,0.22260144103147517,0,1674,2301,0.72750977835723596,1]
["Census Tract 9900, Lane County, Oregon",41,39,41039,9900,41039990000,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 9501, Lincoln County, Oregon",41,41,41041,9501,41041950100,"Balance Rural",0,2,0,0,498,2626,3124,84.1,0,366,1340,27.313432835820894,0,2316,2165.46,93.5,0,39366,51920.192982456138,0,55,1278,1,215,1278,0.11609071274298056,0,974,1340,0.72686567164179106,1]
["Census Tract 9503.03, Lincoln County, Oregon",41,41,41041,9503.0300000000007,41041950303,"Balance Rural",1,4,0,0,211,1323,1534,86.2,0,173,742,23.31536388140162,0,1312,1150.624,87.7,1,59375,51920.192982456138,1,59,553,1,1102,553,1.4128205128205129,1,569,742,0.76684636118598382,1]
["Census Tract 9503.04, Lincoln County, Oregon",41,41,41041,9503.0400000000009,41041950304,"Balance Rural",3,2,1,0,660,2724,3384,80.5,1,802,1537,52.179570592062461,1,2583,2366.0279999999998,91.6,0,39675,51920.192982456138,0,32,1533,1,1372,1533,0.927027027027027,1,735,1537,0.47820429407937542,0]
["Census Tract 9504, Lincoln County, Oregon",41,41,41041,9504,41041950400,"Balance Rural",3,2,0,0,847,3240,4087,79.3,1,961,1796,53.507795100222722,1,2913,2540.136,87.2,1,33686,51920.192982456138,0,44,1741,1,2460,1741,1.1232876712328768,1,835,1796,0.46492204899777284,0]
["Census Tract 9506.01, Lincoln County, Oregon",41,41,41041,9506.01,41041950601,"Balance Rural",0,3,0,0,175,2233,2408,92.7,0,212,1233,17.193836171938361,0,2113,2036.9320000000002,96.4,0,50479,51920.192982456138,1,60,934,1,462,934,0.40243902439024393,0,1021,1233,0.82806163828061641,1]
["Census Tract 9506.02, Lincoln County, Oregon",41,41,41041,9506.02,41041950602,"Balance Rural",1,1,0,0,212,2349,2561,91.7,0,410,1268,32.33438485804416,1,2253,2122.326,94.2,0,46716,51920.192982456138,0,43,1064,1,463,1064,0.34655688622754494,0,858,1268,0.67665615141955837,0]
["Census Tract 9508, Lincoln County, Oregon",41,41,41041,9508,41041950800,"Balance Rural",1,1,0,0,582,2740,3322,82.5,0,580,1602,36.204744069912607,1,2687,2574.1459999999997,95.8,0,46216,51920.192982456138,0,58,1309,1,476,1309,0.29220380601596069,0,1022,1602,0.63795255930087391,0]
["Census Tract 9509, Lincoln County, Oregon",41,41,41041,9509,41041950900,"Balance Rural",3,3,0,0,1322,2596,3918,66.3,1,693,1481,46.792707629979738,1,2554,2142.806,83.9,1,57560,51920.192982456138,1,55,1682,1,2123,1682,1.2124500285551114,1,788,1481,0.53207292370020254,0]
["Census Tract 9510, Lincoln County, Oregon",41,41,41041,9510,41041951000,"Balance Rural",3,1,0,0,765,1241,2006,61.9,1,582,909,64.026402640264024,1,1542,1335.3720000000001,86.6,1,35250,51920.192982456138,0,31,935,0,1758,935,1.7492537313432837,1,327,909,0.35973597359735976,0]
["Census Tract 9511, Lincoln County, Oregon",41,41,41041,9511,41041951100,"Balance Rural",2,2,0,0,376,1524,1900,80.2,1,262,819,31.990231990231987,1,1436,1326.864,92.4,0,47344,51920.192982456138,0,42,871,1,2241,871,3.0407055630936228,1,557,819,0.68009768009768012,0]
["Census Tract 9512, Lincoln County, Oregon",41,41,41041,9512,41041951200,"Balance Rural",0,4,0,0,277,1891,2168,87.2,0,262,973,26.927029804727649,0,1843,1704.7750000000001,92.5,0,60329,51920.192982456138,1,47,1003,1,775,1003,0.93149038461538458,1,711,973,0.73072970195272358,1]
["Census Tract 9513, Lincoln County, Oregon",41,41,41041,9513,41041951300,"Balance Rural",0,3,0,0,55,2483,2538,97.8,0,230,1043,22.051773729626078,0,1930,1783.3200000000002,92.4,0,57386,51920.192982456138,1,31,1265,0,1012,1265,0.87467588591184098,1,813,1043,0.77948226270373921,1]
["Census Tract 9514, Lincoln County, Oregon",41,41,41041,9514,41041951400,"Balance Rural",1,1,0,0,406,3000,3406,88.1,0,416,1219,34.126333059885148,1,2300,2081.5,90.5,0,60511,51920.192982456138,1,19,1380,0,307,1380,0.20223978919631094,0,803,1219,0.6587366694011485,0]
["Census Tract 9515, Lincoln County, Oregon",41,41,41041,9515,41041951500,"Balance Rural",0,1,0,0,533,2698,3231,83.5,0,276,1383,19.956616052060738,0,2754,2594.268,94.2,0,48493,51920.192982456138,0,18,1218,0,123,1218,0.19431279620853081,0,1107,1383,0.80043383947939262,1]
["Census Tract 9516, Lincoln County, Oregon",41,41,41041,9516,41041951600,"Balance Rural",0,2,0,0,422,2921,3343,87.4,0,478,1610,29.689440993788818,0,2700,2446.1999999999998,90.6,0,46333,51920.192982456138,0,45,1296,1,467,1296,0.31050531914893614,0,1132,1610,0.70310559006211182,1]
["Census Tract 9517, Lincoln County, Oregon",41,41,41041,9517,41041951700,"Balance Rural",0,2,0,0,162,1681,1843,91.2,0,253,872,29.013761467889911,0,1553,1447.3960000000002,93.2,0,50822,51920.192982456138,1,20,741,0,607,741,0.58647342995169083,0,619,872,0.70986238532110091,1]
["Census Tract 9518, Lincoln County, Oregon",41,41,41041,9518,41041951800,"Balance Rural",1,1,0,0,1010,2764,3774,73.2,1,365,1471,24.813052345343305,0,2682,2448.6660000000002,91.3,0,48387,51920.192982456138,0,22,1452,0,564,1452,0.36293436293436293,0,1106,1471,0.75186947654656699,1]
["Census Tract 9901, Lincoln County, Oregon",41,41,41041,9901,41041990100,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 201, Linn County, Oregon",41,43,41043,201,41043020100,"Balance Rural",2,4,1,0,1914,8679,10593,81.900000000000006,1,1034,4038,25.606736007924713,0,7529,6776.1,90,0,73543,51920.192982456138,1,48,5937,1,5554,5937,1.247809481015502,1,3004,4038,0.74393263992075287,1]
["Census Tract 202, Linn County, Oregon",41,43,41043,202,41043020200,"Balance Urban",2,2,0,0,464,1567,2031,77.2,1,393,864,45.486111111111107,1,1420,1333.38,93.9,0,5952,54176.261904761908,0,46,1198,1,2577,1198,2.5899497487437184,1,471,864,0.54513888888888884,0]
["Census Tract 203, Linn County, Oregon",41,43,41043,203,41043020300,"Balance Urban",0,3,0,0,870,6717,7587,88.5,0,886,2901,30.541192692175112,0,5519,5292.7210000000005,95.9,0,73365,54176.261904761908,1,62,3919,1,2864,3919,0.72378064190042957,0,2015,2901,0.69458807307824888,1]
["Census Tract 204, Linn County, Oregon",41,43,41043,204,41043020400,"Balance Urban",4,1,1,1,770,3191,3961,80.599999999999994,0,1016,1794,56.633221850613161,1,2686,2369.0520000000001,88.2,1,36656,54176.261904761908,0,14,2063,0,3917,2063,2.0242894056847547,1,778,1794,0.43366778149386848,0]
["Census Tract 205, Linn County, Oregon",41,43,41043,205,41043020500,"Balance Urban",3,1,0,0,1180,2796,3976,70.3,1,841,1713,49.095154699357849,1,2724,2290.884,84.1,1,43537,54176.261904761908,0,18,1874,0,3875,1874,2.3217495506291193,1,872,1713,0.50904845300642143,0]
["Census Tract 206, Linn County, Oregon",41,43,41043,206,41043020600,"Balance Urban",1,1,0,0,1311,7541,8852,85.2,0,1419,3408,41.637323943661968,1,5591,5082.2190000000001,90.9,0,57642,54176.261904761908,1,36,4013,0,1280,4013,0.30636668262326472,0,1989,3408,0.58362676056338025,0]
["Census Tract 207, Linn County, Oregon",41,43,41043,207,41043020700,"Balance Urban",1,0,0,0,1188,4853,6041,80.3,0,874,2157,40.519239684747333,1,3847,3504.6169999999997,91.1,0,49928,54176.261904761908,0,15,3102,0,1019,3102,0.46360327570518656,0,1283,2157,0.59480760315252668,0]
["Census Tract 208.01, Linn County, Oregon",41,43,41043,208.01,41043020801,"Balance Urban",4,1,0,1,704,2023,2727,74.2,1,728,1070,68.037383177570092,1,1844,1639.3160000000003,88.9,1,39139,54176.261904761908,0,6,1443,0,1299,1443,1.1344978165938864,1,342,1070,0.31962616822429907,0]
["Census Tract 208.02, Linn County, Oregon",41,43,41043,208.02,41043020802,"Balance Urban",3,0,0,0,1804,4914,6718,73.099999999999994,1,1655,2418,68.444995864350702,1,4427,3931.1759999999999,88.8,1,51806,54176.261904761908,0,22,3219,0,2178,3219,0.7734375,0,763,2418,0.31555004135649295,0]
["Census Tract 301, Linn County, Oregon",41,43,41043,301,41043030100,"Balance Rural",0,3,0,0,459,5307,5766,92,0,504,2188,23.03473491773309,0,4058,3802.346,93.7,0,62500,51920.192982456138,1,52,2593,1,1256,2593,0.44665718349928879,0,1684,2188,0.76965265082266909,1]
["Census Tract 302, Linn County, Oregon",41,43,41043,302,41043030200,"Balance Rural",2,3,0,0,1235,5408,6643,81.400000000000006,1,579,2417,23.955316508067853,0,4863,4279.4399999999996,88,1,58275,51920.192982456138,1,32,2834,1,1366,2834,0.41494532199270961,0,1838,2417,0.76044683491932152,1]
["Census Tract 303, Linn County, Oregon",41,43,41043,303,41043030300,"Balance Rural",1,3,0,0,168,2340,2508,93.3,0,183,901,20.310765815760266,0,1878,1671.42,89,1,63935,51920.192982456138,1,46,1055,1,307,1055,0.30396039603960395,0,718,901,0.79689234184239732,1]
["Census Tract 304.01, Linn County, Oregon",41,43,41043,304.01,41043030401,"Balance Rural",1,1,0,0,923,6493,7416,87.6,0,733,2653,27.629099133056918,0,4970,4115.16,82.8,1,47154,51920.192982456138,0,10,2417,0,1379,2417,0.53909304143862391,0,1920,2653,0.72370900866943089,1]
["Census Tract 304.02, Linn County, Oregon",41,43,41043,304.02,41043030402,"Balance Rural",2,0,0,0,732,6465,7197,89.8,0,930,2893,32.146560663670932,1,5101,4335.8499999999995,85,1,48712,51920.192982456138,0,19,2919,0,919,2919,0.32681365576102417,0,1963,2893,0.67853439336329069,0]
["Census Tract 305, Linn County, Oregon",41,43,41043,305,41043030500,"Balance Rural",0,1,0,0,366,4260,4626,92.1,0,309,1719,17.975567190226876,0,3328,3008.5120000000002,90.4,0,6679,51920.192982456138,0,22,2305,0,713,2305,0.37824933687002654,0,1410,1719,0.82024432809773129,1]
["Census Tract 306, Linn County, Oregon",41,43,41043,306,41043030600,"Balance Rural",1,3,0,0,1294,6671,7965,83.8,0,671,2655,25.273069679849343,0,4995,4235.76,84.8,1,5431,51920.192982456138,0,38,3685,1,3383,3685,0.95890022675736963,1,1984,2655,0.74726930320150664,1]
["Census Tract 307, Linn County, Oregon",41,43,41043,307,41043030700,"Balance Rural",0,4,0,0,243,3660,3903,93.8,0,351,1686,20.818505338078293,0,3050,2863.9500000000003,93.9,0,65759,51920.192982456138,1,52,1910,1,2393,1910,1.3816397228637414,1,1335,1686,0.79181494661921703,1]
["Census Tract 308, Linn County, Oregon",41,43,41043,308,41043030800,"Balance Rural",1,3,0,0,1205,7751,8956,86.5,0,1718,3283,52.33018580566555,1,5661,5077.9170000000004,89.7,0,49329,51920.192982456138,1,35,4239,1,4001,4239,1.1324653269176337,1,1565,3283,0.47669814194334448,0]
["Census Tract 309.02, Linn County, Oregon",41,43,41043,309.02,41043030902,"Balance Rural",0,2,0,0,620,6612,7232,91.4,0,586,2815,20.817051509769094,0,5846,5302.3220000000001,90.7,0,58151,51920.192982456138,1,30,3253,0,1291,3253,0.42833443928334441,0,2229,2815,0.79182948490230909,1]
["Census Tract 309.03, Linn County, Oregon",41,43,41043,309.02999999999997,41043030903,"Balance Urban",1,0,0,0,627,5208,5835,89.3,0,1061,2514,42.203659506762129,1,4410,4043.9700000000003,91.7,0,42917,54176.261904761908,0,25,2766,0,1610,2766,0.57768209544312876,0,1453,2514,0.57796340493237863,0]
["Census Tract 309.04, Linn County, Oregon",41,43,41043,309.04000000000002,41043030904,"Balance Urban",1,2,0,0,788,3727,4515,82.5,0,543,1675,32.417910447761194,0,3103,2746.1550000000002,88.5,1,53381,54176.261904761908,1,22,1997,0,693,1997,0.40933254577672773,0,1132,1675,0.67582089552238811,1]
["Census Tract 9400, Malheur County, Oregon",41,45,41045,9400,41045940000,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 9702, Malheur County, Oregon",41,45,41045,9702,41045970200,"Balance Rural",2,1,0,0,1668,3007,4675,64.3,1,368,1747,21.064682312535776,0,3098,2670.4760000000001,86.2,1,47689,51920.192982456138,0,3,1954,0,995,1954,0.53783783783783778,0,1379,1747,0.78935317687464224,1]
["Census Tract 9703, Malheur County, Oregon",41,45,41045,9703,41045970300,"Balance Rural",5,2,1,1,1736,2626,4362,60.2,1,945,1785,52.941176470588239,1,2725,2351.6750000000002,86.3,1,37282,51920.192982456138,0,37,1907,1,2587,1907,1.3523261892315734,1,840,1785,0.47058823529411764,0]
["Census Tract 9704, Malheur County, Oregon",41,45,41045,9704,41045970400,"Balance Rural",4,1,0,1,2897,2233,5130,43.5,1,1084,1708,63.46604215456675,1,2730,1984.7100000000003,72.7,1,31833,51920.192982456138,0,3,2155,0,4818,2155,2.3456669912366115,1,624,1708,0.36533957845433257,0]
["Census Tract 9705, Malheur County, Oregon",41,45,41045,9705,41045970500,"Balance Rural",4,0,1,0,2661,2032,4693,43.3,1,661,1704,38.791079812206576,1,2739,1980.297,72.3,1,44198,51920.192982456138,0,25,2035,0,1173,2035,0.44634703196347031,0,1043,1704,0.61208920187793425,0]
["Census Tract 9706, Malheur County, Oregon",41,45,41045,9706,41045970600,"Balance Rural",3,2,0,0,792,3404,4196,81.099999999999994,1,636,1511,42.091330244870946,1,2781,2361.0690000000004,84.9,1,4545,51920.192982456138,0,38,1873,1,1316,1873,0.71019967620075553,1,875,1511,0.5790866975512905,0]
["Census Tract 9707, Malheur County, Oregon",41,45,41045,9707,41045970700,"Balance Rural",3,1,0,0,417,1158,1575,73.5,1,221,628,35.191082802547768,1,1062,925.00199999999995,87.1,1,46375,51920.192982456138,0,50,617,1,299,617,0.37235367372353673,0,407,628,0.64808917197452232,0]
["Census Tract 9709, Malheur County, Oregon",41,45,41045,9709,41045970900,"Balance Rural",2,3,0,0,1650,4131,5781,71.5,1,282,979,28.804902962206334,0,4630,3754.93,81.099999999999994,1,51906,51920.192982456138,1,4,1195,0,1544,1195,1.0218398411647915,1,697,979,0.71195097037793664,1]
["Census Tract 2, Marion County, Oregon",41,47,41047,2,41047000200,"PJ",2,2,1,0,776,2779,3555,78.2,0,925,1313,70.449352627570448,1,2113,2017.9150000000002,95.5,0,53606,53783.823529411762,1,37,1991,0,26439,1991,14.222162452931684,1,388,1313,0.2955064737242955,0]
["Census Tract 3, Marion County, Oregon",41,47,41047,3,41047000300,"PJ",5,0,1,1,1747,2730,4477,61,1,1145,1886,60.710498409331912,1,3131,2432.7870000000003,77.7,1,3948,53783.823529411762,0,16,2474,0,2392,2474,0.84255019373018669,0,741,1886,0.3928950159066808,0]
["Census Tract 4, Marion County, Oregon",41,47,41047,4,41047000400,"PJ",4,1,0,1,2877,2934,5811,50.5,1,1397,1808,77.267699115044252,1,3356,2409.6079999999997,71.8,1,43132,53783.823529411762,0,7,2684,0,6431,2684,2.8009581881533103,1,411,1808,0.22732300884955753,0]
["Census Tract 5.01, Marion County, Oregon",41,47,41047,5.01,41047000501,"PJ",3,2,0,1,2242,1697,3939,43.1,1,351,1089,32.231404958677686,0,2401,1735.923,72.3,1,51308,53783.823529411762,1,29,1700,0,900,1700,0.56214865708931916,0,738,1089,0.6776859504132231,1]
["Census Tract 5.02, Marion County, Oregon",41,47,41047,5.0199999999999996,41047000502,"PJ",4,0,0,1,3275,2479,5754,43.1,1,1238,1801,68.739589117157124,1,3351,2352.402,70.2,1,32390,53783.823529411762,0,7,2896,0,2038,2896,0.79733959311424096,0,563,1801,0.31260410882842865,0]
["Census Tract 6, Marion County, Oregon",41,47,41047,6,41047000600,"PJ",0,2,0,0,1263,3412,4675,73,0,826,2018,40.931615460852328,0,3334,3057.2780000000002,91.7,0,43765,53783.823529411762,0,44,2605,1,1547,2605,0.55747747747747745,0,1192,2018,0.59068384539147667,1]
["Census Tract 7.01, Marion County, Oregon",41,47,41047,7.01,41047000701,"PJ",4,1,0,1,4001,4592,8593,53.4,1,1084,1975,54.886075949367083,1,6337,5266.0469999999996,83.1,1,38882,53783.823529411762,0,1,2909,0,6074,2909,2.4179936305732483,1,891,1975,0.45113924050632909,0]
["Census Tract 9, Marion County, Oregon",41,47,41047,9,41047000900,"PJ",2,0,0,0,1916,3809,5725,66.5,1,1433,2243,63.887650468123049,1,3615,3322.1849999999999,91.9,0,46812,53783.823529411762,0,27,2792,0,3105,2792,0.99201277955271561,0,810,2243,0.36112349531876953,0]
["Census Tract 10, Marion County, Oregon",41,47,41047,10,41047001000,"PJ",5,1,1,1,1957,2509,4466,56.2,1,1003,1614,62.143742255266417,1,2722,2251.0940000000001,82.7,1,41780,53783.823529411762,0,9,2064,0,17424,2064,8.9399692149820424,1,611,1614,0.37856257744733579,0]
["Census Tract 11, Marion County, Oregon",41,47,41047,11,41047001100,"PJ",1,2,0,0,720,4120,4840,85.1,0,986,1999,49.324662331165584,1,3454,3319.2939999999999,96.1,0,60933,53783.823529411762,1,64,2508,1,1794,2508,0.76633917129431872,0,1013,1999,0.50675337668834419,0]
["Census Tract 12, Marion County, Oregon",41,47,41047,12,41047001200,"PJ",0,4,0,0,619,2891,3510,82.4,0,741,1650,44.909090909090907,0,2670,2565.87,96.1,0,53778,53783.823529411762,1,54,2020,1,1987,2020,1.1743498817966902,1,909,1650,0.5509090909090909,1]
["Census Tract 13, Marion County, Oregon",41,47,41047,13,41047001300,"PJ",1,2,0,0,708,3495,4203,83.2,0,917,1889,48.544203282159877,1,2933,2915.4020000000005,99.4,0,70448,53783.823529411762,1,88,2510,1,1568,2510,0.67296137339055795,0,972,1889,0.5145579671784013,0]
["Census Tract 14.01, Marion County, Oregon",41,47,41047,14.01,41047001401,"PJ",0,3,0,0,1561,4688,6249,75,0,566,2358,24.003392705682781,0,4658,4187.5420000000004,89.9,0,65697,53783.823529411762,1,56,2939,1,1155,2939,0.40540540540540543,0,1792,2358,0.7599660729431722,1]
["Census Tract 14.02, Marion County, Oregon",41,47,41047,14.02,41047001402,"PJ",0,3,0,0,1462,4530,5992,75.599999999999994,0,932,2308,40.381282495667243,0,4216,3920.88,93,0,68191,53783.823529411762,1,47,3308,1,846,3308,0.28143712574850299,0,1376,2308,0.59618717504332752,1]
["Census Tract 15.01, Marion County, Oregon",41,47,41047,15.01,41047001501,"PJ",0,3,0,0,1128,3805,4933,77.099999999999994,0,617,1740,35.459770114942529,0,3204,2976.5160000000001,92.9,0,71460,53783.823529411762,1,63,2392,1,1616,2392,0.82197355035605291,0,1123,1740,0.64540229885057476,1]
["Census Tract 15.02, Marion County, Oregon",41,47,41047,15.02,41047001502,"PJ",3,2,0,0,1878,3855,5733,67.2,1,1005,1928,52.126556016597512,1,3584,3021.3119999999999,84.3,1,62935,53783.823529411762,1,53,2957,1,939,2957,0.33740567732662596,0,923,1928,0.47873443983402492,0]
["Census Tract 15.03, Marion County, Oregon",41,47,41047,15.03,41047001503,"PJ",3,0,0,0,1856,2817,4673,60.3,1,992,1775,55.887323943661968,1,2888,2486.5679999999998,86.1,1,44458,53783.823529411762,0,13,2115,0,1340,2115,0.50911854103343468,0,783,1775,0.44112676056338029,0]
["Census Tract 16.01, Marion County, Oregon",41,47,41047,16.010000000000002,41047001601,"PJ",2,2,0,0,3442,4787,8229,58.2,1,877,2750,31.890909090909091,0,5235,4324.1099999999997,82.6,1,60781,53783.823529411762,1,32,3755,0,1600,3755,0.46069680391592283,0,1873,2750,0.68109090909090908,1]
["Census Tract 16.02, Marion County, Oregon",41,47,41047,16.02,41047001602,"PJ",4,0,0,1,7388,3931,11319,34.700000000000003,1,2698,3656,73.796498905908095,1,6397,4222.0200000000004,66,1,38311,53783.823529411762,0,16,5371,0,2688,5371,0.68102356219913862,0,958,3656,0.26203501094091902,0]
["Census Tract 16.03, Marion County, Oregon",41,47,41047,16.03,41047001603,"PJ",2,2,0,0,3844,3573,7417,48.2,1,575,2332,24.656946826758148,0,4780,3532.4200000000005,73.900000000000006,1,66935,53783.823529411762,1,43,3373,0,721,3373,0.22001830942935613,0,1757,2332,0.75343053173241847,1]
["Census Tract 16.04, Marion County, Oregon",41,47,41047,16.04,41047001604,"PJ",3,0,0,0,4971,3509,8480,41.4,1,1400,2942,47.586675730795378,1,4985,3858.3900000000003,77.400000000000006,1,47500,53783.823529411762,0,26,4167,0,3380,4167,0.83067092651757191,0,1542,2942,0.5241332426920462,0]
["Census Tract 17.01, Marion County, Oregon",41,47,41047,17.010000000000002,41047001701,"PJ",4,1,0,1,3971,3048,7019,43.4,1,1848,2472,74.757281553398059,1,4496,3327.04,74,1,4030,53783.823529411762,0,15,3355,0,4085,3355,1.3088753604613905,1,624,2472,0.25242718446601942,0]
["Census Tract 17.02, Marion County, Oregon",41,47,41047,17.02,41047001702,"PJ",2,1,0,0,3417,2789,6206,44.9,1,694,1756,39.521640091116176,0,3876,2949.636,76.099999999999994,1,5420,53783.823529411762,0,13,3010,0,937,3010,0.35831739961759085,0,1062,1756,0.60478359908883828,1]
["Census Tract 17.03, Marion County, Oregon",41,47,41047,17.03,41047001703,"PJ",2,2,0,0,2041,2682,4723,56.8,1,227,1456,15.590659340659341,0,2990,2535.52,84.8,1,64600,53783.823529411762,1,38,2363,0,328,2363,0.14273281114012185,0,1229,1456,0.84409340659340659,1]
["Census Tract 18.01, Marion County, Oregon",41,47,41047,18.010000000000002,41047001801,"PJ",3,0,0,0,3982,2904,6886,42.2,1,1241,2450,50.65306122448979,1,4484,3349.5479999999998,74.7,1,45299,53783.823529411762,0,14,3208,0,1493,3208,0.41773922775601569,0,1209,2450,0.49346938775510202,0]
["Census Tract 18.02, Marion County, Oregon",41,47,41047,18.02,41047001802,"PJ",2,2,0,0,5176,3957,9133,43.3,1,1175,2640,44.507575757575758,0,5617,4476.7489999999998,79.7,1,64979,53783.823529411762,1,34,5136,0,1239,5136,0.2917353425947728,0,1465,2640,0.55492424242424243,1]
["Census Tract 18.03, Marion County, Oregon",41,47,41047,18.03,41047001803,"PJ",2,2,0,0,1835,3025,4860,62.2,1,301,1107,27.190605239385729,0,3325,2726.5,82,1,35919,53783.823529411762,0,2,1367,0,2819,1367,2.0295176385889131,1,806,1107,0.72809394760614277,1]
["Census Tract 20, Marion County, Oregon",41,47,41047,20,41047002000,"PJ",0,3,0,0,2278,8316,10594,78.5,0,1582,4186,37.792642140468232,0,7163,6518.33,91,0,60781,53783.823529411762,1,66,4766,1,2255,4766,0.49790240671229852,0,2604,4186,0.62207357859531776,1]
["Census Tract 21.01, Marion County, Oregon",41,47,41047,21.01,41047002101,"PJ",1,1,0,0,478,1584,2062,76.8,0,756,1036,72.972972972972968,1,1482,1375.2959999999998,92.8,0,42268,53783.823529411762,0,68,1335,1,834,1335,0.71587982832618025,0,280,1036,0.27027027027027029,0]
["Census Tract 21.02, Marion County, Oregon",41,47,41047,21.02,41047002102,"PJ",1,1,0,0,754,5356,6110,87.7,0,1136,2403,47.274240532667498,1,4093,3859.6989999999996,94.3,0,60679,53783.823529411762,1,41,3199,0,1239,3199,0.43185779017079123,0,1267,2403,0.527257594673325,0]
["Census Tract 22.01, Marion County, Oregon",41,47,41047,22.01,41047002201,"PJ",0,3,0,0,263,1990,2253,88.3,0,187,841,22.235434007134362,0,1511,1476.2470000000001,97.7,0,88594,53783.823529411762,1,53,1215,1,187,1215,0.16065292096219932,0,654,841,0.77764565992865631,1]
["Census Tract 22.02, Marion County, Oregon",41,47,41047,22.02,41047002202,"PJ",0,3,0,0,1178,5672,6850,82.8,0,921,2633,34.979111279908849,0,4767,4719.33,99,0,79897,53783.823529411762,1,70,3373,1,1039,3373,0.30397893504973666,0,1712,2633,0.65020888720091152,1]
["Census Tract 23.01, Marion County, Oregon",41,47,41047,23.01,41047002301,"Balance Rural",1,2,0,0,620,2933,3553,82.5,0,453,1312,34.527439024390247,1,2479,2355.0500000000002,95,0,71964,51920.192982456138,1,50,1842,1,432,1842,0.26799007444168732,0,859,1312,0.65472560975609762,0]
["Census Tract 23.03, Marion County, Oregon",41,47,41047,23.03,41047002303,"PJ",0,3,0,0,1651,6196,7847,79,0,882,2809,31.399074403702386,0,5055,4650.6000000000004,92,0,62973,53783.823529411762,1,56,3818,1,660,3818,0.16918738784926943,0,1927,2809,0.68600925596297613,1]
["Census Tract 23.04, Marion County, Oregon",41,47,41047,23.04,41047002304,"PJ",0,3,0,0,1200,5694,6894,82.6,0,966,2621,36.856161770316675,0,4881,4680.8790000000008,95.9,0,72747,53783.823529411762,1,86,3393,1,444,3393,0.14914343298622776,0,1655,2621,0.63143838229683324,1]
["Census Tract 24, Marion County, Oregon",41,47,41047,24,41047002400,"PJ",0,3,0,0,565,3269,3834,85.3,0,259,1504,17.220744680851062,0,2796,2720.5079999999998,97.3,0,95972,53783.823529411762,1,68,1683,1,788,1683,0.47129186602870815,0,1245,1504,0.82779255319148937,1]
["Census Tract 25.01, Marion County, Oregon",41,47,41047,25.01,41047002501,"PJ",0,3,0,0,1793,8058,9851,81.8,0,1245,3636,34.240924092409244,0,6499,5998.5770000000002,92.3,0,82214,53783.823529411762,1,62,4743,1,561,4743,0.12663656884875846,0,2391,3636,0.65759075907590758,1]
["Census Tract 25.02, Marion County, Oregon",41,47,41047,25.02,41047002502,"PJ",2,2,0,0,2095,3474,5569,62.4,1,481,1999,24.062031015507753,0,3936,3062.2080000000001,77.8,1,6025,53783.823529411762,0,20,2685,0,3677,2685,1.6284322409211691,1,1518,1999,0.75937968984492243,1]
["Census Tract 26, Marion County, Oregon",41,47,41047,26,41047002600,"Balance Rural",0,4,0,0,99,1980,2079,95.2,0,150,682,21.994134897360702,0,1395,1300.1400000000001,93.2,0,93594,51920.192982456138,1,39,1011,1,1102,1011,1.214994487320838,1,532,682,0.78005865102639294,1]
["Census Tract 27, Marion County, Oregon",41,47,41047,27,41047002700,"Balance Rural",0,3,0,0,1015,7934,8949,88.7,0,424,3245,13.066255778120183,0,6707,6358.2359999999999,94.8,0,89606,51920.192982456138,1,43,4609,1,1874,4609,0.4797747055811572,0,2821,3245,0.86933744221879816,1]
["Census Tract 28, Marion County, Oregon",41,47,41047,28,41047002800,"PJ",0,1,0,0,894,3445,4339,79.400000000000006,0,495,1546,32.018111254851227,0,3058,2880.636,94.2,0,7928,53783.823529411762,0,40,2211,0,388,2211,0.20399579390115669,0,1051,1546,0.67981888745148766,1]
["Census Tract 101, Marion County, Oregon",41,47,41047,101,41047010100,"Balance Rural",2,3,0,0,287,1238,1525,81.2,1,146,481,30.353430353430355,1,1031,934.0859999999999,90.6,0,91648,51920.192982456138,1,34,758,1,1327,758,1.721141374837873,1,335,481,0.69646569646569645,0]
["Census Tract 102.01, Marion County, Oregon",41,47,41047,102.01,41047010201,"Balance Rural",1,4,0,0,637,2084,2721,76.599999999999994,1,202,1086,18.600368324125231,0,2199,2020.8810000000001,91.9,0,80938,51920.192982456138,1,52,1469,1,1061,1469,0.80500758725341426,1,884,1086,0.81399631675874773,1]
["Census Tract 102.02, Marion County, Oregon",41,47,41047,102.02,41047010202,"Balance Rural",2,4,0,0,2957,4999,7956,62.8,1,504,2658,18.961625282167045,0,5320,4490.0800000000008,84.4,1,59908,51920.192982456138,1,44,3745,1,4007,3745,1.1081305309734513,1,2154,2658,0.81038374717832962,1]
["Census Tract 103.03, Marion County, Oregon",41,47,41047,103.03,41047010303,"Balance Rural",3,4,1,0,2716,1899,4615,41.1,1,295,1229,24.003254678600488,0,2771,2166.922,78.2,1,66754,51920.192982456138,1,32,2349,1,3101,2349,1.1383994126284875,1,934,1229,0.75996745321399517,1]
["Census Tract 103.04, Marion County, Oregon",41,47,41047,103.04,41047010304,"Balance Urban",2,2,0,0,4914,1803,6717,26.8,1,626,1715,36.501457725947525,0,3889,2500.627,64.3,1,62900,54176.261904761908,1,29,3895,0,695,3895,0.20080901473562554,0,1089,1715,0.63498542274052483,1]
["Census Tract 103.05, Marion County, Oregon",41,47,41047,103.05,41047010305,"Balance Urban",4,1,1,0,3021,1680,4701,35.700000000000003,1,624,1244,50.160771704180064,1,2434,1677.0260000000001,68.900000000000006,1,47381,54176.261904761908,0,16,2061,0,2966,2061,1.3750579508576728,1,620,1244,0.49839228295819937,0]
["Census Tract 103.06, Marion County, Oregon",41,47,41047,103.06,41047010306,"Balance Urban",4,0,0,1,6784,3449,10233,33.700000000000003,1,1554,2930,53.037542662116046,1,5588,3347.212,59.9,1,47552,54176.261904761908,0,16,3883,0,1867,3883,0.46721721721721721,0,1376,2930,0.46962457337883962,0]
["Census Tract 103.07, Marion County, Oregon",41,47,41047,103.07,41047010307,"Balance Urban",2,3,0,0,1490,4518,6008,75.2,1,189,2545,7.4263261296660126,0,4634,4073.2860000000005,87.9,1,50614,54176.261904761908,0,58,2362,1,3531,2362,1.4548825710754016,1,2356,2545,0.92573673870333983,1]
["Census Tract 104, Marion County, Oregon",41,47,41047,104,41047010400,"Balance Rural",3,2,0,0,1462,3512,4974,70.599999999999994,1,711,1783,39.876612450925407,1,3593,3003.748,83.6,1,47201,51920.192982456138,0,36,2232,1,2486,2232,1.0752595155709344,1,1072,1783,0.60123387549074592,0]
["Census Tract 105.01, Marion County, Oregon",41,47,41047,105.01,41047010501,"Balance Rural",1,3,0,0,295,6101,6396,95.4,0,250,2120,11.79245283018868,0,4097,3625.8450000000003,88.5,1,82625,51920.192982456138,1,45,2821,1,591,2821,0.21816168327796234,0,1870,2120,0.88207547169811318,1]
["Census Tract 105.02, Marion County, Oregon",41,47,41047,105.02,41047010502,"Balance Rural",1,2,0,0,922,5246,6168,85.1,0,754,2413,31.247409863240776,1,4173,4060.3289999999997,97.3,0,63701,51920.192982456138,1,61,2851,1,774,2851,0.24501424501424501,0,1659,2413,0.68752590136759217,0]
["Census Tract 105.03, Marion County, Oregon",41,47,41047,105.03,41047010503,"Balance Rural",2,3,0,0,559,3863,4422,87.4,0,507,1419,35.729386892177587,1,2704,2368.7040000000002,87.6,1,67310,51920.192982456138,1,37,2009,1,3204,2009,1.9512789281364189,1,912,1419,0.64270613107822405,0]
["Census Tract 106, Marion County, Oregon",41,47,41047,106,41047010600,"Balance Rural",0,2,0,0,201,2088,2289,91.2,0,186,1027,18.111002921129504,0,1960,1844.36,94.1,0,53715,51920.192982456138,1,14,1040,0,413,1040,0.38526119402985076,0,841,1027,0.81888997078870496,1]
["Census Tract 107.01, Marion County, Oregon",41,47,41047,107.01,41047010701,"Balance Rural",3,1,0,0,2380,5821,8201,71,1,1361,2990,45.518394648829428,1,5489,4769.9410000000007,86.9,1,6476,51920.192982456138,0,21,3973,0,3210,3973,0.78369140625,1,1629,2990,0.5448160535117057,0]
["Census Tract 107.02, Marion County, Oregon",41,47,41047,107.02,41047010702,"Balance Rural",0,2,0,0,958,5947,6905,86.1,0,557,2445,22.781186094069529,0,4888,4394.3119999999999,89.9,0,66182,51920.192982456138,1,23,3033,0,1325,3033,0.49868272487768162,0,1888,2445,0.77218813905930472,1]
["Census Tract 108.01, Marion County, Oregon",41,47,41047,108.01,41047010801,"Balance Rural",1,2,0,0,1078,5210,6288,82.9,0,687,2171,31.644403500690927,1,4223,3779.585,89.5,0,63219,51920.192982456138,1,38,2922,1,1154,2922,0.40041637751561415,0,1484,2171,0.68355596499309079,0]
["Census Tract 108.02, Marion County, Oregon",41,47,41047,108.02,41047010802,"Balance Rural",2,3,0,0,1690,5648,7338,77,1,653,2374,27.506318449873628,0,4861,4253.375,87.5,1,67474,51920.192982456138,1,32,3441,1,940,3441,0.31084656084656087,0,1721,2374,0.72493681550126365,1]
["Census Tract 9701, Morrow County, Oregon",41,49,41049,9701,41049970100,"Balance Rural",2,2,0,0,4191,4186,8377,50,1,813,2880,28.229166666666668,0,5075,3527.1250000000005,69.5,1,5614,51920.192982456138,0,25,3814,0,3982,3814,1.0478947368421052,1,2067,2880,0.71770833333333328,1]
["Census Tract 9702, Morrow County, Oregon",41,49,41049,9702,41049970200,"Balance Rural",1,3,0,0,414,2512,2926,85.9,0,419,1228,34.120521172638433,1,2099,1907.991,90.9,0,51144,51920.192982456138,1,42,1367,1,1097,1367,0.72745358090185674,1,809,1228,0.65879478827361559,0]
["Census Tract 1, Multnomah County, Oregon",41,51,41051,1,41051000100,"Portland Metro",0,3,0,0,803,5847,6650,87.9,0,1059,2938,36.044928522804632,0,5117,5050.4790000000003,98.7,0,91286,76370.483050847455,1,88,3753,1,2796,3753,0.83888388838883887,0,1879,2938,0.63955071477195369,1]
["Census Tract 2, Multnomah County, Oregon",41,51,41051,2,41051000200,"Portland Metro",1,1,0,0,1130,5259,6389,82.3,0,1821,3146,57.883026064844245,1,4855,4719.0600000000004,97.2,0,66910,76370.483050847455,0,74,3679,1,1497,3679,0.46089901477832512,0,1325,3146,0.42116973935155755,0]
["Census Tract 3.01, Multnomah County, Oregon",41,51,41051,3.01,41051000301,"Portland Metro",1,0,0,0,1506,4271,5777,73.900000000000006,0,1230,2077,59.220028887818962,1,3573,3390.777,94.9,0,63958,76370.483050847455,0,42,3427,0,3097,3427,1.0424099629754291,0,847,2077,0.40779971112181029,0]
["Census Tract 3.02, Multnomah County, Oregon",41,51,41051,3.02,41051000302,"Portland Metro",0,3,0,0,930,6648,7578,87.7,0,272,2696,10.089020771513352,0,5284,5188.8880000000008,98.2,0,143269,76370.483050847455,1,97,4020,1,911,4020,0.24005270092226613,0,2424,2696,0.89910979228486643,1]
["Census Tract 4.01, Multnomah County, Oregon",41,51,41051,4.01,41051000401,"Portland Metro",0,3,0,0,492,3286,3778,87,0,377,1512,24.933862433862434,0,2904,2805.2640000000001,96.6,0,83636,76370.483050847455,1,86,2255,1,901,2255,0.40277156906571299,0,1135,1512,0.7506613756613757,1]
["Census Tract 4.02, Multnomah County, Oregon",41,51,41051,4.0199999999999996,41051000402,"Portland Metro",0,2,0,0,634,3001,3635,82.6,0,569,1531,37.165251469627698,0,2668,2545.2720000000004,95.4,0,69420,76370.483050847455,0,81,2112,1,314,2112,0.14416896235078053,0,962,1531,0.62834748530372309,1]
["Census Tract 5.01, Multnomah County, Oregon",41,51,41051,5.01,41051000501,"Portland Metro",1,2,0,0,967,3360,4327,77.7,0,599,1695,35.339233038348084,0,3221,2927.8890000000001,90.9,1,71101,76370.483050847455,0,66,2670,1,303,2670,0.12423124231242312,0,1096,1695,0.64660766961651917,1]
["Census Tract 5.02, Multnomah County, Oregon",41,51,41051,5.0199999999999996,41051000502,"Portland Metro",3,0,0,0,1670,3254,4924,66.099999999999994,1,784,1895,41.37203166226913,1,3689,3309.0329999999999,89.7,1,68779,76370.483050847455,0,55,3148,0,1251,3148,0.43802521008403361,0,1111,1895,0.58627968337730874,0]
["Census Tract 6.01, Multnomah County, Oregon",41,51,41051,6.01,41051000601,"Portland Metro",3,0,0,0,2502,3348,5850,57.2,1,849,1996,42.53507014028056,1,4070,3345.5400000000004,82.2,1,58906,76370.483050847455,0,53,3257,0,876,3257,0.28590078328981722,0,1147,1996,0.57464929859719438,0]
["Census Tract 6.02, Multnomah County, Oregon",41,51,41051,6.02,41051000602,"Portland Metro",2,1,0,0,3110,2969,6079,48.8,1,729,2104,34.648288973384027,0,4369,3399.0820000000003,77.8,1,6149,76370.483050847455,0,29,3502,0,910,3502,0.32488397001071045,0,1375,2104,0.65351711026615966,1]
["Census Tract 7.01, Multnomah County, Oregon",41,51,41051,7.01,41051000701,"Portland Metro",1,2,0,0,1373,3371,4744,71.099999999999994,1,699,2006,34.845463609172484,0,3451,3226.6850000000004,93.5,0,66635,76370.483050847455,0,82,2962,1,667,2962,0.22717983651226159,0,1307,2006,0.65154536390827522,1]
["Census Tract 7.02, Multnomah County, Oregon",41,51,41051,7.02,41051000702,"Portland Metro",2,2,0,0,1912,3720,5632,66.099999999999994,1,754,2084,36.18042226487524,0,4254,3913.6800000000003,92,1,69444,76370.483050847455,0,69,3334,1,651,3334,0.21956155143338954,0,1330,2084,0.63819577735124755,1]
["Census Tract 8.01, Multnomah County, Oregon",41,51,41051,8.01,41051000801,"Portland Metro",1,2,0,0,1340,3721,5061,73.5,0,1001,2203,45.4380390376759,1,3984,3840.5760000000005,96.4,0,74861,76370.483050847455,1,90,3400,1,1441,3400,0.50139178844815591,0,1202,2203,0.54561960962324108,0]
["Census Tract 8.02, Multnomah County, Oregon",41,51,41051,8.02,41051000802,"Portland Metro",2,1,0,0,1367,3672,5039,72.900000000000006,0,1193,2087,57.163392429324389,1,3852,3501.4680000000003,90.9,1,63944,76370.483050847455,0,69,3540,1,1050,3540,0.33849129593810445,0,894,2087,0.42836607570675611,0]
["Census Tract 9.01, Multnomah County, Oregon",41,51,41051,9.01,41051000901,"Portland Metro",1,2,0,0,1203,3592,4795,74.900000000000006,0,976,2049,47.632991703269887,1,3743,3675.6260000000002,98.2,0,90163,76370.483050847455,1,92,3253,1,1534,3253,0.63388429752066111,0,1073,2049,0.52367008296730111,0]
["Census Tract 9.02, Multnomah County, Oregon",41,51,41051,9.02,41051000902,"Portland Metro",2,1,0,1,1265,3616,4881,74.099999999999994,0,1237,2003,61.7573639540689,1,3624,3348.576,92.4,0,59764,76370.483050847455,0,66,3364,1,1482,3364,0.51745810055865926,0,766,2003,0.38242636045931105,0]
["Census Tract 10, Multnomah County, Oregon",41,51,41051,10,41051001000,"Portland Metro",1,3,0,0,1306,4833,6139,78.7,0,1397,2544,54.913522012578618,1,4880,4606.72,94.4,0,82217,76370.483050847455,1,78,4279,1,7566,4279,2.1134078212290501,1,1147,2544,0.45086477987421386,0]
["Census Tract 11.01, Multnomah County, Oregon",41,51,41051,11.01,41051001101,"Portland Metro",3,2,1,1,659,2046,2705,75.599999999999994,0,1466,1628,90.04914004914005,1,2461,2369.9429999999998,96.3,0,39207,76370.483050847455,0,71,1992,1,9627,1992,6.8373579545454541,1,162,1628,9.9508599508599513E-2,0]
["Census Tract 11.02, Multnomah County, Oregon",41,51,41051,11.02,41051001102,"Portland Metro",1,3,0,0,235,1239,1474,84.1,0,386,676,57.100591715976336,1,1164,1164,100,0,75956,76370.483050847455,1,96,1097,1,3544,1097,3.8230852211434736,1,290,676,0.42899408284023671,0]
["Census Tract 12.01, Multnomah County, Oregon",41,51,41051,12.01,41051001201,"Portland Metro",1,1,0,0,876,4509,5385,83.7,0,2435,2752,88.481104651162795,1,4339,4299.9489999999996,99.1,0,67472,76370.483050847455,0,92,3946,1,1910,3946,0.47583457897359244,0,317,2752,0.11518895348837209,0]
["Census Tract 12.02, Multnomah County, Oregon",41,51,41051,12.02,41051001202,"Portland Metro",0,3,0,0,408,3126,3534,88.5,0,502,1529,32.831916285153696,0,2882,2861.826,99.3,0,111467,76370.483050847455,1,98,2223,1,912,2223,0.38206954335986593,0,1027,1529,0.67168083714846305,1]
["Census Tract 13.01, Multnomah County, Oregon",41,51,41051,13.01,41051001301,"Portland Metro",1,2,0,0,464,3727,4191,88.9,0,1225,1938,63.209494324045409,1,3360,3272.6400000000003,97.4,0,80441,76370.483050847455,1,91,3100,1,1827,3100,0.69441277080957808,0,713,1938,0.36790505675954593,0]
["Census Tract 13.02, Multnomah County, Oregon",41,51,41051,13.02,41051001302,"Portland Metro",1,2,0,0,434,3166,3600,87.9,0,662,1481,44.699527346387576,1,2724,2661.3480000000004,97.7,0,89338,76370.483050847455,1,97,2302,1,1261,2302,0.60624999999999996,0,819,1481,0.5530047265361242,0]
["Census Tract 14, Multnomah County, Oregon",41,51,41051,14,41051001400,"Portland Metro",1,2,0,0,1110,4756,5866,81.099999999999994,0,1265,2573,49.164399533618344,1,4710,4450.9500000000007,94.5,0,83164,76370.483050847455,1,92,3932,1,1803,3932,0.58311772315653299,0,1308,2573,0.50835600466381659,0]
["Census Tract 15, Multnomah County, Oregon",41,51,41051,15,41051001500,"Portland Metro",0,3,0,0,513,3135,3648,85.9,0,387,1424,27.176966292134829,0,2602,2575.98,99,0,104643,76370.483050847455,1,97,2139,1,347,2139,0.18635875402792695,0,1037,1424,0.7282303370786517,1]
["Census Tract 16.01, Multnomah County, Oregon",41,51,41051,16.010000000000002,41051001601,"Portland Metro",2,2,0,0,1390,5037,6427,78.400000000000006,0,1086,2645,41.0586011342155,1,5021,4599.2359999999999,91.6,1,74957,76370.483050847455,1,75,3384,1,1354,3384,0.42916006339144214,0,1559,2645,0.589413988657845,0]
["Census Tract 16.02, Multnomah County, Oregon",41,51,41051,16.02,41051001602,"Portland Metro",3,1,0,1,1881,2664,4545,58.6,1,615,1763,34.883720930232556,0,3419,3148.8989999999999,92.1,1,50250,76370.483050847455,0,28,2578,0,1000,2578,0.45269352648257127,0,1148,1763,0.65116279069767447,1]
["Census Tract 17.01, Multnomah County, Oregon",41,51,41051,17.010000000000002,41051001701,"Portland Metro",0,2,0,0,1788,5030,6818,73.8,0,1056,2932,36.016371077762621,0,5160,4969.08,96.3,0,67652,76370.483050847455,0,79,4422,1,1763,4422,0.40068181818181819,0,1876,2932,0.63983628922237379,1]
["Census Tract 17.02, Multnomah County, Oregon",41,51,41051,17.02,41051001702,"Portland Metro",3,0,0,0,1739,2609,4348,60,1,719,1591,45.191703331238216,1,3039,2777.6460000000002,91.4,1,67375,76370.483050847455,0,36,2731,0,810,2731,0.34322033898305082,0,872,1591,0.5480829666876178,0]
["Census Tract 18.01, Multnomah County, Oregon",41,51,41051,18.010000000000002,41051001801,"Portland Metro",1,2,0,0,985,3665,4650,78.8,0,1395,2093,66.650740563784041,1,3719,3458.67,93,0,63117,76370.483050847455,0,65,2993,1,5891,2993,2.0483310152990266,1,698,2093,0.33349259436215956,0]
["Census Tract 18.02, Multnomah County, Oregon",41,51,41051,18.02,41051001802,"Portland Metro",1,2,0,0,788,3057,3845,79.5,0,853,1704,50.058685446009385,1,3099,3046.317,98.3,0,72857,76370.483050847455,1,93,2450,1,795,2450,0.34853134590092066,0,851,1704,0.49941314553990612,0]
["Census Tract 19, Multnomah County, Oregon",41,51,41051,19,41051001900,"Portland Metro",0,3,0,0,773,4409,5182,85.1,0,436,1945,22.416452442159382,0,3650,3606.2,98.8,0,127782,76370.483050847455,1,94,2696,1,653,2696,0.26490872210953348,0,1509,1945,0.77583547557840615,1]
["Census Tract 20, Multnomah County, Oregon",41,51,41051,20,41051002000,"Portland Metro",1,1,0,0,1310,5116,6426,79.599999999999994,0,2785,3606,77.232390460343865,1,5658,5567.4720000000007,98.4,0,59702,76370.483050847455,0,81,4980,1,4745,4980,1.1321880219518015,0,821,3606,0.22767609539656128,0]
["Census Tract 21, Multnomah County, Oregon",41,51,41051,21,41051002100,"Portland Metro",2,2,1,0,708,2282,2990,76.3,0,1547,1719,89.994182664339732,1,2441,2362.8879999999999,96.8,0,47694,76370.483050847455,0,86,2176,1,9240,2176,6.3114754098360653,1,172,1719,0.10005817335660268,0]
["Census Tract 22.03, Multnomah County, Oregon",41,51,41051,22.03,41051002203,"Portland Metro",1,2,0,0,1060,3183,4243,75,0,1268,1975,64.202531645569621,1,3596,3448.5640000000003,95.9,0,7379,76370.483050847455,0,80,2994,1,4607,2994,2.221311475409836,1,707,1975,0.35797468354430378,0]
["Census Tract 23.03, Multnomah County, Oregon",41,51,41051,23.03,41051002303,"Portland Metro",2,2,1,0,653,2078,2731,76.099999999999994,0,1511,1672,90.370813397129197,1,2417,2346.9070000000002,97.1,0,54563,76370.483050847455,0,67,1832,1,18591,1832,16.824434389140272,1,161,1672,9.6291866028708137E-2,0]
["Census Tract 24.01, Multnomah County, Oregon",41,51,41051,24.01,41051002401,"Portland Metro",0,3,0,0,316,2440,2756,88.5,0,211,1115,18.923766816143498,0,2060,1952.8799999999999,94.8,0,124896,76370.483050847455,1,94,1716,1,523,1716,0.2997134670487106,0,904,1115,0.81076233183856505,1]
["Census Tract 24.02, Multnomah County, Oregon",41,51,41051,24.02,41051002402,"Portland Metro",1,2,0,0,652,2726,3378,80.7,0,1398,1969,71.000507872016243,1,2959,2911.6560000000004,98.4,0,6327,76370.483050847455,0,92,1837,1,5693,1837,2.5690433212996391,1,571,1969,0.2899949212798375,0]
["Census Tract 25.01, Multnomah County, Oregon",41,51,41051,25.01,41051002501,"Portland Metro",0,3,0,0,606,4082,4688,87.1,0,111,1685,6.5875370919881311,0,3341,3277.5209999999997,98.1,0,137383,76370.483050847455,1,95,2421,1,487,2421,0.2068819031435854,0,1574,1685,0.93412462908011873,1]
["Census Tract 25.02, Multnomah County, Oregon",41,51,41051,25.02,41051002502,"Portland Metro",1,1,0,0,1080,3694,4774,77.400000000000006,0,1491,2253,66.178428761651134,1,3939,3856.2810000000004,97.9,0,69413,76370.483050847455,0,92,3446,1,2005,3446,0.74869305451829726,0,762,2253,0.33821571238348869,0]
["Census Tract 26, Multnomah County, Oregon",41,51,41051,26,41051002600,"Portland Metro",0,3,0,0,464,2329,2793,83.4,0,87,1044,8.3333333333333321,0,1937,1937,100,0,121833,76370.483050847455,1,98,1449,1,1102,1449,0.67400611620795103,0,957,1044,0.91666666666666663,1]
["Census Tract 27.01, Multnomah County, Oregon",41,51,41051,27.01,41051002701,"Portland Metro",0,3,0,0,441,2838,3279,86.6,0,42,1217,3.4511092851273619,0,2330,2311.36,99.2,0,148278,76370.483050847455,1,95,1819,1,390,1819,0.21081081081081082,0,1175,1217,0.96548890714872637,1]
["Census Tract 27.02, Multnomah County, Oregon",41,51,41051,27.02,41051002702,"Portland Metro",1,2,0,0,671,2722,3393,80.2,0,1230,1788,68.791946308724832,1,2600,2431,93.5,0,4856,76370.483050847455,0,86,1818,1,11348,1818,6.1875681570338061,1,558,1788,0.31208053691275167,0]
["Census Tract 28.01, Multnomah County, Oregon",41,51,41051,28.01,41051002801,"Portland Metro",0,3,0,0,716,2301,3017,76.3,0,235,1249,18.815052041633308,0,2229,2150.9850000000001,96.5,0,87689,76370.483050847455,1,96,1775,1,642,1775,0.3558758314855876,0,1014,1249,0.81184947958366693,1]
["Census Tract 28.02, Multnomah County, Oregon",41,51,41051,28.02,41051002802,"Portland Metro",0,3,0,0,441,2938,3379,86.9,0,403,1379,29.224075416968819,0,2626,2599.7399999999998,99,0,103866,76370.483050847455,1,86,2217,1,835,2217,0.47095318668922731,0,976,1379,0.7077592458303118,1]
["Census Tract 29.01, Multnomah County, Oregon",41,51,41051,29.01,41051002901,"Portland Metro",0,3,0,0,875,3706,4581,80.900000000000006,0,554,1928,28.734439834024894,0,3670,3431.4500000000003,93.5,0,81250,76370.483050847455,1,87,3099,1,547,3099,0.1985480943738657,0,1374,1928,0.71265560165975106,1]
["Census Tract 29.02, Multnomah County, Oregon",41,51,41051,29.02,41051002902,"Portland Metro",0,2,0,0,1275,4651,5926,78.5,0,690,2520,27.380952380952383,0,4314,3981.8220000000001,92.3,0,69167,76370.483050847455,0,63,3564,1,2065,3564,0.60663924794359581,0,1830,2520,0.72619047619047616,1]
["Census Tract 29.03, Multnomah County, Oregon",41,51,41051,29.03,41051002903,"Portland Metro",1,2,0,0,1635,3886,5521,70.400000000000006,1,797,2062,38.651794374393795,0,3897,3596.931,92.3,0,55882,76370.483050847455,0,74,3202,1,871,3202,0.29435620141939844,0,1265,2062,0.61348205625606211,1]
["Census Tract 30, Multnomah County, Oregon",41,51,41051,30,41051003000,"Portland Metro",0,3,0,0,995,4123,5118,80.599999999999994,0,269,1962,13.710499490316005,0,3826,3726.5240000000003,97.4,0,118667,76370.483050847455,1,89,3148,1,1131,3148,0.42359550561797754,0,1693,1962,0.86289500509683992,1]
["Census Tract 31, Multnomah County, Oregon",41,51,41051,31,41051003100,"Portland Metro",0,3,0,0,796,4420,5216,84.7,0,557,1942,28.681771369721936,0,3945,3893.7150000000006,98.7,0,113409,76370.483050847455,1,95,3310,1,768,3310,0.25098039215686274,0,1385,1942,0.71318228630278069,1]
["Census Tract 32, Multnomah County, Oregon",41,51,41051,32,41051003200,"Portland Metro",0,3,0,0,793,3606,4399,82,0,533,1814,29.38257993384785,0,3410,3294.06,96.6,0,109571,76370.483050847455,1,95,2939,1,1005,2939,0.36268495128112593,0,1281,1814,0.70617420066152148,1]
["Census Tract 33.01, Multnomah County, Oregon",41,51,41051,33.01,41051003301,"Portland Metro",2,1,0,0,1108,2321,3429,67.7,1,776,1379,56.272661348803474,1,2523,2394.3270000000002,94.9,0,56563,76370.483050847455,0,85,2286,1,1705,2286,0.88617463617463621,0,603,1379,0.43727338651196518,0]
["Census Tract 33.02, Multnomah County, Oregon",41,51,41051,33.020000000000003,41051003302,"Portland Metro",2,2,0,0,1270,2217,3487,63.6,1,679,1421,47.783251231527096,1,2642,2462.3440000000001,93.2,0,76838,76370.483050847455,1,81,2385,1,798,2385,0.40548780487804881,0,742,1421,0.52216748768472909,0]
["Census Tract 34.01, Multnomah County, Oregon",41,51,41051,34.01,41051003401,"Portland Metro",2,1,0,0,1597,2553,4150,61.5,1,755,1622,46.54747225647349,1,2700,2602.8000000000002,96.4,0,81587,76370.483050847455,1,59,2717,0,2201,2717,1.0955699352911896,0,867,1622,0.53452527743526512,0]
["Census Tract 34.02, Multnomah County, Oregon",41,51,41051,34.020000000000003,41051003402,"Portland Metro",2,2,0,0,1429,2750,4179,65.8,1,1423,1918,74.191866527632953,1,3350,3202.6,95.6,0,83824,76370.483050847455,1,92,3124,1,1590,3124,0.66947368421052633,0,495,1918,0.25808133472367051,0]
["Census Tract 35.01, Multnomah County, Oregon",41,51,41051,35.01,41051003501,"Portland Metro",2,1,0,0,1277,2333,3610,64.599999999999994,1,805,1566,51.404853128991057,1,2812,2674.212,95.1,0,68393,76370.483050847455,0,74,2413,1,2460,2413,1.1091073038773669,0,761,1566,0.48595146871008937,0]
["Census Tract 35.02, Multnomah County, Oregon",41,51,41051,35.020000000000003,41051003502,"Portland Metro",1,2,0,0,597,2044,2641,77.400000000000006,0,550,1128,48.758865248226954,1,2161,2052.9500000000003,95,0,100750,76370.483050847455,1,93,1794,1,1709,1794,1.1004507405022537,0,578,1128,0.51241134751773054,0]
["Census Tract 36.01, Multnomah County, Oregon",41,51,41051,36.01,41051003601,"Portland Metro",1,3,0,0,1591,3426,5017,68.3,1,696,2052,33.918128654970758,0,3846,3699.8520000000003,96.2,0,77576,76370.483050847455,1,68,3487,1,1267,3487,0.47329099738513258,0,1356,2052,0.66081871345029242,1]
["Census Tract 36.02, Multnomah County, Oregon",41,51,41051,36.020000000000003,41051003602,"Portland Metro",0,3,0,0,1929,4955,6884,72,0,583,2478,23.527037933817596,0,4732,4537.9880000000003,95.9,0,111959,76370.483050847455,1,83,4324,1,1520,4324,0.38403233956543709,0,1895,2478,0.76472962066182404,1]
["Census Tract 36.03, Multnomah County, Oregon",41,51,41051,36.03,41051003603,"Portland Metro",1,3,0,0,538,1125,1663,67.599999999999994,1,140,675,20.74074074074074,0,1342,1245.376,92.8,0,79145,76370.483050847455,1,83,1013,1,476,1013,0.50692225772097976,0,535,675,0.79259259259259263,1]
["Census Tract 37.01, Multnomah County, Oregon",41,51,41051,37.01,41051003701,"Portland Metro",3,1,0,0,1931,2627,4558,57.6,1,879,1956,44.938650306748471,1,3598,3216.6120000000005,89.4,1,62321,76370.483050847455,0,81,2753,1,1072,2753,0.44024640657084191,0,1077,1956,0.55061349693251538,0]
["Census Tract 37.02, Multnomah County, Oregon",41,51,41051,37.020000000000003,41051003702,"Portland Metro",0,3,0,0,747,1896,2643,71.7,0,402,1027,39.143135345666991,0,2070,2009.97,97.1,0,89931,76370.483050847455,1,79,1741,1,319,1741,0.18386167146974064,0,625,1027,0.60856864654333009,1]
["Census Tract 38.01, Multnomah County, Oregon",41,51,41051,38.01,41051003801,"Portland Metro",1,0,0,0,844,2322,3166,73.3,0,571,1401,40.756602426837972,1,2542,2402.19,94.5,0,70425,76370.483050847455,0,61,2098,0,991,2098,0.62015018773466835,0,830,1401,0.59243397573162027,0]
["Census Tract 38.02, Multnomah County, Oregon",41,51,41051,38.020000000000003,41051003802,"Portland Metro",0,3,0,0,733,2611,3344,78.099999999999994,0,522,1384,37.716763005780344,0,2636,2496.2920000000004,94.7,0,84194,76370.483050847455,1,74,2345,1,1070,2345,0.56553911205073992,0,862,1384,0.62283236994219648,1]
["Census Tract 38.03, Multnomah County, Oregon",41,51,41051,38.03,41051003803,"Portland Metro",2,2,0,0,1428,3035,4463,68,1,919,1880,48.882978723404257,1,3474,3331.5660000000003,95.9,0,73179,76370.483050847455,1,79,3019,1,669,3019,0.26061550447993764,0,961,1880,0.51117021276595742,0]
["Census Tract 39.01, Multnomah County, Oregon",41,51,41051,39.01,41051003901,"Portland Metro",2,2,0,0,2660,4983,7643,65.2,1,728,2848,25.561797752808989,0,5803,5315.5479999999998,91.6,1,85336,76370.483050847455,1,52,4767,0,577,4767,0.13660037878787878,0,2120,2848,0.7443820224719101,1]
["Census Tract 39.02, Multnomah County, Oregon",41,51,41051,39.020000000000003,41051003902,"Portland Metro",0,3,0,0,952,2731,3683,74.2,0,346,1356,25.516224188790559,0,2829,2789.3939999999998,98.6,0,96354,76370.483050847455,1,92,2257,1,419,2257,0.20866533864541834,0,1010,1356,0.74483775811209441,1]
["Census Tract 40.01, Multnomah County, Oregon",41,51,41051,40.01,41051004001,"Portland Metro",4,0,0,1,3978,4173,8151,51.2,1,1313,2753,47.693425354159096,1,4747,4006.4680000000003,84.4,1,49216,76370.483050847455,0,17,3854,0,517,3854,0.12130455185358986,0,1440,2753,0.52306574645840898,0]
["Census Tract 40.02, Multnomah County, Oregon",41,51,41051,40.020000000000003,41051004002,"Portland Metro",1,3,0,0,1903,4687,6590,71.099999999999994,1,585,1722,33.972125435540065,0,3109,2981.5310000000004,95.9,0,80833,76370.483050847455,1,68,3643,1,1860,3643,0.5658655308792212,0,1137,1722,0.66027874564459932,1]
["Census Tract 41.01, Multnomah County, Oregon",41,51,41051,41.01,41051004101,"Portland Metro",3,0,0,0,3419,4433,7852,56.5,1,1371,2899,47.292169713694378,1,5560,4803.84,86.4,1,64719,76370.483050847455,0,32,4704,0,3028,4704,0.82394557823129255,0,1528,2899,0.52707830286305624,0]
["Census Tract 41.02, Multnomah County, Oregon",41,51,41051,41.02,41051004102,"Portland Metro",1,2,0,0,1400,4118,5518,74.599999999999994,0,506,2066,24.491771539206194,0,4287,3931.1790000000001,91.7,1,74798,76370.483050847455,1,56,3199,0,897,3199,0.27406049495875345,0,1560,2066,0.75508228460793803,1]
["Census Tract 42, Multnomah County, Oregon",41,51,41051,42,41051004200,"Portland Metro",1,1,0,0,985,2977,3962,75.099999999999994,0,1123,1916,58.611691022964507,1,2953,2826.0210000000002,95.7,0,69792,76370.483050847455,0,77,2672,1,2037,2672,1.0324379118094273,0,793,1916,0.41388308977035493,0]
["Census Tract 43, Multnomah County, Oregon",41,51,41051,43,41051004300,"Portland Metro",0,4,0,0,140,888,1028,86.4,0,83,443,18.735891647855528,0,799,780.62300000000005,97.7,0,98750,76370.483050847455,1,86,531,1,10805,531,18.375850340136054,1,360,443,0.81264108352144471,1]
["Census Tract 45, Multnomah County, Oregon",41,51,41051,45,41051004500,"Portland Metro",1,3,0,0,333,2302,2635,87.4,0,900,1429,62.981105668299506,1,2194,2156.7019999999998,98.3,0,91250,76370.483050847455,1,98,1887,1,6843,1887,4.0563129816241847,1,529,1429,0.37018894331700491,0]
["Census Tract 46.01, Multnomah County, Oregon",41,51,41051,46.01,41051004601,"Portland Metro",0,3,0,0,341,2912,3253,89.5,0,269,1531,17.570215545395165,0,2660,2590.84,97.4,0,161328,76370.483050847455,1,98,1814,1,1274,1814,0.68421052631578949,0,1262,1531,0.82429784454604837,1]
["Census Tract 46.02, Multnomah County, Oregon",41,51,41051,46.02,41051004602,"Portland Metro",0,2,0,0,237,1968,2205,89.3,0,179,891,20.089786756453424,0,1641,1613.1030000000001,98.3,0,18083,76370.483050847455,0,93,1171,1,1186,1171,1.1673228346456692,0,712,891,0.7991021324354658,1]
["Census Tract 47, Multnomah County, Oregon",41,51,41051,47,41051004700,"Portland Metro",1,1,0,0,864,3713,4577,81.099999999999994,0,1836,2585,71.025145067698261,1,3911,3883.623,99.3,0,6239,76370.483050847455,0,94,3352,1,2124,3352,0.674928503336511,0,749,2585,0.28974854932301741,0]
["Census Tract 48, Multnomah County, Oregon",41,51,41051,48,41051004800,"Portland Metro",1,2,0,0,687,2320,3007,77.2,0,1696,2054,82.570593962999027,1,2499,2444.0219999999999,97.8,0,51304,76370.483050847455,0,94,2277,1,4160,2277,2.0820820820820822,1,358,2054,0.17429406037000975,0]
["Census Tract 49, Multnomah County, Oregon",41,51,41051,49,41051004900,"Portland Metro",2,2,0,0,1474,3533,5007,70.599999999999994,1,2814,3259,86.345504756060137,1,4298,4280.808,99.6,0,57354,76370.483050847455,0,93,3612,1,4682,3612,1.9227926078028748,1,445,3259,0.1365449524393986,0]
["Census Tract 50, Multnomah County, Oregon",41,51,41051,50,41051005000,"Portland Metro",1,3,0,0,711,2915,3626,80.400000000000006,0,1792,2508,71.451355661881976,1,3315,3268.59,98.6,0,108571,76370.483050847455,1,97,2781,1,8863,2781,4.5265577119509706,1,716,2508,0.28548644338118023,0]
["Census Tract 51, Multnomah County, Oregon",41,51,41051,51,41051005100,"Portland Metro",2,1,1,0,2310,6506,8816,73.8,0,4682,6174,75.834143181081956,1,8283,7993.0949999999993,96.5,0,39167,76370.483050847455,0,56,4883,0,12421,4883,2.6891101970123406,1,1492,6174,0.24165856818918044,0]
["Census Tract 52, Multnomah County, Oregon",41,51,41051,52,41051005200,"Portland Metro",2,2,0,1,964,3465,4429,78.2,0,2666,3079,86.586554075998706,1,3799,3681.2310000000002,96.9,0,49620,76370.483050847455,0,84,3146,1,6262,3146,2.0258815917178907,1,413,3079,0.13413445924001299,0]
["Census Tract 55, Multnomah County, Oregon",41,51,41051,55,41051005500,"Portland Metro",4,0,0,1,1175,1694,2869,59,1,1357,1632,83.149509803921575,1,1944,1765.152,90.8,1,16717,76370.483050847455,0,58,1500,0,516,1500,0.30496453900709219,0,275,1632,0.16850490196078433,0]
["Census Tract 56, Multnomah County, Oregon",41,51,41051,56,41051005600,"Portland Metro",4,1,1,1,1958,4338,6296,68.900000000000006,1,2517,2814,89.4456289978678,1,3285,3153.6,96,0,34784,76370.483050847455,0,57,3810,0,5240,3810,2.1044176706827309,1,297,2814,0.10554371002132196,0]
["Census Tract 57, Multnomah County, Oregon",41,51,41051,57,41051005700,"Portland Metro",2,3,1,0,1042,3065,4107,74.599999999999994,0,1797,2452,73.287112561174553,1,3414,3277.44,96,0,76475,76370.483050847455,1,86,2439,1,13679,2439,5.1444151936818354,1,655,2452,0.2671288743882545,0]
["Census Tract 58, Multnomah County, Oregon",41,51,41051,58,41051005800,"Portland Metro",1,3,0,0,925,3876,4801,80.7,0,1064,2373,44.837758112094392,1,3669,3665.3310000000006,99.9,0,103304,76370.483050847455,1,95,2426,1,18602,2426,5.9987100935182198,1,1309,2373,0.55162241887905605,0]
["Census Tract 59, Multnomah County, Oregon",41,51,41051,59,41051005900,"Portland Metro",1,3,0,0,2206,6679,8885,75.2,0,3298,5230,63.059273422562143,1,7486,7381.1959999999999,98.6,0,91111,76370.483050847455,1,92,5848,1,8057,5848,1.7149851000425713,1,1932,5230,0.3694072657743786,0]
["Census Tract 60.01, Multnomah County, Oregon",41,51,41051,60.01,41051006001,"Portland Metro",1,2,0,0,261,1250,1511,82.7,0,300,725,41.379310344827587,1,1214,1214,100,0,105313,76370.483050847455,1,86,932,1,297,932,0.32745314222712241,0,425,725,0.58620689655172409,0]
["Census Tract 60.02, Multnomah County, Oregon",41,51,41051,60.02,41051006002,"Portland Metro",0,3,0,0,243,2088,2331,89.6,0,326,954,34.171907756813418,0,1731,1708.4970000000001,98.7,0,111818,76370.483050847455,1,94,1296,1,738,1296,0.61602671118530883,0,628,954,0.65828092243186587,1]
["Census Tract 61, Multnomah County, Oregon",41,51,41051,61,41051006100,"Portland Metro",0,3,0,0,300,2311,2611,88.5,0,220,1042,21.113243761996163,0,1969,1911.8989999999999,97.1,0,117955,76370.483050847455,1,87,1315,1,607,1315,0.4698142414860681,0,822,1042,0.78886756238003841,1]
["Census Tract 62, Multnomah County, Oregon",41,51,41051,62,41051006200,"Portland Metro",0,3,0,0,440,2754,3194,86.2,0,264,1273,20.738413197172033,0,2414,2406.7579999999998,99.7,0,111417,76370.483050847455,1,70,1881,1,328,1881,0.17691477885652643,0,1009,1273,0.79261586802827966,1]
["Census Tract 63, Multnomah County, Oregon",41,51,41051,63,41051006300,"Portland Metro",0,3,0,0,1208,4377,5585,78.400000000000006,0,234,1710,13.684210526315791,0,3280,3220.9600000000005,98.2,0,130568,76370.483050847455,1,90,3048,1,1512,3048,0.60722891566265058,0,1476,1710,0.86315789473684212,1]
["Census Tract 64.02, Multnomah County, Oregon",41,51,41051,64.02,41051006402,"Portland Metro",0,3,0,0,894,4764,5658,84.2,0,166,2135,7.7751756440281028,0,4125,4087.875,99.1,0,145361,76370.483050847455,1,94,3235,1,337,3235,0.10356484326982175,0,1969,2135,0.92224824355971902,1]
["Census Tract 64.03, Multnomah County, Oregon",41,51,41051,64.03,41051006403,"Portland Metro",2,1,0,0,1200,3048,4248,71.8,0,810,1774,45.659526493799326,1,3004,2760.6759999999999,91.9,1,70326,76370.483050847455,0,72,2439,1,936,2439,0.37879401052205586,0,964,1774,0.54340473506200682,0]
["Census Tract 64.04, Multnomah County, Oregon",41,51,41051,64.040000000000006,41051006404,"Portland Metro",0,4,0,0,572,3196,3768,84.8,0,526,1796,29.287305122494434,0,3058,2999.8980000000001,98.1,0,88671,76370.483050847455,1,97,2152,1,3447,2152,1.7347760442878712,1,1270,1796,0.70712694877505566,1]
["Census Tract 65.01, Multnomah County, Oregon",41,51,41051,65.010000000000005,41051006501,"Portland Metro",0,3,0,0,779,5411,6190,87.4,0,302,2437,12.392285597045548,0,4585,4511.6400000000003,98.4,0,109911,76370.483050847455,1,85,3322,1,372,3322,0.10842320023316818,0,2135,2437,0.87607714402954451,1]
["Census Tract 65.02, Multnomah County, Oregon",41,51,41051,65.02,41051006502,"Portland Metro",1,2,0,0,875,3746,4621,81.099999999999994,0,932,2099,44.402096236303002,1,3407,3287.7550000000001,96.5,0,77535,76370.483050847455,1,90,2855,1,2366,2855,0.86730205278592376,0,1167,2099,0.55597903763696999,0]
["Census Tract 66.01, Multnomah County, Oregon",41,51,41051,66.010000000000005,41051006601,"Portland Metro",0,3,0,0,159,2379,2538,93.7,0,217,1095,19.817351598173516,0,1993,1979.049,99.3,0,108173,76370.483050847455,1,93,1302,1,485,1302,0.33750869867780098,0,878,1095,0.80182648401826484,1]
["Census Tract 66.02, Multnomah County, Oregon",41,51,41051,66.02,41051006602,"Portland Metro",1,1,0,0,1453,4528,5981,75.7,0,1246,2515,49.542743538767397,1,4234,4077.3419999999996,96.3,0,71522,76370.483050847455,0,88,3700,1,2025,3700,0.6502890173410405,0,1269,2515,0.50457256461232602,0]
["Census Tract 67.01, Multnomah County, Oregon",41,51,41051,67.010000000000005,41051006701,"Portland Metro",0,3,0,0,553,2788,3341,83.4,0,428,1317,32.498101746393324,0,2428,2394.0079999999998,98.6,0,118177,76370.483050847455,1,85,1832,1,693,1832,0.42127659574468085,0,889,1317,0.67501898253606685,1]
["Census Tract 67.02, Multnomah County, Oregon",41,51,41051,67.02,41051006702,"Portland Metro",0,3,0,0,750,2824,3574,79,0,471,1417,33.23923782639379,0,2581,2444.2070000000003,94.7,0,77961,76370.483050847455,1,72,1792,1,663,1792,0.30623556581986144,0,946,1417,0.66760762173606214,1]
["Census Tract 68.01, Multnomah County, Oregon",41,51,41051,68.010000000000005,41051006801,"Portland Metro",0,3,0,0,498,1964,2462,79.8,0,410,1085,37.788018433179722,0,1757,1690.2340000000002,96.2,0,73750,76370.483050847455,1,69,1179,1,361,1179,0.30464135021097044,0,675,1085,0.62211981566820274,1]
["Census Tract 68.02, Multnomah County, Oregon",41,51,41051,68.02,41051006802,"Portland Metro",0,3,0,0,617,3027,3644,83.1,0,296,1448,20.441988950276244,0,2595,2517.15,97,0,140625,76370.483050847455,1,93,2019,1,206,2019,0.11406423034330011,0,1152,1448,0.79558011049723754,1]
["Census Tract 69, Multnomah County, Oregon",41,51,41051,69,41051006900,"Portland Metro",0,4,0,0,414,2312,2726,84.8,0,92,1134,8.1128747795414462,0,2060,2047.6400000000003,99.4,0,162448,76370.483050847455,1,90,1423,1,2208,1423,1.6235294117647059,1,1042,1134,0.91887125220458554,1]
["Census Tract 70, Multnomah County, Oregon",41,51,41051,70,41051007000,"Portland Metro",1,3,0,0,2468,5794,8262,70.099999999999994,1,530,3178,16.677155443675268,0,5850,5850,100,0,165976,76370.483050847455,1,97,4442,1,566,4442,0.12710532225465979,0,2648,3178,0.83322844556324738,1]
["Census Tract 71, Multnomah County, Oregon",41,51,41051,71,41051007100,"Portland Metro",0,2,0,0,249,2318,2567,90.3,0,169,1070,15.794392523364486,0,2051,1966.9090000000001,95.9,0,950,76370.483050847455,0,75,1272,1,917,1272,0.57636706473915778,0,901,1070,0.84205607476635513,1]
["Census Tract 72.01, Multnomah County, Oregon",41,51,41051,72.010000000000005,41051007201,"Portland Metro",1,3,0,0,496,1882,2378,79.099999999999994,0,333,1215,27.407407407407408,0,2105,1923.97,91.4,1,88750,76370.483050847455,1,53,1421,0,2327,1421,1.9456521739130435,1,882,1215,0.72592592592592597,1]
["Census Tract 72.02, Multnomah County, Oregon",41,51,41051,72.02,41051007202,"Portland Metro",2,2,0,0,1290,1804,3094,58.3,1,448,1267,35.359116022099442,0,2510,2231.3900000000003,88.9,1,734,76370.483050847455,0,43,1930,0,13054,1930,8.4821312540610787,1,819,1267,0.64640883977900554,1]
["Census Tract 73, Multnomah County, Oregon",41,51,41051,73,41051007300,"Portland Metro",4,1,1,0,405,844,1249,67.599999999999994,1,108,186,58.064516129032263,1,1057,803.32,76,1,47250,76370.483050847455,0,0,290,0,33324,290,107.15112540192926,1,78,186,0.41935483870967744,0]
["Census Tract 74, Multnomah County, Oregon",41,51,41051,74,41051007400,"Portland Metro",4,0,0,1,2312,1854,4166,44.5,1,758,1397,54.259126700071583,1,2493,2091.6270000000004,83.9,1,51115,76370.483050847455,0,38,2038,0,322,2038,0.19189511323003575,0,639,1397,0.4574087329992842,0]
["Census Tract 75, Multnomah County, Oregon",41,51,41051,75,41051007500,"Portland Metro",1,3,0,0,1998,3359,5357,62.7,1,640,1799,35.575319622012231,0,3888,3662.4960000000001,94.2,0,76702,76370.483050847455,1,62,3235,1,1055,3235,0.3432010409889395,0,1159,1799,0.64424680377987775,1]
["Census Tract 76, Multnomah County, Oregon",41,51,41051,76,41051007600,"Portland Metro",3,1,0,1,1456,1777,3233,55,1,501,1344,37.276785714285715,0,2339,1852.4880000000001,79.2,1,48430,76370.483050847455,0,40,1694,0,569,1694,0.3140176600441501,0,843,1344,0.6272321428571429,1]
["Census Tract 77, Multnomah County, Oregon",41,51,41051,77,41051007700,"Portland Metro",2,1,0,0,874,1159,2033,57,1,165,815,20.245398773006134,0,1561,1373.68,88,1,54554,76370.483050847455,0,44,1219,0,792,1219,0.71415689810640215,0,650,815,0.7975460122699386,1]
["Census Tract 78, Multnomah County, Oregon",41,51,41051,78,41051007800,"Portland Metro",2,1,0,0,866,1417,2283,62.1,1,314,805,39.006211180124225,0,1672,1446.28,86.5,1,69338,76370.483050847455,0,38,1387,0,424,1387,0.40189573459715638,0,491,805,0.60993788819875772,1]
["Census Tract 79, Multnomah County, Oregon",41,51,41051,79,41051007900,"Portland Metro",3,0,0,0,1477,2723,4200,64.8,1,836,1736,48.156682027649772,1,3071,2631.8470000000002,85.7,1,56864,76370.483050847455,0,38,2588,0,1673,2588,0.67815160113498174,0,900,1736,0.51843317972350234,0]
["Census Tract 80.01, Multnomah County, Oregon",41,51,41051,80.010000000000005,41051008001,"Portland Metro",3,0,0,0,1266,1973,3239,60.9,1,676,1347,50.185597624350407,1,2345,2105.81,89.8,1,60938,76370.483050847455,0,53,1840,0,853,1840,0.46816684961580679,0,671,1347,0.49814402375649591,0]
["Census Tract 80.02, Multnomah County, Oregon",41,51,41051,80.02,41051008002,"Portland Metro",2,1,0,0,1117,1848,2965,62.3,1,295,1081,27.289546716003699,0,2184,1793.0639999999999,82.1,1,61938,76370.483050847455,0,58,1494,0,763,1494,0.42459654980523093,0,786,1081,0.72710453283996301,1]
["Census Tract 81, Multnomah County, Oregon",41,51,41051,81,41051008100,"Portland Metro",5,0,1,1,3631,4528,8159,55.5,1,1895,3050,62.131147540983612,1,5850,5229.9000000000005,89.4,1,46411,76370.483050847455,0,38,3954,0,4507,3954,1.242282249173098,0,1155,3050,0.37868852459016394,0]
["Census Tract 82.01, Multnomah County, Oregon",41,51,41051,82.01,41051008201,"Portland Metro",5,1,1,1,979,2068,3047,67.900000000000006,1,635,1287,49.339549339549336,1,2298,2054.4120000000003,89.4,1,58164,76370.483050847455,0,54,1415,0,5754,1415,4.7870216306156408,1,652,1287,0.50660450660450662,0]
["Census Tract 82.02, Multnomah County, Oregon",41,51,41051,82.02,41051008202,"Portland Metro",4,0,0,1,3547,5301,8848,59.9,1,1930,3254,59.311616472034423,1,6160,4952.6400000000003,80.400000000000006,1,50933,76370.483050847455,0,51,4816,0,3457,4816,0.72443419949706622,0,1324,3254,0.40688383527965583,0]
["Census Tract 83.01, Multnomah County, Oregon",41,51,41051,83.01,41051008301,"Portland Metro",4,0,0,1,2381,1885,4266,44.2,1,1120,1680,66.666666666666657,1,3187,2345.6320000000001,73.599999999999994,1,36386,76370.483050847455,0,13,2287,0,2412,2287,1.3650254668930391,0,560,1680,0.33333333333333331,0]
["Census Tract 83.02, Multnomah County, Oregon",41,51,41051,83.02,41051008302,"Portland Metro",4,0,0,1,2727,2250,4977,45.2,1,660,1579,41.798606713109564,1,3481,2864.8629999999998,82.3,1,44740,76370.483050847455,0,14,2523,0,2056,2523,1.0233947237431558,0,919,1579,0.58201393286890435,0]
["Census Tract 84, Multnomah County, Oregon",41,51,41051,84,41051008400,"Portland Metro",4,0,0,1,2008,2538,4546,55.8,1,907,1672,54.246411483253588,1,3089,2350.7289999999998,76.099999999999994,1,39868,76370.483050847455,0,18,2334,0,637,2334,0.29752452125175149,0,765,1672,0.45753588516746413,0]
["Census Tract 85, Multnomah County, Oregon",41,51,41051,85,41051008500,"Portland Metro",2,1,0,0,2358,2383,4741,50.3,1,570,1563,36.468330134357011,0,3183,2600.511,81.7,1,64561,76370.483050847455,0,15,2440,0,1234,2440,0.67951541850220265,0,993,1563,0.63531669865642992,1]
["Census Tract 86, Multnomah County, Oregon",41,51,41051,86,41051008600,"Portland Metro",2,1,0,0,1807,2480,4287,57.8,1,590,1520,38.815789473684212,0,3058,2629.88,86,1,58861,76370.483050847455,0,18,2662,0,355,2662,0.14991554054054054,0,930,1520,0.61184210526315785,1]
["Census Tract 87, Multnomah County, Oregon",41,51,41051,87,41051008700,"Portland Metro",1,1,0,0,1447,3600,5047,71.3,0,570,1812,31.456953642384107,0,3800,3404.7999999999997,89.6,1,68320,76370.483050847455,0,61,3001,0,401,3001,0.14581818181818182,0,1242,1812,0.68543046357615889,1]
["Census Tract 88, Multnomah County, Oregon",41,51,41051,88,41051008800,"Portland Metro",2,1,0,0,1293,2852,4145,68.8,1,426,1629,26.151012891344383,0,3224,2895.152,89.8,1,6211,76370.483050847455,0,30,2502,0,1234,2502,0.52488302849851132,0,1203,1629,0.73848987108655617,1]
["Census Tract 89.01, Multnomah County, Oregon",41,51,41051,89.01,41051008901,"Portland Metro",2,2,0,0,4118,6636,10754,61.7,1,680,3262,20.846106683016554,0,7330,6274.48,85.6,1,74750,76370.483050847455,1,49,5516,0,793,5516,0.16039644012944984,0,2582,3262,0.79153893316983448,1]
["Census Tract 89.02, Multnomah County, Oregon",41,51,41051,89.02,41051008902,"Portland Metro",2,0,0,0,1073,2763,3836,72,0,869,1506,57.702523240371853,1,2825,2505.7750000000001,88.7,1,56848,76370.483050847455,0,46,2231,0,757,2231,0.37493808816245666,0,637,1506,0.42297476759628155,0]
["Census Tract 90, Multnomah County, Oregon",41,51,41051,90,41051009000,"Portland Metro",4,0,0,1,5316,5859,11175,52.4,1,1722,3418,50.380339379754247,1,7185,5704.89,79.400000000000006,1,4543,76370.483050847455,0,32,5787,0,1433,5787,0.3513115959794067,0,1696,3418,0.49619660620245759,0]
["Census Tract 91.01, Multnomah County, Oregon",41,51,41051,91.01,41051009101,"Portland Metro",4,0,0,1,2413,3372,5785,58.3,1,1120,2057,54.44822557122022,1,3991,3033.16,76,1,44693,76370.483050847455,0,9,2571,0,718,2571,0.26426205373573797,0,937,2057,0.45551774428779779,0]
["Census Tract 91.02, Multnomah County, Oregon",41,51,41051,91.02,41051009102,"Portland Metro",3,1,0,1,2996,3930,6926,56.7,1,766,2207,34.707748074309016,0,4540,4058.7600000000007,89.4,1,54238,76370.483050847455,0,28,3450,0,418,3450,0.14251619502216162,0,1441,2207,0.65292251925690981,1]
["Census Tract 92.01, Multnomah County, Oregon",41,51,41051,92.01,41051009201,"Portland Metro",4,0,0,1,3962,3906,7868,49.6,1,1536,2942,52.2093813732155,1,5622,4441.38,79,1,50694,76370.483050847455,0,26,4506,0,1867,4506,0.51319406267179768,0,1406,2942,0.47790618626784498,0]
["Census Tract 92.02, Multnomah County, Oregon",41,51,41051,92.02,41051009202,"Portland Metro",3,0,0,0,2870,2481,5351,46.4,1,699,1749,39.965694682675817,1,3520,2632.96,74.8,1,42408,76370.483050847455,0,37,2643,0,439,2643,0.15645046329294368,0,1050,1749,0.60034305317324188,0]
["Census Tract 93.01, Multnomah County, Oregon",41,51,41051,93.01,41051009301,"Portland Metro",3,0,0,0,3549,3282,6831,48,1,1492,2332,63.979416809605496,1,4529,3577.9100000000003,79,1,48200,76370.483050847455,0,29,2811,0,380,2811,0.12730318257956449,0,840,2332,0.36020583190394512,0]
["Census Tract 93.02, Multnomah County, Oregon",41,51,41051,93.02,41051009302,"Portland Metro",3,0,0,0,1851,2796,4647,60.2,1,805,1707,47.158758055067366,1,3134,2798.6620000000003,89.3,1,62705,76370.483050847455,0,45,2398,0,896,2398,0.41810545963602425,0,902,1707,0.52841241944932626,0]
["Census Tract 94, Multnomah County, Oregon",41,51,41051,94,41051009400,"Portland Metro",2,1,0,0,1973,4785,6758,70.8,1,400,2729,14.657383657017222,0,5325,4654.05,87.4,1,65146,76370.483050847455,0,44,2778,0,1360,2778,0.44678055190538762,0,2329,2729,0.8534261634298278,1]
["Census Tract 95.01, Multnomah County, Oregon",41,51,41051,95.01,41051009501,"Portland Metro",2,1,0,0,2156,2419,4575,52.9,1,684,1862,36.734693877551024,0,3318,3009.4259999999999,90.7,1,600,76370.483050847455,0,32,2225,0,210,2225,9.7493036211699163E-2,0,1178,1862,0.63265306122448983,1]
["Census Tract 95.02, Multnomah County, Oregon",41,51,41051,95.02,41051009502,"Portland Metro",2,0,0,0,1370,2313,3683,62.8,1,678,1564,43.350383631713555,1,2827,2646.0719999999997,93.6,0,63559,76370.483050847455,0,60,2046,0,576,2046,0.25634178905206945,0,886,1564,0.56649616368286448,0]
["Census Tract 96.03, Multnomah County, Oregon",41,51,41051,96.03,41051009603,"Portland Metro",3,1,1,0,1588,2135,3723,57.3,1,508,1327,38.281838733986433,0,2452,2150.404,87.7,1,47396,76370.483050847455,0,40,1797,0,1466,1797,0.80021834061135366,0,819,1327,0.6171816126601356,1]
["Census Tract 96.04, Multnomah County, Oregon",41,51,41051,96.04,41051009604,"Portland Metro",5,0,1,1,2556,2739,5295,51.7,1,977,1849,52.839372633856144,1,3282,2372.886,72.3,1,44688,76370.483050847455,0,17,2684,0,1537,2684,0.54043600562587901,0,872,1849,0.47160627366143859,0]
["Census Tract 96.05, Multnomah County, Oregon",41,51,41051,96.05,41051009605,"Portland Metro",4,0,0,1,2849,2551,5400,47.2,1,1232,2281,54.011398509425689,1,4000,3316.0000000000005,82.9,1,41100,76370.483050847455,0,20,2816,0,2777,2816,0.9180165289256198,0,1049,2281,0.4598860149057431,0]
["Census Tract 96.06, Multnomah County, Oregon",41,51,41051,96.06,41051009606,"Portland Metro",4,0,0,1,3495,2240,5735,39.1,1,1345,1948,69.045174537987677,1,3651,2752.8540000000003,75.400000000000006,1,40673,76370.483050847455,0,20,2746,0,448,2746,0.16120906801007556,0,603,1948,0.3095482546201232,0]
["Census Tract 97.01, Multnomah County, Oregon",41,51,41051,97.01,41051009701,"Portland Metro",5,0,1,1,2594,3225,5819,55.4,1,975,2046,47.653958944281527,1,3941,3314.3809999999999,84.1,1,45600,76370.483050847455,0,10,2737,0,500,2737,0.19179133103183735,0,1071,2046,0.52346041055718473,0]
["Census Tract 97.02, Multnomah County, Oregon",41,51,41051,97.02,41051009702,"Portland Metro",3,1,0,1,4449,3993,8442,47.3,1,691,2696,25.630563798219587,0,5208,4093.4879999999994,78.599999999999994,1,50290,76370.483050847455,0,9,4213,0,1098,4213,0.28117797695262486,0,2005,2696,0.74369436201780414,1]
["Census Tract 98.01, Multnomah County, Oregon",41,51,41051,98.01,41051009801,"Portland Metro",5,0,1,1,2246,2082,4328,48.1,1,1049,1542,68.028534370946829,1,2730,2093.91,76.7,1,29183,76370.483050847455,0,14,1946,0,2118,1946,1.2789855072463767,0,493,1542,0.31971465629053175,0]
["Census Tract 98.03, Multnomah County, Oregon",41,51,41051,98.03,41051009803,"Portland Metro",3,0,0,0,3566,4433,7999,55.4,1,1470,2699,54.464616524638757,1,5393,4513.9410000000007,83.7,1,48111,76370.483050847455,0,18,3732,0,1908,3732,0.59887005649717517,0,1229,2699,0.45535383475361246,0]
["Census Tract 98.04, Multnomah County, Oregon",41,51,41051,98.04,41051009804,"Portland Metro",3,1,0,1,1159,1938,3097,62.6,1,386,1108,34.837545126353788,0,2292,1863.396,81.3,1,66635,76370.483050847455,0,45,1587,0,383,1587,0.24598587026332691,0,722,1108,0.65162454873646214,1]
["Census Tract 99.03, Multnomah County, Oregon",41,51,41051,99.03,41051009903,"Portland Metro",0,3,0,0,1637,4972,6609,75.2,0,234,2213,10.573881608676006,0,4672,4344.96,93,0,102228,76370.483050847455,1,62,3401,1,336,3401,0.10721123165283983,0,1979,2213,0.89426118391323994,1]
["Census Tract 99.04, Multnomah County, Oregon",41,51,41051,99.04,41051009904,"Portland Metro",2,0,0,0,947,2808,3755,74.8,0,607,1422,42.686357243319264,1,2511,2244.8340000000003,89.4,1,59710,76370.483050847455,0,55,1938,0,208,1938,0.12228101116990006,0,815,1422,0.57313642756680727,0]
["Census Tract 99.05, Multnomah County, Oregon",41,51,41051,99.05,41051009905,"Portland Metro",0,3,0,0,899,2416,3315,72.900000000000006,0,265,1195,22.17573221757322,0,2360,2208.96,93.6,0,88665,76370.483050847455,1,65,1934,1,38,1934,2.1087680355160933E-2,0,930,1195,0.77824267782426781,1]
["Census Tract 99.06, Multnomah County, Oregon",41,51,41051,99.06,41051009906,"Portland Metro",0,1,0,0,808,2958,3766,78.5,0,179,1340,13.35820895522388,0,2700,2567.6999999999998,95.1,0,8392,76370.483050847455,0,59,1996,0,176,1996,8.9795918367346933E-2,0,1161,1340,0.86641791044776117,1]
["Census Tract 99.07, Multnomah County, Oregon",41,51,41051,99.07,41051009907,"Portland Metro",2,2,0,0,1797,3967,5764,68.8,1,484,1995,24.260651629072683,0,3869,3354.4229999999998,86.7,1,75194,76370.483050847455,1,48,2935,0,1103,2935,0.42244350823439297,0,1511,1995,0.75739348370927317,1]
["Census Tract 100.01, Multnomah County, Oregon",41,51,41051,100.01,41051010001,"Portland Metro",5,1,1,1,2032,3915,5947,65.8,1,1751,2462,71.12103980503656,1,4051,3350.1770000000001,82.7,1,37613,76370.483050847455,0,22,3042,0,6429,3042,2.2291955617198336,1,711,2462,0.28878960194963443,0]
["Census Tract 100.02, Multnomah County, Oregon",41,51,41051,100.02,41051010002,"Portland Metro",0,1,0,0,1482,3981,5463,72.900000000000006,0,767,1999,38.369184592296143,0,3623,3365.7670000000003,92.9,0,69485,76370.483050847455,0,55,2797,0,615,2797,0.21236187845303867,0,1232,1999,0.61630815407703854,1]
["Census Tract 101, Multnomah County, Oregon",41,51,41051,101,41051010100,"Portland Metro",4,0,1,0,3087,5624,8711,64.599999999999994,1,1992,3684,54.071661237785015,1,6286,5519.1080000000002,87.8,1,5532,76370.483050847455,0,41,4652,0,2803,4652,0.61577328646748686,0,1692,3684,0.45928338762214982,0]
["Census Tract 102, Multnomah County, Oregon",41,51,41051,102,41051010200,"Portland Metro",2,2,0,0,2471,3677,6148,59.8,1,576,2448,23.52941176470588,0,4614,3815.7780000000002,82.7,1,67845,76370.483050847455,0,38,3255,0,16132,3255,5.7987059669302656,1,1872,2448,0.76470588235294112,1]
["Census Tract 103.03, Multnomah County, Oregon",41,51,41051,103.03,41051010303,"Portland Metro",2,0,0,0,1756,3910,5666,69,1,826,1905,43.359580052493442,1,3741,3613.806,96.6,0,63625,76370.483050847455,0,41,3089,0,2500,3089,0.88526912181303119,0,1079,1905,0.5664041994750656,0]
["Census Tract 103.04, Multnomah County, Oregon",41,51,41051,103.04,41051010304,"Portland Metro",4,0,1,0,2604,1692,4296,39.4,1,575,1280,44.921875,1,2691,2012.8679999999999,74.8,1,57287,76370.483050847455,0,24,2236,0,1466,2236,0.64241893076248902,0,705,1280,0.55078125,0]
["Census Tract 103.05, Multnomah County, Oregon",41,51,41051,103.05,41051010305,"Portland Metro",0,1,0,0,658,3418,4076,83.9,0,411,1468,27.997275204359674,0,2819,2607.5750000000003,92.5,0,7773,76370.483050847455,0,56,2296,0,671,2296,0.28360101437024515,0,1057,1468,0.72002724795640327,1]
["Census Tract 103.06, Multnomah County, Oregon",41,51,41051,103.06,41051010306,"Portland Metro",2,2,0,0,1526,3454,4980,69.400000000000006,1,545,1656,32.910628019323674,0,3278,2930.5320000000006,89.4,1,74792,76370.483050847455,1,37,2994,0,289,2994,0.10609397944199707,0,1111,1656,0.67089371980676327,1]
["Census Tract 104.02, Multnomah County, Oregon",41,51,41051,104.02,41051010402,"Portland Metro",1,2,0,0,1423,5927,7350,80.599999999999994,0,540,2204,24.500907441016334,0,4933,4469.2979999999998,90.6,1,101484,76370.483050847455,1,50,4001,0,1227,4001,0.36692583732057416,0,1664,2204,0.75499092558983671,1]
["Census Tract 104.05, Multnomah County, Oregon",41,51,41051,104.05,41051010405,"Portland Metro",3,0,0,0,2309,3799,6108,62.2,1,1331,2379,55.947877259352673,1,4094,3373.4560000000001,82.4,1,47813,76370.483050847455,0,34,3343,0,1419,3343,0.42676691729323307,0,1048,2379,0.44052122740647331,0]
["Census Tract 104.07, Multnomah County, Oregon",41,51,41051,104.07,41051010407,"Portland Metro",1,1,0,0,1458,4026,5484,73.400000000000006,0,736,1902,38.696109358569927,0,3877,3555.2090000000003,91.7,1,71892,76370.483050847455,0,46,3089,0,2045,3089,0.80322073841319719,0,1166,1902,0.6130389064143007,1]
["Census Tract 104.08, Multnomah County, Oregon",41,51,41051,104.08,41051010408,"Portland Metro",3,0,0,0,2159,3789,5948,63.7,1,912,1994,45.73721163490471,1,3673,3000.8410000000003,81.7,1,48440,76370.483050847455,0,26,2731,0,1405,2731,0.41604974829730529,0,1082,1994,0.54262788365095282,0]
["Census Tract 104.09, Multnomah County, Oregon",41,51,41051,104.09,41051010409,"Portland Metro",0,2,0,0,1665,6608,8273,79.900000000000006,0,1011,2907,34.778121775025802,0,5438,5095.4059999999999,93.7,0,79875,76370.483050847455,1,61,4562,0,383,4562,8.9842833685198215E-2,0,1896,2907,0.65221878224974206,1]
["Census Tract 104.10, Multnomah County, Oregon",41,51,41051,104.1,41051010410,"Portland Metro",4,0,0,1,1752,3013,4765,63.2,1,1126,1750,64.342857142857142,1,2950,2510.4499999999998,85.1,1,40100,76370.483050847455,0,31,2394,0,1668,2394,0.61572535991140642,0,624,1750,0.35657142857142859,0]
["Census Tract 104.11, Multnomah County, Oregon",41,51,41051,104.11,41051010411,"Portland Metro",3,0,0,0,1260,2232,3492,63.9,1,666,1291,51.587916343919439,1,2336,1857.1200000000001,79.5,1,50963,76370.483050847455,0,17,1795,0,1138,1795,1.0421245421245422,0,625,1291,0.48412083656080557,0]
["Census Tract 105, Multnomah County, Oregon",41,51,41051,105,41051010500,"Portland Metro",0,2,0,0,761,3308,4069,81.3,0,163,1466,11.118690313778991,0,2801,2616.134,93.4,0,80909,76370.483050847455,1,28,1936,0,723,1936,0.35756676557863504,0,1303,1466,0.88881309686221011,1]
["Census Tract 106, Multnomah County, Oregon",41,51,41051,106,41051010600,"Portland Metro",4,1,1,1,813,2431,3244,74.900000000000006,0,1868,2156,86.641929499072361,1,2992,2618,87.5,1,17704,76370.483050847455,0,1,1348,0,55146,1348,42.782001551590383,1,288,2156,0.13358070500927643,0]
["Census Tract 9800, Multnomah County, Oregon",41,51,41051,9800,41051980000,"Portland Metro",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,76370.483050847455,0,23,0,0,11847,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 51, Polk County, Oregon",41,53,41053,51,41053005100,"PJ",5,0,1,1,966,1410,2376,59.3,1,498,894,55.70469798657718,1,1516,1080.9079999999999,71.3,1,42647,53783.823529411762,0,29,1241,0,974,1241,0.97399999999999998,0,396,894,0.44295302013422821,0]
["Census Tract 52.01, Polk County, Oregon",41,53,41053,52.01,41053005201,"PJ",0,3,0,0,2273,7402,9675,76.5,0,1083,3611,29.99169205206314,0,6435,6093.9450000000006,94.7,0,77721,53783.823529411762,1,62,4695,1,1409,4695,0.32146931325576089,0,2528,3611,0.70008307947936854,1]
["Census Tract 52.02, Polk County, Oregon",41,53,41053,52.02,41053005202,"PJ",0,3,0,0,2140,7738,9878,78.3,0,1805,4102,44.002925402242809,0,6363,6013.0350000000008,94.5,0,58833,53783.823529411762,1,66,5170,1,1531,5170,0.31418017648265956,0,2297,4102,0.5599707459775719,1]
["Census Tract 53, Polk County, Oregon",41,53,41053,53,41053005300,"PJ",0,3,0,0,2058,8263,10321,80.099999999999994,0,663,3803,17.433605048645806,0,7461,6737.2830000000004,90.3,0,90201,53783.823529411762,1,66,5337,1,1443,5337,0.35032774945375089,0,3140,3803,0.82566394951354194,1]
["Census Tract 202.02, Polk County, Oregon",41,53,41053,202.02,41053020202,"Balance Urban",1,2,1,0,764,6007,6771,88.7,0,962,2822,34.089298369950392,0,4852,4512.3600000000006,93,0,52781,54176.261904761908,1,44,3064,0,1619,3064,0.6627097830536226,0,1860,2822,0.65910701630049606,1]
["Census Tract 202.03, Polk County, Oregon",41,53,41053,202.03,41053020203,"Balance Urban",3,1,0,1,278,2875,3153,91.2,0,537,1076,49.907063197026027,1,1855,1680.6299999999999,90.6,1,38846,54176.261904761908,0,10,1351,0,1684,1351,1.2548435171385992,1,539,1076,0.50092936802973975,0]
["Census Tract 202.04, Polk County, Oregon",41,53,41053,202.04,41053020204,"Balance Urban",0,2,0,0,420,4651,5071,91.7,0,187,1805,10.360110803324099,0,3545,3328.7550000000001,93.9,0,75518,54176.261904761908,1,44,2440,0,882,2440,0.40570377184912604,0,1618,1805,0.89639889196675904,1]
["Census Tract 203.02, Polk County, Oregon",41,53,41053,203.02,41053020302,"Balance Rural",3,2,0,0,4119,6429,10548,60.9,1,1114,3294,33.81906496660595,1,6258,5262.9780000000001,84.1,1,65923,51920.192982456138,1,39,4976,1,2242,4976,0.50758433325786734,0,2180,3294,0.6618093503339405,0]
["Census Tract 203.03, Polk County, Oregon",41,53,41053,203.03,41053020303,"Balance Rural",3,2,0,1,971,3676,4647,79.099999999999994,1,934,1433,65.177948360083732,1,1689,1545.4350000000002,91.5,0,36572,51920.192982456138,0,54,2210,1,1645,2210,0.71959755030621175,1,499,1433,0.34822051639916257,0]
["Census Tract 203.04, Polk County, Oregon",41,53,41053,203.04,41053020304,"Balance Rural",4,1,0,1,2287,4715,7002,67.3,1,1372,2566,53.468433359314105,1,3773,3361.7429999999999,89.1,1,41667,51920.192982456138,0,39,3578,1,1712,3578,0.58390177353342432,0,1194,2566,0.46531566640685895,0]
["Census Tract 204, Polk County, Oregon",41,53,41053,204,41053020400,"Balance Rural",1,3,0,0,1283,5324,6607,80.599999999999994,1,508,2412,21.061359867330019,0,4761,4318.2269999999999,90.7,0,54820,51920.192982456138,1,17,2932,0,1980,2932,0.68370165745856348,1,1904,2412,0.78938640132669979,1]
["Census Tract 205, Polk County, Oregon",41,53,41053,205,41053020500,"Balance Urban",0,3,0,0,641,6347,6988,90.8,0,561,2487,22.557297949336551,0,4945,4658.1900000000005,94.2,0,80794,54176.261904761908,1,53,2950,1,2020,2950,0.66998341625207292,0,1926,2487,0.77442702050663448,1]
["Census Tract 9501, Sherman County, Oregon",41,55,41055,9501,41055950100,"Balance Rural",2,2,1,0,175,1467,1642,89.3,0,265,748,35.427807486631011,1,1251,1117.143,89.3,0,5171,51920.192982456138,0,44,749,1,714,749,0.84497041420118346,1,483,748,0.64572192513368987,0]
["Census Tract 9601, Tillamook County, Oregon",41,57,41057,9601,41057960100,"Balance Rural",0,3,0,0,174,3132,3306,94.7,0,365,1604,22.755610972568579,0,2707,2552.701,94.3,0,53442,51920.192982456138,1,35,1246,1,805,1246,0.51569506726457404,0,1239,1604,0.77244389027431426,1]
["Census Tract 9602, Tillamook County, Oregon",41,57,41057,9602,41057960200,"Balance Rural",1,2,1,0,113,2296,2409,95.3,0,296,998,29.659318637274552,0,1900,1740.3999999999999,91.6,0,48125,51920.192982456138,0,15,997,0,769,997,0.8553948832035595,1,702,998,0.70340681362725455,1]
["Census Tract 9603, Tillamook County, Oregon",41,57,41057,9603,41057960300,"Balance Rural",0,1,0,0,391,2448,2839,86.2,0,317,1159,27.351164797238997,0,2225,2026.9749999999999,91.1,0,5315,51920.192982456138,0,15,1358,0,600,1358,0.48780487804878048,0,842,1159,0.72648835202760997,1]
["Census Tract 9604, Tillamook County, Oregon",41,57,41057,9604,41057960400,"Balance Rural",3,2,0,0,1966,6668,8634,77.2,1,1183,3093,38.247655997413517,1,6041,5183.1779999999999,85.8,1,48834,51920.192982456138,0,36,3531,1,3546,3531,1.0163370593293206,1,1910,3093,0.6175234400258649,0]
["Census Tract 9605, Tillamook County, Oregon",41,57,41057,9605,41057960500,"Balance Rural",4,2,0,1,513,1413,1926,73.400000000000006,1,493,835,59.041916167664667,1,1436,1216.2920000000001,84.7,1,40134,51920.192982456138,0,43,903,1,1910,903,1.668122270742358,1,342,835,0.40958083832335329,0]
["Census Tract 9606, Tillamook County, Oregon",41,57,41057,9606,41057960600,"Balance Rural",0,3,0,0,308,2237,2545,87.9,0,259,1078,24.025974025974026,0,1827,1702.7640000000001,93.2,0,63933,51920.192982456138,1,42,1075,1,225,1075,0.21448999046711154,0,819,1078,0.75974025974025972,1]
["Census Tract 9607, Tillamook County, Oregon",41,57,41057,9607,41057960700,"Balance Rural",0,2,0,0,143,2136,2279,93.7,0,186,961,19.35483870967742,0,1701,1525.797,89.7,0,41967,51920.192982456138,0,62,934,1,633,934,0.4442105263157895,0,775,961,0.80645161290322576,1]
["Census Tract 9608, Tillamook County, Oregon",41,57,41057,9608,41057960800,"Balance Rural",1,3,0,0,523,1928,2451,78.7,1,216,1056,20.454545454545457,0,1902,1730.8200000000002,91,0,47772,51920.192982456138,0,35,813,1,585,813,0.97499999999999998,1,840,1056,0.79545454545454541,1]
["Census Tract 9901, Tillamook County, Oregon",41,57,41057,9901,41057990100,"Balance Rural",0,{"$error":"#DIV/0!"},0,0,0,0,0,"-",0,0,0,null,0,0,null,"-",0,0,51920.192982456138,0,0,0,0,null,0,null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Census Tract 9400, Umatilla County, Oregon",41,59,41059,9400,41059940000,"Balance Rural",2,4,1,0,1443,1393,2836,49.1,1,304,1033,29.428848015488867,0,1950,1755,90,0,57102,51920.192982456138,1,37,1349,1,1866,1349,1.4168564920273348,1,729,1033,0.70571151984511138,1]
["Census Tract 9501, Umatilla County, Oregon",41,59,41059,9501,41059950100,"Balance Rural",2,2,0,0,960,3649,4609,79.2,1,433,1685,25.697329376854601,0,3105,2608.1999999999998,84,1,58792,51920.192982456138,1,27,2036,0,1377,2036,0.64436125409452505,0,1252,1685,0.74302670623145406,1]
["Census Tract 9502, Umatilla County, Oregon",41,59,41059,9502,41059950200,"Balance Rural",5,0,1,1,4071,3512,7583,46.3,1,987,2663,37.06346226060834,1,4394,3506.4120000000003,79.8,1,47109,51920.192982456138,0,24,3248,0,1904,3248,0.49148167268972637,0,1676,2663,0.62936537739391663,0]
["Census Tract 9503, Umatilla County, Oregon",41,59,41059,9503,41059950300,"Balance Rural",0,3,0,0,281,2808,3089,90.9,0,214,1169,18.306244653550046,0,2144,1970.336,91.9,0,70492,51920.192982456138,1,43,1409,1,627,1409,0.48869836321122367,0,955,1169,0.81693755346449959,1]
["Census Tract 9504, Umatilla County, Oregon",41,59,41059,9504,41059950400,"Balance Rural",3,2,0,0,1327,4624,5951,77.7,1,592,1622,36.498150431565968,1,4494,3945.732,87.8,1,55395,51920.192982456138,1,15,2134,0,2295,2134,0.91325109430959017,1,1030,1622,0.63501849568434032,0]
["Census Tract 9505, Umatilla County, Oregon",41,59,41059,9505,41059950500,"Balance Rural",1,2,0,0,744,3799,4543,83.6,0,577,1810,31.878453038674031,1,3010,2826.3900000000003,93.9,0,60256,51920.192982456138,1,46,2162,1,950,2162,0.38539553752535499,0,1233,1810,0.68121546961325963,0]
["Census Tract 9506, Umatilla County, Oregon",41,59,41059,9506,41059950600,"Balance Rural",3,3,0,0,1179,4247,5426,78.3,1,1025,2204,46.506352087114337,1,3644,3206.72,88,1,51848,51920.192982456138,1,40,2605,1,4579,2605,1.5485289144403112,1,1179,2204,0.53493647912885667,0]
["Census Tract 9507, Umatilla County, Oregon",41,59,41059,9507,41059950700,"Balance Rural",3,1,0,0,724,1850,2574,71.900000000000006,1,583,1020,57.156862745098039,1,1797,1554.405,86.5,1,47754,51920.192982456138,0,30,1486,0,854,1486,0.66927899686520376,1,437,1020,0.42843137254901958,0]
["Census Tract 9508, Umatilla County, Oregon",41,59,41059,9508,41059950800,"Balance Rural",2,2,0,0,2640,5222,7862,66.400000000000006,1,382,2030,18.817733990147783,0,5610,4381.41,78.099999999999994,1,52722,51920.192982456138,1,5,2683,0,1558,2683,0.55862316242380783,0,1648,2030,0.81182266009852222,1]
["Census Tract 9509, Umatilla County, Oregon",41,59,41059,9509,41059950900,"Balance Rural",3,3,0,0,2126,2851,4977,57.3,1,631,1738,36.306098964326807,1,2991,2368.8720000000003,79.2,1,50192,51920.192982456138,1,43,2345,1,1871,2345,0.9478216818642351,1,1107,1738,0.63693901035673184,0]
["Census Tract 9510, Umatilla County, Oregon",41,59,41059,9510,41059951000,"Balance Rural",5,2,1,1,2410,3755,6165,60.9,1,994,2293,43.34932402965547,1,3938,2941.6860000000001,74.7,1,48891,51920.192982456138,0,52,3041,1,3089,3041,1.1364974245768948,1,1299,2293,0.56650675970344522,0]
["Census Tract 9511, Umatilla County, Oregon",41,59,41059,9511,41059951100,"Balance Rural",2,4,0,0,2316,3204,5520,58,1,545,2021,26.966848095002472,0,3606,2682.8640000000005,74.400000000000006,1,51592,51920.192982456138,1,51,2421,1,2612,2421,0.8724114896459586,1,1476,2021,0.73033151904997529,1]
["Census Tract 9512, Umatilla County, Oregon",41,59,41059,9512,41059951200,"Balance Rural",3,2,0,0,4579,4847,9426,51.4,1,1205,3224,37.37593052109181,1,5508,4224.6360000000004,76.7,1,61646,51920.192982456138,1,21,4765,0,4088,4765,0.8748127541194094,1,2019,3224,0.62624069478908184,0]
["Census Tract 9513, Umatilla County, Oregon",41,59,41059,9513,41059951300,"Balance Rural",3,1,0,0,1350,2881,4231,68.099999999999994,1,534,1488,35.887096774193552,1,2759,2220.9950000000003,80.5,1,550,51920.192982456138,0,52,2182,1,792,2182,0.40594566888774986,0,954,1488,0.6411290322580645,0]
["Census Tract 9514, Umatilla County, Oregon",41,59,41059,9514,41059951400,"Balance Rural",0,2,0,0,288,2049,2337,87.7,0,224,908,24.669603524229075,0,1594,1460.1039999999998,91.6,0,57566,51920.192982456138,1,19,1068,0,660,1068,0.62917063870352719,0,684,908,0.75330396475770922,1]
["Census Tract 9701, Union County, Oregon",41,61,41061,9701,41061970100,"Balance Rural",0,2,0,0,255,2899,3154,91.9,0,279,1362,20.484581497797357,0,2353,2178.8779999999997,92.6,0,49781,51920.192982456138,1,23,1354,0,721,1354,0.58570268074735987,0,1083,1362,0.79515418502202639,1]
["Census Tract 9702, Union County, Oregon",41,61,41061,9702,41061970200,"Balance Rural",1,3,0,0,325,3093,3418,90.5,0,337,1351,24.944485566247224,0,2441,2172.4900000000002,89,1,53843,51920.192982456138,1,29,1460,0,872,1460,0.70322580645161292,1,1014,1351,0.75055514433752779,1]
["Census Tract 9703, Union County, Oregon",41,61,41061,9703,41061970300,"Balance Rural",1,3,0,0,92,2277,2369,96.1,0,233,935,24.919786096256686,0,1723,1535.193,89.1,1,59911,51920.192982456138,1,45,1057,1,342,1057,0.29482758620689653,0,702,935,0.7508021390374332,1]
["Census Tract 9704, Union County, Oregon",41,61,41061,9704,41061970400,"Balance Rural",1,3,0,0,279,2441,2720,89.7,0,458,1226,37.357259380097879,1,1988,1783.2360000000001,89.7,0,56741,51920.192982456138,1,49,1327,1,1408,1327,0.98530440867739677,1,768,1226,0.62642740619902115,0]
["Census Tract 9705, Union County, Oregon",41,61,41061,9705,41061970500,"Balance Rural",1,0,0,0,322,3018,3340,90.4,0,587,1346,43.61069836552749,1,2118,2031.1620000000003,95.9,0,48696,51920.192982456138,0,20,1663,0,566,1663,0.33138173302107726,0,759,1346,0.56389301634472511,0]
["Census Tract 9706, Union County, Oregon",41,61,41061,9706,41061970600,"Balance Rural",0,4,0,0,427,3536,3963,89.2,0,426,1510,28.211920529801326,0,2595,2493.7950000000001,96.1,0,75484,51920.192982456138,1,80,2009,1,1495,2009,0.76470588235294112,1,1084,1510,0.71788079470198674,1]
["Census Tract 9707, Union County, Oregon",41,61,41061,9707,41061970700,"Balance Rural",3,1,0,1,696,2893,3589,80.599999999999994,1,960,1388,69.164265129683002,1,1776,1722.72,97,0,3133,51920.192982456138,0,24,1788,0,1583,1788,1.070317782285328,1,428,1388,0.30835734870317005,0]
["Census Tract 9708, Union County, Oregon",41,61,41061,9708,41061970800,"Balance Rural",2,2,1,0,576,3208,3784,84.8,0,517,1590,32.515723270440247,1,2545,2338.855,91.9,0,43578,51920.192982456138,0,48,1801,1,2919,1801,1.7110199296600235,1,1073,1590,0.67484276729559745,0]
["Census Tract 9601, Wallowa County, Oregon",41,63,41063,9601,41063960100,"Balance Rural",0,4,0,0,77,1851,1928,96,0,248,918,27.015250544662312,0,1542,1441.77,93.5,0,59167,51920.192982456138,1,41,983,1,535,983,0.68414322250639381,1,670,918,0.72984749455337694,1]
["Census Tract 9602, Wallowa County, Oregon",41,63,41063,9602,41063960200,"Balance Rural",0,2,0,0,192,1706,1898,89.9,0,230,828,27.777777777777779,0,1467,1368.711,93.3,0,42738,51920.192982456138,0,50,789,1,367,789,0.36663336663336665,0,598,828,0.72222222222222221,1]
["Census Tract 9603, Wallowa County, Oregon",41,63,41063,9603,41063960300,"Balance Rural",1,2,0,0,226,2952,3178,92.9,0,497,1468,33.855585831062669,1,2477,2298.6559999999999,92.8,0,50268,51920.192982456138,1,21,1460,0,1521,1460,1.0446428571428572,1,971,1468,0.66144414168937327,0]
["Census Tract 9701, Wasco County, Oregon",41,65,41065,9701,41065970100,"Balance Rural",1,4,0,0,508,3320,3828,86.7,0,435,1615,26.934984520123841,0,2952,2624.3280000000004,88.9,1,60362,51920.192982456138,1,48,1679,1,1850,1679,1.0181618051733627,1,1180,1615,0.73065015479876161,1]
["Census Tract 9702, Wasco County, Oregon",41,65,41065,9702,41065970200,"Balance Rural",3,2,0,0,950,1936,2886,67.099999999999994,1,681,1252,54.392971246006397,1,1952,1696.2880000000002,86.9,1,48860,51920.192982456138,0,40,1568,1,1913,1568,1.4233630952380953,1,571,1252,0.45607028753993611,0]
["Census Tract 9703, Wasco County, Oregon",41,65,41065,9703,41065970300,"Balance Rural",2,3,0,0,800,2239,3039,73.7,1,301,1115,26.995515695067262,0,1995,1759.59,88.2,1,59563,51920.192982456138,1,66,1440,1,525,1440,0.32031726662599147,0,814,1115,0.73004484304932737,1]
["Census Tract 9704, Wasco County, Oregon",41,65,41065,9704,41065970400,"Balance Rural",4,1,1,0,722,2613,3335,78.400000000000006,1,714,1282,55.694227769110761,1,2169,1919.5650000000001,88.5,1,39438,51920.192982456138,0,22,1276,0,2273,1276,1.83454398708636,1,568,1282,0.44305772230889234,0]
["Census Tract 9705, Wasco County, Oregon",41,65,41065,9705,41065970500,"Balance Rural",4,1,1,0,1331,2491,3822,65.2,1,638,1506,42.363877822045154,1,2413,1841.1189999999999,76.3,1,47244,51920.192982456138,0,24,1833,0,1540,1833,1.1773700305810397,1,868,1506,0.57636122177954852,0]
["Census Tract 9706, Wasco County, Oregon",41,65,41065,9706,41065970600,"Balance Rural",3,2,0,0,863,2080,2943,70.7,1,373,1130,33.008849557522126,1,2198,1958.4180000000001,89.1,1,65938,51920.192982456138,1,43,1474,1,373,1474,0.30202429149797572,0,757,1130,0.66991150442477876,0]
["Census Tract 9707, Wasco County, Oregon",41,65,41065,9707,41065970700,"Balance Rural",2,3,0,0,472,1440,1912,75.3,1,158,671,23.546944858420268,0,1407,1143.8909999999998,81.3,1,63859,51920.192982456138,1,43,1071,1,421,1071,0.27825512227362853,0,513,671,0.76453055141579729,1]
["Census Tract 9708, Wasco County, Oregon",41,65,41065,9708,41065970800,"Balance Rural",3,1,0,0,1002,3363,4365,77,1,597,1734,34.429065743944633,1,3213,2862.7829999999999,89.1,1,51367,51920.192982456138,1,17,2031,0,1044,2031,0.56371490280777536,0,1137,1734,0.65570934256055369,0]
["Census Tract 301.01, Washington County, Oregon",41,67,41067,301.01,41067030101,"Portland Metro",1,3,0,0,1874,6644,8518,78,0,2153,4024,53.503976143141152,1,6351,6211.2780000000002,97.8,0,91862,76370.483050847455,1,97,5382,1,8566,5382,1.7183550651955868,1,1871,4024,0.46496023856858848,0]
["Census Tract 301.02, Washington County, Oregon",41,67,41067,301.02,41067030102,"Portland Metro",0,3,0,0,1896,5075,6971,72.8,0,1073,3005,35.707154742096506,0,5164,5040.0640000000003,97.6,0,120163,76370.483050847455,1,98,3921,1,1025,3921,0.30994859389174478,0,1932,3005,0.64292845257903497,1]
["Census Tract 302, Washington County, Oregon",41,67,41067,302,41067030200,"Portland Metro",0,3,0,0,983,5660,6643,85.2,0,801,2693,29.743780170813221,0,5035,4954.4400000000005,98.4,0,95391,76370.483050847455,1,88,3983,1,2550,3983,0.66354410616705695,0,1892,2693,0.70256219829186783,1]
["Census Tract 303, Washington County, Oregon",41,67,41067,303,41067030300,"Portland Metro",0,3,0,0,569,4020,4589,87.6,0,513,1863,27.536231884057973,0,3413,3344.74,98,0,114960,76370.483050847455,1,92,2492,1,1081,2492,0.421606864274571,0,1350,1863,0.72463768115942029,1]
["Census Tract 304.01, Washington County, Oregon",41,67,41067,304.01,41067030401,"Portland Metro",2,2,0,0,980,3350,4330,77.400000000000006,0,1046,2022,51.730959446092974,1,3279,3003.5639999999999,91.6,1,54890,76370.483050847455,0,65,2404,1,8834,2404,3.1776978417266188,1,976,2022,0.48269040553907022,0]
["Census Tract 304.02, Washington County, Oregon",41,67,41067,304.02,41067030402,"Portland Metro",1,2,0,0,1212,4010,5222,76.8,0,1190,2164,54.990757855822551,1,4254,4075.3319999999999,95.8,0,84722,76370.483050847455,1,93,3075,1,1370,3075,0.53411306042884987,0,974,2164,0.45009242144177447,0]
["Census Tract 305.01, Washington County, Oregon",41,67,41067,305.01,41067030501,"Portland Metro",0,3,0,0,944,4314,5258,82,0,814,2117,38.450637694851203,0,3780,3519.18,93.1,0,72860,76370.483050847455,1,84,3093,1,1349,3093,0.47036262203626222,0,1303,2117,0.61549362305148791,1]
["Census Tract 305.02, Washington County, Oregon",41,67,41067,305.02,41067030502,"Portland Metro",0,3,0,0,595,3111,3706,83.9,0,642,1642,39.09866017052375,0,2771,2685.0990000000002,96.9,0,87258,76370.483050847455,1,72,2369,1,600,2369,0.24380333197887039,0,1000,1642,0.60901339829476253,1]
["Census Tract 306, Washington County, Oregon",41,67,41067,306,41067030600,"Portland Metro",0,3,0,0,773,4678,5451,85.8,0,789,2342,33.689154568744662,0,4247,4098.3549999999996,96.5,0,80189,76370.483050847455,1,73,2991,1,1471,2991,0.50153426525741562,0,1553,2342,0.66310845431255339,1]
["Census Tract 307, Washington County, Oregon",41,67,41067,307,41067030700,"Portland Metro",4,1,1,1,278,861,1139,75.599999999999994,0,527,672,78.422619047619051,1,938,831.06799999999998,88.6,1,42292,76370.483050847455,0,55,731,0,15987,731,19.284680337756331,1,145,672,0.21577380952380953,0]
["Census Tract 308.01, Washington County, Oregon",41,67,41067,308.01,41067030801,"Portland Metro",1,1,0,0,2071,5127,7198,71.2,0,1386,2947,47.030878859857481,1,5038,4720.6060000000007,93.7,0,67922,76370.483050847455,0,67,4054,1,2322,4054,0.57178034966756952,0,1561,2947,0.52969121140142517,0]
["Census Tract 308.03, Washington County, Oregon",41,67,41067,308.02999999999997,41067030803,"Portland Metro",2,1,0,0,1292,4093,5385,76,0,1228,2700,45.481481481481481,1,4200,3809.4,90.7,1,54229,76370.483050847455,0,68,2448,1,739,2448,0.32555066079295153,0,1472,2700,0.54518518518518522,0]
["Census Tract 308.05, Washington County, Oregon",41,67,41067,308.05,41067030805,"Portland Metro",1,1,0,0,860,2862,3722,76.900000000000006,0,735,1729,42.51012145748988,1,2759,2621.0500000000002,95,0,61116,76370.483050847455,0,69,2164,1,1013,2164,0.42796789184621886,0,994,1729,0.5748987854251012,0]
["Census Tract 308.06, Washington County, Oregon",41,67,41067,308.06,41067030806,"Portland Metro",1,3,0,0,521,2306,2827,81.599999999999994,0,325,1051,30.922930542340627,0,1995,1799.49,90.2,1,95871,76370.483050847455,1,53,1465,0,5220,1465,3.9545454545454546,1,726,1051,0.69077069457659368,1]
["Census Tract 309, Washington County, Oregon",41,67,41067,309,41067030900,"Portland Metro",5,1,1,1,2121,3449,5570,61.9,1,1529,2298,66.5361183637946,1,3646,2935.03,80.5,1,4943,76370.483050847455,0,53,3556,0,13793,3556,4.3593552465233882,1,769,2298,0.33463881636205395,0]
["Census Tract 310.03, Washington County, Oregon",41,67,41067,310.02999999999997,41067031003,"Portland Metro",2,3,0,0,2374,5359,7733,69.3,1,1103,3085,35.753646677471636,0,5891,5366.7009999999991,91.1,1,82277,76370.483050847455,1,77,4381,1,973,4381,0.22347266881028938,0,1982,3085,0.6424635332252836,1]
["Census Tract 310.04, Washington County, Oregon",41,67,41067,310.04000000000002,41067031004,"Portland Metro",0,3,0,0,1477,6140,7617,80.599999999999994,0,918,3161,29.041442581461563,0,5641,5302.54,94,0,84879,76370.483050847455,1,76,4163,1,782,4163,0.18610185625892431,0,2243,3161,0.70958557418538437,1]
["Census Tract 310.05, Washington County, Oregon",41,67,41067,310.05,41067031005,"Portland Metro",3,0,0,0,2530,3358,5888,57,1,1187,2100,56.523809523809518,1,3818,3035.31,79.5,1,57361,76370.483050847455,0,44,3137,0,2342,3137,0.80095759233926134,0,913,2100,0.43476190476190474,0]
["Census Tract 310.06, Washington County, Oregon",41,67,41067,310.06,41067031006,"Portland Metro",2,1,0,0,2090,4429,6519,67.900000000000006,1,1772,2907,60.956312349501204,1,4437,4201.8389999999999,94.7,0,55650,76370.483050847455,0,44,4250,0,5117,4250,1.6432241490044959,1,1135,2907,0.39043687650498798,0]
["Census Tract 311, Washington County, Oregon",41,67,41067,311,41067031100,"Portland Metro",4,0,0,1,1332,1660,2992,55.5,1,885,1262,70.126782884310629,1,2150,1726.4499999999998,80.3,1,46786,76370.483050847455,0,31,1803,0,974,1803,0.59173754556500613,0,377,1262,0.29873217115689382,0]
["Census Tract 312, Washington County, Oregon",41,67,41067,312,41067031200,"Portland Metro",4,0,0,1,3160,4394,7554,58.2,1,2210,3132,70.561941251596423,1,5341,4379.62,82,1,49567,76370.483050847455,0,37,3959,0,2442,3959,0.68403361344537816,0,922,3132,0.29438058748403578,0]
["Census Tract 313, Washington County, Oregon",41,67,41067,313,41067031300,"Portland Metro",5,2,1,1,3446,3768,7214,52.2,1,2115,3122,67.745035233824467,1,5035,4269.68,84.8,1,47305,76370.483050847455,0,63,4289,1,9107,4289,2.2212195121951219,1,1007,3122,0.32254964766175531,0]
["Census Tract 314.02, Washington County, Oregon",41,67,41067,314.02,41067031402,"Portland Metro",4,1,1,0,1341,1634,2975,54.9,1,1128,1275,88.470588235294116,1,2054,1647.308,80.2,1,54570,76370.483050847455,0,52,2111,0,10668,2111,6.3012404016538692,1,147,1275,0.11529411764705882,0]
["Census Tract 314.03, Washington County, Oregon",41,67,41067,314.02999999999997,41067031403,"Portland Metro",2,1,0,0,1783,3093,4876,63.4,1,814,1912,42.57322175732218,1,3311,3095.7850000000003,93.5,0,62182,76370.483050847455,0,67,2716,1,339,2716,0.13565426170468187,0,1098,1912,0.57426778242677823,0]
["Census Tract 314.04, Washington County, Oregon",41,67,41067,314.04000000000002,41067031404,"Portland Metro",3,3,0,0,2225,3667,5892,62.2,1,919,2317,39.663357790246003,1,4096,3534.848,86.3,1,81159,76370.483050847455,1,82,3456,1,10548,3456,3.8189717595944965,1,1398,2317,0.60336642209753988,0]
["Census Tract 315.04, Washington County, Oregon",41,67,41067,315.04000000000002,41067031504,"Portland Metro",1,2,0,0,1611,5071,6682,75.900000000000006,0,1118,2562,43.637782982045273,1,4760,4517.2400000000007,94.9,0,81618,76370.483050847455,1,82,3680,1,1322,3680,0.37977592645791441,0,1444,2562,0.56362217017954719,0]
["Census Tract 315.06, Washington County, Oregon",41,67,41067,315.06,41067031506,"Portland Metro",1,1,0,0,790,3034,3824,79.3,0,639,1500,42.6,1,2657,2534.7780000000002,95.4,0,72452,76370.483050847455,0,79,1953,1,728,1953,0.33302836230558097,0,861,1500,0.57399999999999995,0]
["Census Tract 315.07, Washington County, Oregon",41,67,41067,315.07,41067031507,"Portland Metro",1,4,0,0,2094,3791,5885,64.400000000000006,1,643,2252,28.552397868561279,0,3916,3763.2759999999998,96.1,0,86667,76370.483050847455,1,69,2975,1,4242,2975,1.5021246458923512,1,1609,2252,0.71447602131438726,1]
["Census Tract 315.08, Washington County, Oregon",41,67,41067,315.08,41067031508,"Portland Metro",1,2,0,0,3062,6338,9400,67.400000000000006,1,508,2907,17.475060199518406,0,6072,5883.7680000000009,96.9,0,1849,76370.483050847455,0,91,4935,1,763,4935,0.20158520475561426,0,2399,2907,0.825249398004816,1]
["Census Tract 315.09, Washington County, Oregon",41,67,41067,315.08999999999997,41067031509,"Portland Metro",1,3,0,0,3938,3044,6982,43.6,1,816,2371,34.415858287642344,0,4562,4406.8919999999998,96.6,0,117601,76370.483050847455,1,82,3726,1,1026,3726,0.54372019077901435,0,1555,2371,0.65584141712357658,1]
["Census Tract 315.11, Washington County, Oregon",41,67,41067,315.11,41067031511,"Portland Metro",0,3,0,0,774,2437,3211,75.900000000000006,0,201,1066,18.855534709193243,0,2221,2169.9170000000004,97.7,0,109444,76370.483050847455,1,78,1593,1,394,1593,0.25785340314136124,0,865,1066,0.81144465290806755,1]
["Census Tract 315.12, Washington County, Oregon",41,67,41067,315.12,41067031512,"Portland Metro",1,3,0,0,2968,5516,8484,65,1,771,2696,28.597922848664687,0,5139,4933.4399999999996,96,0,104745,76370.483050847455,1,80,4136,1,209,4136,5.1477832512315268E-2,0,1925,2696,0.71402077151335308,1]
["Census Tract 315.13, Washington County, Oregon",41,67,41067,315.13,41067031513,"Portland Metro",1,3,0,0,6896,5990,12886,46.5,1,685,4246,16.132830899670278,0,8228,7940.0199999999995,96.5,0,162127,76370.483050847455,1,95,6375,1,1824,6375,0.33133514986376023,0,3561,4246,0.83867169100329719,1]
["Census Tract 315.14, Washington County, Oregon",41,67,41067,315.14,41067031514,"Portland Metro",1,3,0,0,3130,4085,7215,56.6,1,1008,2732,36.896046852122986,0,5076,4812.0479999999998,94.8,0,114706,76370.483050847455,1,90,3353,1,927,3353,0.29447268106734437,0,1724,2732,0.63103953147877012,1]
["Census Tract 316.06, Washington County, Oregon",41,67,41067,316.06,41067031606,"Portland Metro",2,1,0,0,3199,3811,7010,54.4,1,882,2213,39.855399909624943,1,4426,4133.884,93.4,0,76320,76370.483050847455,1,47,3634,0,738,3634,0.21905609973285842,0,1331,2213,0.60144600090375056,0]
["Census Tract 316.09, Washington County, Oregon",41,67,41067,316.08999999999997,41067031609,"Portland Metro",2,0,0,0,5923,7751,13674,56.7,1,3189,5700,55.947368421052637,1,9406,8954.5120000000006,95.2,0,69752,76370.483050847455,0,55,8036,0,7037,8036,1.3811579980372914,0,2511,5700,0.44052631578947371,0]
["Census Tract 316.10, Washington County, Oregon",41,67,41067,316.10000000000002,41067031610,"Portland Metro",3,1,0,0,3650,4726,8376,56.4,1,1636,3189,51.301348385073688,1,5909,5377.1900000000005,91,1,68903,76370.483050847455,0,62,5255,1,2166,5255,0.44195062232197513,0,1553,3189,0.48698651614926308,0]
["Census Tract 316.11, Washington County, Oregon",41,67,41067,316.11,41067031611,"Portland Metro",2,3,0,0,3948,3406,7354,46.3,1,1573,2882,54.580152671755719,1,5496,5391.576,98.1,0,88664,76370.483050847455,1,84,4434,1,8288,4434,1.9378068739770868,1,1309,2882,0.45419847328244273,0]
["Census Tract 316.12, Washington County, Oregon",41,67,41067,316.12,41067031612,"Portland Metro",2,2,0,0,1586,2520,4106,61.4,1,799,1519,52.600394996708367,1,2840,2712.2000000000003,95.5,0,81773,76370.483050847455,1,72,2575,1,260,2575,0.13720316622691292,0,720,1519,0.47399605003291639,0]
["Census Tract 316.13, Washington County, Oregon",41,67,41067,316.13,41067031613,"Portland Metro",3,1,0,0,3620,4497,8117,55.4,1,1512,2976,50.806451612903224,1,5474,4702.1660000000002,85.9,1,76979,76370.483050847455,1,58,4626,0,5097,4626,1.3119691119691119,0,1464,2976,0.49193548387096775,0]
["Census Tract 316.14, Washington County, Oregon",41,67,41067,316.14,41067031614,"Portland Metro",2,3,0,0,2620,2882,5502,52.4,1,492,1754,28.050171037628282,0,3549,3208.2960000000003,90.4,1,96339,76370.483050847455,1,65,3186,1,197,3186,6.2818877551020405E-2,0,1262,1754,0.7194982896237172,1]
["Census Tract 316.15, Washington County, Oregon",41,67,41067,316.14999999999998,41067031615,"Portland Metro",2,1,0,0,2298,2702,5000,54,1,473,1712,27.628504672897197,0,3388,2876.4120000000003,84.9,1,71196,76370.483050847455,0,48,2743,0,878,2743,0.2977280434045439,0,1239,1712,0.72371495327102808,1]
["Census Tract 316.16, Washington County, Oregon",41,67,41067,316.16000000000003,41067031616,"Portland Metro",2,1,0,0,1729,2034,3763,54.1,1,1585,1773,89.396503102086854,1,2698,2517.2339999999999,93.3,0,63125,76370.483050847455,0,86,1963,1,2097,1963,1.0837209302325581,0,188,1773,0.10603496897913142,0]
["Census Tract 316.17, Washington County, Oregon",41,67,41067,316.17,41067031617,"Portland Metro",2,3,0,0,2970,2304,5274,43.7,1,2287,2301,99.391568883094308,1,3808,3556.672,93.4,0,92482,76370.483050847455,1,87,3543,1,6544,3543,2.0067463968107941,1,14,2301,6.0843111690569319E-3,0]
["Census Tract 317.03, Washington County, Oregon",41,67,41067,317.02999999999997,41067031703,"Portland Metro",2,1,0,0,2314,2968,5282,56.2,1,421,1725,24.405797101449274,0,3521,3179.4630000000002,90.3,1,70533,76370.483050847455,0,33,2848,0,3184,2848,1.2157311951126384,0,1304,1725,0.75594202898550722,1]
["Census Tract 317.04, Washington County, Oregon",41,67,41067,317.04000000000002,41067031704,"Portland Metro",2,3,0,0,2724,6152,8876,69.3,1,400,2999,13.337779259753251,0,6002,5431.81,90.5,1,86573,76370.483050847455,1,67,4574,1,451,4574,9.3743504468925376E-2,0,2599,2999,0.86662220740246754,1]
["Census Tract 317.05, Washington County, Oregon",41,67,41067,317.05,41067031705,"Portland Metro",3,0,0,0,2056,2936,4992,58.8,1,922,1905,48.398950131233597,1,3484,2999.7240000000002,86.1,1,59427,76370.483050847455,0,40,2817,0,626,2817,0.23472065991751032,0,983,1905,0.51601049868766402,0]
["Census Tract 317.06, Washington County, Oregon",41,67,41067,317.06,41067031706,"Portland Metro",3,0,0,0,3490,2228,5718,39,1,1342,1965,68.295165394402034,1,3488,2961.3120000000004,84.9,1,62321,76370.483050847455,0,54,3406,0,499,3406,0.15569422776911077,0,623,1965,0.31704834605597965,0]
["Census Tract 318.04, Washington County, Oregon",41,67,41067,318.04000000000002,41067031804,"Portland Metro",2,2,0,0,2547,4275,6822,62.7,1,478,2193,21.796625626994985,0,4395,3942.3150000000001,89.7,1,102275,76370.483050847455,1,47,3684,0,337,3684,0.10233829334952931,0,1715,2193,0.78203374373005019,1]
["Census Tract 318.05, Washington County, Oregon",41,67,41067,318.05,41067031805,"Portland Metro",1,3,0,0,2797,4695,7492,62.7,1,192,2383,8.0570709190096519,0,5045,4762.4800000000005,94.4,0,106733,76370.483050847455,1,81,4025,1,401,4025,0.10002494387627837,0,2191,2383,0.91942929080990343,1]
["Census Tract 318.06, Washington County, Oregon",41,67,41067,318.06,41067031806,"Portland Metro",0,3,0,0,1155,4815,5970,80.7,0,437,2084,20.969289827255277,0,4058,3956.5499999999997,97.5,0,77656,76370.483050847455,1,79,3040,1,388,3040,0.13347093223254214,0,1647,2084,0.79030710172744723,1]
["Census Tract 318.07, Washington County, Oregon",41,67,41067,318.07,41067031807,"Portland Metro",1,3,0,0,1274,2452,3726,65.8,1,531,1583,33.543903979785213,0,2943,2804.6790000000001,95.3,0,75938,76370.483050847455,1,73,1990,1,372,1990,0.1775656324582339,0,1052,1583,0.66456096020214783,1]
["Census Tract 318.12, Washington County, Oregon",41,67,41067,318.12,41067031812,"Portland Metro",2,1,0,0,2198,3633,5831,62.3,1,1432,2663,53.773939166353735,1,4237,4220.0519999999997,99.6,0,68886,76370.483050847455,0,79,3724,1,739,3724,0.21376916401504195,0,1231,2663,0.46226060833646265,0]
["Census Tract 318.13, Washington County, Oregon",41,67,41067,318.13,41067031813,"Portland Metro",0,3,0,0,1620,4259,5879,72.400000000000006,0,747,2139,34.922861150070126,0,3851,3758.576,97.6,0,113173,76370.483050847455,1,92,3111,1,1516,3111,0.48761659697651977,0,1392,2139,0.65077138849929872,1]
["Census Tract 318.14, Washington County, Oregon",41,67,41067,318.14,41067031814,"Portland Metro",1,3,0,0,1288,3105,4393,70.7,1,171,1377,12.418300653594772,0,2867,2832.596,98.8,0,127554,76370.483050847455,1,88,2324,1,304,2324,0.14587332053742802,0,1206,1377,0.87581699346405228,1]
["Census Tract 318.15, Washington County, Oregon",41,67,41067,318.14999999999998,41067031815,"Portland Metro",1,3,0,0,2076,4991,7067,70.599999999999994,1,417,2682,15.548098434004473,0,4902,4759.8419999999996,97.1,0,102982,76370.483050847455,1,78,3769,1,460,3769,0.11595664229896648,0,2265,2682,0.84451901565995524,1]
["Census Tract 319.04, Washington County, Oregon",41,67,41067,319.04000000000002,41067031904,"Portland Metro",0,3,0,0,626,2516,3142,80.099999999999994,0,190,1106,17.17902350813743,0,2305,2212.7999999999997,96,0,116579,76370.483050847455,1,78,1758,1,585,1758,0.34967124925283921,0,916,1106,0.82820976491862563,1]
["Census Tract 319.07, Washington County, Oregon",41,67,41067,319.07,41067031907,"Portland Metro",0,1,0,0,1432,4950,6382,77.599999999999994,0,561,2926,19.172932330827066,0,5039,4741.6989999999996,94.1,0,58537,76370.483050847455,0,50,2640,0,931,2640,0.44439140811455846,0,2365,2926,0.80827067669172936,1]
["Census Tract 319.08, Washington County, Oregon",41,67,41067,319.08,41067031908,"Portland Metro",0,3,0,0,2440,6142,8582,71.599999999999994,0,535,2960,18.074324324324326,0,5764,5677.54,98.5,0,135231,76370.483050847455,1,90,4894,1,548,4894,0.13838383838383839,0,2425,2960,0.8192567567567568,1]
["Census Tract 319.09, Washington County, Oregon",41,67,41067,319.08999999999997,41067031909,"Portland Metro",1,3,0,0,1600,3774,5374,70.2,1,252,1753,14.37535653166001,0,3491,3312.9590000000003,94.9,0,120917,76370.483050847455,1,90,3112,1,118,3112,5.0170068027210885E-2,0,1501,1753,0.85624643468339989,1]
["Census Tract 319.10, Washington County, Oregon",41,67,41067,319.10000000000002,41067031910,"Portland Metro",1,3,0,0,2735,6155,8890,69.2,1,741,3188,23.243412797992473,0,6197,6023.4840000000004,97.2,0,110577,76370.483050847455,1,76,5260,1,595,5260,0.12934782608695652,0,2447,3188,0.76756587202007531,1]
["Census Tract 319.11, Washington County, Oregon",41,67,41067,319.11,41067031911,"Portland Metro",1,2,0,0,1484,4121,5605,73.5,0,870,2199,39.563437926330153,1,3861,3590.73,93,0,73682,76370.483050847455,1,85,3118,1,892,3118,0.30642390930951563,0,1329,2199,0.60436562073669853,0]
["Census Tract 319.12, Washington County, Oregon",41,67,41067,319.12,41067031912,"Portland Metro",1,2,0,0,985,3826,4811,79.5,0,384,1652,23.244552058111381,0,3437,3048.6190000000001,88.7,1,9767,76370.483050847455,0,75,2643,1,1817,2643,0.73682076236820759,0,1268,1652,0.76755447941888622,1]
["Census Tract 320.01, Washington County, Oregon",41,67,41067,320.01,41067032001,"Portland Metro",0,4,0,0,770,4411,5181,85.1,0,810,2075,39.036144578313255,0,3855,3720.0749999999998,96.5,0,87271,76370.483050847455,1,64,2666,1,7027,2666,2.7120802778849864,1,1265,2075,0.60963855421686752,1]
["Census Tract 320.03, Washington County, Oregon",41,67,41067,320.02999999999997,41067032003,"Portland Metro",3,2,1,0,2228,2430,4658,52.2,1,1591,2036,78.143418467583487,1,3082,2921.7359999999999,94.8,0,43110,76370.483050847455,0,75,2576,1,8862,2576,3.723529411764706,1,445,2036,0.21856581532416502,0]
["Census Tract 320.04, Washington County, Oregon",41,67,41067,320.04000000000002,41067032004,"Portland Metro",0,3,0,0,518,1532,2050,74.7,0,256,832,30.76923076923077,0,1483,1383.6389999999999,93.3,0,81731,76370.483050847455,1,64,1176,1,378,1176,0.39747634069400634,0,576,832,0.69230769230769229,1]
["Census Tract 320.05, Washington County, Oregon",41,67,41067,320.05,41067032005,"Portland Metro",5,1,1,1,2335,2445,4780,51.2,1,1746,2026,86.179664363277396,1,2837,2510.7449999999999,88.5,1,54464,76370.483050847455,0,33,2890,0,12821,2890,6.2358949416342409,1,280,2026,0.13820335636722605,0]
["Census Tract 321.03, Washington County, Oregon",41,67,41067,321.02999999999997,41067032103,"Portland Metro",0,3,0,0,1494,8887,10381,85.6,0,948,3737,25.367942199625372,0,6579,6328.9980000000005,96.2,0,91741,76370.483050847455,1,77,5338,1,4419,5338,0.88574864702345157,0,2789,3737,0.74632057800374629,1]
["Census Tract 321.04, Washington County, Oregon",41,67,41067,321.04000000000002,41067032104,"Portland Metro",0,3,0,0,604,4430,5034,88,0,386,1684,22.921615201900238,0,3171,3056.8440000000001,96.4,0,115333,76370.483050847455,1,81,2774,1,1072,2774,0.41631067961165047,0,1298,1684,0.77078384798099764,1]
["Census Tract 321.07, Washington County, Oregon",41,67,41067,321.07,41067032107,"Portland Metro",0,3,0,0,490,1595,2085,76.5,0,58,769,7.5422626788036409,0,1530,1494.8100000000002,97.7,0,99861,76370.483050847455,1,79,1182,1,1459,1182,1.2188805346700085,0,711,769,0.92457737321196354,1]
["Census Tract 321.08, Washington County, Oregon",41,67,41067,321.08,41067032108,"Portland Metro",0,3,0,0,770,3407,4177,81.599999999999994,0,257,1573,16.338207247298158,0,2989,2896.3410000000003,96.9,0,117438,76370.483050847455,1,65,2687,1,530,2687,0.20423892100192678,0,1316,1573,0.83661792752701847,1]
["Census Tract 321.09, Washington County, Oregon",41,67,41067,321.08999999999997,41067032109,"Portland Metro",0,3,0,0,416,2835,3251,87.2,0,76,1026,7.4074074074074066,0,2136,2121.0479999999998,99.3,0,162250,76370.483050847455,1,94,1637,1,453,1637,0.28119180633147112,0,950,1026,0.92592592592592593,1]
["Census Tract 321.10, Washington County, Oregon",41,67,41067,321.10000000000002,41067032110,"Portland Metro",3,1,0,0,1106,2712,3818,71,1,608,980,62.04081632653061,1,3070,2827.47,92.1,1,9438,76370.483050847455,0,15,1448,0,6854,1448,6.6608357628765793,1,372,980,0.37959183673469388,0]
["Census Tract 322, Washington County, Oregon",41,67,41067,322,41067032200,"Portland Metro",0,3,0,0,925,7203,8128,88.6,0,309,2847,10.853530031612223,0,5278,5161.884,97.8,0,105625,76370.483050847455,1,70,4004,1,1521,4004,0.434819897084048,0,2538,2847,0.89146469968387776,1]
["Census Tract 323, Washington County, Oregon",41,67,41067,323,41067032300,"Portland Metro",2,2,0,0,2931,3349,6280,53.3,1,450,2040,22.058823529411764,0,4092,3703.26,90.5,1,87819,76370.483050847455,1,60,3292,0,2215,3292,0.83901515151515149,0,1590,2040,0.77941176470588236,1]
["Census Tract 324.04, Washington County, Oregon",41,67,41067,324.04000000000002,41067032404,"Portland Metro",2,2,0,0,2828,4509,7337,61.5,1,568,2686,21.14668652271035,0,5130,4529.79,88.3,1,79921,76370.483050847455,1,46,4202,0,325,4202,8.3077709611451944E-2,0,2118,2686,0.78853313477289655,1]
["Census Tract 324.06, Washington County, Oregon",41,67,41067,324.06,41067032406,"Portland Metro",1,2,0,0,3758,5377,9135,58.9,1,864,3179,27.178357974205724,0,6288,5841.5520000000006,92.9,0,85334,76370.483050847455,1,57,4832,0,1977,4832,0.45795691452397497,0,2315,3179,0.72821642025794275,1]
["Census Tract 324.07, Washington County, Oregon",41,67,41067,324.07,41067032407,"Portland Metro",1,3,0,0,2038,3663,5701,64.3,1,623,1886,33.032873806998943,0,3760,3590.8,95.5,0,104963,76370.483050847455,1,65,3573,1,248,3573,8.2998661311914329E-2,0,1263,1886,0.66967126193001059,1]
["Census Tract 324.08, Washington County, Oregon",41,67,41067,324.08,41067032408,"Portland Metro",1,3,0,0,4086,4353,8439,51.6,1,838,2745,30.528233151183969,0,5525,5176.9250000000002,93.7,0,137306,76370.483050847455,1,83,4888,1,2415,4888,0.59836471754212095,0,1907,2745,0.6947176684881603,1]
["Census Tract 324.09, Washington County, Oregon",41,67,41067,324.08999999999997,41067032409,"Portland Metro",4,0,0,1,4021,1345,5366,25.1,1,1124,1512,74.338624338624342,1,2828,1923.0400000000002,68,1,4064,76370.483050847455,0,30,2393,0,399,2393,0.16088709677419355,0,388,1512,0.25661375661375663,0]
["Census Tract 324.10, Washington County, Oregon",41,67,41067,324.10000000000002,41067032410,"Portland Metro",3,0,0,0,2546,1614,4160,38.799999999999997,1,559,1329,42.061700526711817,1,2699,1873.1060000000002,69.400000000000006,1,7481,76370.483050847455,0,37,1946,0,1724,1946,0.82964388835418668,0,770,1329,0.57938299473288191,0]
["Census Tract 325.01, Washington County, Oregon",41,67,41067,325.01,41067032501,"Portland Metro",5,1,1,1,1841,1552,3393,45.7,1,565,924,61.147186147186147,1,2349,1834.5689999999997,78.099999999999994,1,43400,76370.483050847455,0,4,1383,0,6366,1383,5.1132530120481929,1,359,924,0.38852813852813856,0]
["Census Tract 325.02, Washington County, Oregon",41,67,41067,325.02,41067032502,"Portland Metro",2,2,0,0,1436,1809,3245,55.7,1,356,1032,34.496124031007753,0,2238,1978.3920000000003,88.4,1,89556,76370.483050847455,1,50,1742,0,653,1742,0.38593380614657208,0,676,1032,0.65503875968992253,1]
["Census Tract 325.03, Washington County, Oregon",41,67,41067,325.02999999999997,41067032503,"Portland Metro",1,3,0,0,1440,2455,3895,63,1,179,1351,13.249444855662473,0,2578,2449.1000000000004,95,0,89712,76370.483050847455,1,78,2177,1,851,2177,0.40198393953708078,0,1172,1351,0.86750555144337527,1]
["Census Tract 326.03, Washington County, Oregon",41,67,41067,326.02999999999997,41067032603,"Portland Metro",1,2,0,0,2000,5800,7800,74.400000000000006,0,635,2461,25.802519301097114,0,4898,4501.2620000000006,91.9,1,10489,76370.483050847455,0,62,3612,1,1258,3612,0.35257847533632286,0,1826,2461,0.74197480698902885,1]
["Census Tract 326.04, Washington County, Oregon",41,67,41067,326.04000000000002,41067032604,"Portland Metro",2,2,0,0,2433,4037,6470,62.4,1,831,2308,36.005199306759103,0,4564,3970.68,87,1,73402,76370.483050847455,1,61,3914,0,3614,3914,1.2111260053619304,0,1477,2308,0.63994800693240905,1]
["Census Tract 326.06, Washington County, Oregon",41,67,41067,326.06,41067032606,"Portland Metro",3,0,0,0,2274,3496,5770,60.6,1,948,2104,45.057034220532323,1,4030,3542.3700000000003,87.9,1,66471,76370.483050847455,0,46,2920,0,1380,2920,0.38515210717276027,0,1156,2104,0.54942965779467678,0]
["Census Tract 326.07, Washington County, Oregon",41,67,41067,326.07,41067032607,"Portland Metro",2,3,0,0,2125,2879,5004,57.5,1,2054,2909,70.608456514266067,1,4254,4224.2219999999998,99.3,0,99259,76370.483050847455,1,87,3384,1,15009,3384,7.3501469147894225,1,855,2909,0.29391543485733929,0]
["Census Tract 326.08, Washington County, Oregon",41,67,41067,326.08,41067032608,"Portland Metro",2,2,0,0,851,1546,2397,64.5,1,441,990,44.545454545454547,1,1717,1650.037,96.1,0,101591,76370.483050847455,1,53,1392,0,8337,1392,6.8673805601317959,1,549,990,0.55454545454545456,0]
["Census Tract 326.09, Washington County, Oregon",41,67,41067,326.08999999999997,41067032609,"Portland Metro",2,2,0,0,976,1537,2513,61.2,1,475,952,49.894957983193279,1,1652,1609.0480000000002,97.4,0,1000,76370.483050847455,0,90,1394,1,5970,1394,4.8028962188254223,1,477,952,0.50105042016806722,0]
["Census Tract 326.10, Washington County, Oregon",41,67,41067,326.10000000000002,41067032610,"Portland Metro",2,3,0,0,1092,2071,3163,65.5,1,231,966,23.913043478260871,0,1901,1735.6130000000001,91.3,1,83333,76370.483050847455,1,68,1514,1,249,1514,0.17535211267605633,0,735,966,0.76086956521739135,1]
["Census Tract 327, Washington County, Oregon",41,67,41067,327,41067032700,"Portland Metro",0,2,0,0,988,4882,5870,83.2,0,328,2117,15.493623051487953,0,4099,3922.7430000000004,95.7,0,89563,76370.483050847455,1,56,3023,0,2608,3023,1.034920634920635,0,1789,2117,0.84506376948512041,1]
["Census Tract 328, Washington County, Oregon",41,67,41067,328,41067032800,"Portland Metro",1,1,0,0,161,1085,1246,87.1,0,97,432,22.453703703703702,0,820,745.38,90.9,1,63500,76370.483050847455,0,32,650,0,568,650,1.126984126984127,0,335,432,0.77546296296296291,1]
["Census Tract 329.01, Washington County, Oregon",41,67,41067,329.01,41067032901,"Portland Metro",2,1,0,0,3624,2966,6590,45,1,488,1916,25.469728601252612,0,4086,2921.49,71.5,1,65714,76370.483050847455,0,20,3479,0,2081,3479,0.7387291444799432,0,1428,1916,0.74530271398747394,1]
["Census Tract 329.02, Washington County, Oregon",41,67,41067,329.02,41067032902,"Portland Metro",2,1,0,0,4129,3638,7767,46.8,1,367,2345,15.650319829424305,0,4931,3895.4900000000002,79,1,63821,76370.483050847455,0,22,3882,0,874,3882,0.22335803731152568,0,1978,2345,0.84349680170575692,1]
["Census Tract 330, Washington County, Oregon",41,67,41067,330,41067033000,"Portland Metro",1,2,0,0,1209,4772,5981,79.8,0,449,2042,21.988246816846228,0,4440,3973.8,89.5,1,84130,76370.483050847455,1,48,2854,0,1412,2854,0.51816513761467886,0,1593,2042,0.78011753183153776,1]
["Census Tract 331.01, Washington County, Oregon",41,67,41067,331.01,41067033101,"Portland Metro",1,0,0,0,565,2406,2971,81,0,465,1110,41.891891891891895,1,1887,1751.136,92.8,0,60654,76370.483050847455,0,36,1633,0,1268,1633,0.71156004489337821,0,645,1110,0.58108108108108103,0]
["Census Tract 331.02, Washington County, Oregon",41,67,41067,331.02,41067033102,"Portland Metro",3,0,0,0,1898,2146,4044,53.1,1,692,1274,54.317111459968601,1,2588,2031.5800000000002,78.5,1,57418,76370.483050847455,0,53,2192,0,1825,2192,1.2110152621101526,0,582,1274,0.45682888540031397,0]
["Census Tract 332, Washington County, Oregon",41,67,41067,332,41067033200,"Portland Metro",5,0,1,1,3087,3881,6968,55.7,1,1594,2403,66.333749479816902,1,3665,2932,80,1,41863,76370.483050847455,0,18,3467,0,3689,3467,1.3236454969501257,0,809,2403,0.33666250520183105,0]
["Census Tract 333.01, Washington County, Oregon",41,67,41067,333.01,41067033301,"Portland Metro",1,1,0,0,1678,4341,6019,72.099999999999994,0,639,2129,30.014091122592767,0,3816,3480.192,91.2,1,68766,76370.483050847455,0,55,3363,0,461,3363,0.16399857701885451,0,1490,2129,0.69985908877407232,1]
["Census Tract 333.02, Washington County, Oregon",41,67,41067,333.02,41067033302,"Portland Metro",0,3,0,0,928,5155,6083,84.7,0,145,2014,7.1996027805362459,0,4183,3961.3010000000004,94.7,0,115833,76370.483050847455,1,67,3149,1,631,3149,0.23703981968444779,0,1869,2014,0.92800397219463748,1]
["Census Tract 334, Washington County, Oregon",41,67,41067,334,41067033400,"Portland Metro",0,2,0,0,178,2114,2292,92.2,0,74,796,9.2964824120603016,0,1660,1540.4799999999998,92.8,0,94211,76370.483050847455,1,45,1186,0,207,1186,0.17891097666378566,0,722,796,0.90703517587939697,1]
["Census Tract 335, Washington County, Oregon",41,67,41067,335,41067033500,"Portland Metro",0,2,0,0,631,3680,4311,85.4,0,169,1300,13,0,2774,2651.944,95.6,0,102778,76370.483050847455,1,44,2274,0,970,2274,0.48694779116465864,0,1131,1300,0.87,1]
["Census Tract 336, Washington County, Oregon",41,67,41067,336,41067033600,"Portland Metro",1,2,0,0,243,2117,2360,89.7,0,96,841,11.414982164090368,0,1767,1588.5330000000001,89.9,1,78274,76370.483050847455,1,26,1104,0,546,1104,0.50885368126747432,0,745,841,0.8858501783590963,1]
["Census Tract 9601, Wheeler County, Oregon",41,69,41069,9601,41069960100,"Balance Rural",0,2,0,0,180,1235,1415,87.3,0,153,640,23.90625,0,1096,1003.9359999999999,91.6,0,40926,51920.192982456138,0,39,484,1,322,484,0.50549450549450547,0,487,640,0.76093750000000004,1]
["Census Tract 301.01, Yamhill County, Oregon",41,71,41071,301.01,41071030101,"Balance Urban",0,3,0,0,924,5403,6327,85.4,0,429,2218,19.341749323715057,0,4599,4438.0349999999999,96.5,0,92442,54176.261904761908,1,76,3083,1,963,3083,0.34004237288135591,0,1789,2218,0.80658250676284937,1]
["Census Tract 301.02, Yamhill County, Oregon",41,71,41071,301.02,41071030102,"Balance Urban",0,3,0,0,1185,6606,7791,84.8,0,616,2905,21.204819277108435,0,5402,5148.1059999999998,95.3,0,83924,54176.261904761908,1,58,4098,1,1704,4098,0.42105263157894735,0,2289,2905,0.78795180722891567,1]
["Census Tract 302.01, Yamhill County, Oregon",41,71,41071,302.01,41071030201,"Balance Urban",3,2,0,0,2179,4799,6978,68.8,1,1138,2046,55.620723362658843,1,3490,2778.04,79.599999999999994,1,51875,54176.261904761908,0,59,3457,1,4093,3457,1.1303507318420325,1,908,2046,0.44379276637341153,0]
["Census Tract 302.02, Yamhill County, Oregon",41,71,41071,302.02,41071030202,"Balance Urban",5,1,1,1,1288,4629,5917,78.2,1,920,2267,40.582267313630346,1,3905,3241.15,83,1,56996,54176.261904761908,1,38,3322,0,2771,3322,0.80740093240093236,0,1347,2267,0.59417732686369651,0]
["Census Tract 303.01, Yamhill County, Oregon",41,71,41071,303.01,41071030301,"Balance Rural",2,3,0,0,2529,7777,10306,75.5,1,458,3442,13.306217315514235,0,6901,6148.7910000000002,89.1,1,78267,51920.192982456138,1,48,5426,1,1556,5426,0.30073444143795902,0,2984,3442,0.86693782684485765,1]
["Census Tract 303.02, Yamhill County, Oregon",41,71,41071,303.02,41071030302,"Balance Rural",0,3,0,0,101,2001,2102,95.2,0,68,767,8.865710560625816,0,1592,1504.44,94.5,0,116250,51920.192982456138,1,84,1050,1,396,1050,0.34859154929577463,0,699,767,0.91134289439374183,1]
["Census Tract 304, Yamhill County, Oregon",41,71,41071,304,41071030400,"Balance Rural",0,3,0,0,1395,7212,8607,83.8,0,526,2949,17.836554764326891,0,5852,5296.06,90.5,0,78177,51920.192982456138,1,45,4403,1,2007,4403,0.52829692024216901,0,2423,2949,0.82163445235673105,1]
["Census Tract 305.01, Yamhill County, Oregon",41,71,41071,305.01,41071030501,"Balance Rural",1,2,0,0,1570,4856,6426,75.599999999999994,1,416,1707,24.370240187463384,0,5074,4718.8200000000006,93,0,59943,51920.192982456138,1,3,2205,0,1082,2205,0.4963302752293578,0,1291,1707,0.75629759812536612,1]
["Census Tract 305.02, Yamhill County, Oregon",41,71,41071,305.02,41071030502,"Balance Rural",4,0,1,1,911,4215,5126,82.2,0,719,1859,38.676707907477137,1,3457,2979.9340000000002,86.2,1,44375,51920.192982456138,0,30,2394,0,940,2394,0.43258168430740912,0,1140,1859,0.61323292092522863,0]
["Census Tract 306.01, Yamhill County, Oregon",41,71,41071,306.01,41071030601,"Balance Urban",4,2,1,1,1125,2511,3636,69.099999999999994,1,375,1390,26.978417266187048,0,2495,2045.9,82,1,5034,54176.261904761908,0,42,1397,0,4631,1397,2.8049666868564507,1,1015,1390,0.73021582733812951,1]
["Census Tract 306.02, Yamhill County, Oregon",41,71,41071,306.02,41071030602,"Balance Urban",0,3,0,0,1008,4876,5884,82.9,0,321,2284,14.054290718038528,0,4352,4190.9759999999997,96.3,0,80326,54176.261904761908,1,63,2637,1,1439,2637,0.52749266862170086,0,1963,2284,0.85945709281961469,1]
["Census Tract 307.01, Yamhill County, Oregon",41,71,41071,307.01,41071030701,"Balance Urban",0,2,0,0,1529,6774,8303,81.599999999999994,0,965,3375,28.592592592592592,0,5750,5244,91.2,0,5832,54176.261904761908,0,50,3611,1,1146,3611,0.3274285714285714,0,2410,3375,0.71407407407407408,1]
["Census Tract 307.02, Yamhill County, Oregon",41,71,41071,307.02,41071030702,"Balance Urban",3,1,0,0,1791,5739,7530,76.2,1,1242,3033,40.94955489614243,1,5279,4471.3130000000001,84.7,1,56250,54176.261904761908,1,25,3953,0,646,3953,0.18462417833666761,0,1791,3033,0.59050445103857563,0]
["Census Tract 308.01, Yamhill County, Oregon",41,71,41071,308.01,41071030801,"Balance Urban",4,1,0,1,2335,3474,5809,59.8,1,1441,2285,63.063457330415751,1,3703,3006.8360000000002,81.2,1,39415,54176.261904761908,0,28,2674,0,5970,2674,2.5221799746514577,1,844,2285,0.36936542669584244,0]
["Census Tract 308.02, Yamhill County, Oregon",41,71,41071,308.02,41071030802,"Balance Urban",4,0,0,1,2190,2981,5171,57.6,1,680,1338,50.822122571001493,1,2493,2019.3300000000002,81,1,50313,54176.261904761908,0,25,2774,0,1826,2774,0.64866785079928957,0,658,1338,0.49177877428998507,0]
["Census Tract 309, Yamhill County, Oregon",41,71,41071,309,41071030900,"Balance Rural",2,3,0,0,1305,3440,4745,72.5,1,338,1490,22.684563758389263,0,3236,2786.1959999999999,86.1,1,6795,51920.192982456138,0,35,2306,1,2168,2306,0.90408673894912428,1,1152,1490,0.77315436241610735,1]
["Census Tract 310, Yamhill County, Oregon",41,71,41071,310,41071031000,"Balance Rural",0,3,0,0,507,3666,4173,87.9,0,384,1453,26.428079834824501,0,2949,2713.08,92,0,71771,51920.192982456138,1,50,2023,1,910,2023,0.41800643086816719,0,1069,1453,0.73571920165175497,1]

{"sheet":"Severity of Need_Data","index":37,"n_rows":284,"n_cols":12,"rows_kept":284,"cut":false,"hidden":true,"merged":[]}
["GEOID","Geography","County","% Severe Burdened","Ratio to State; Percent Severe Burdened","(2017 - 2019) Market Effective Rent % Change","(2017 - 2019) Ratio to State; Market Effective Rent","(2020YTD, CoStar) Stabilized Vacancy Rate","(2020 YTD CoStar)  Ratio to State; Stabilized Vacancy Rate","OAHI Units","Units to 60% Households","Ratio of City/County to State"]
[41,"Oregon","Oregon",0.24423755407819911,1,8.6,"-",5.5999999999999994E-2,"-",74195,0.22335082989910915,"-"]
["-","Balance Urban","-","-","-",11.892307692307693,1.3828264758497317,"-","-","-","-","-"]
["-","Balance Rural","-","-","-",7.6192771084337334,0.88596245446903876,"-","-","-","-","-"]
["-","PJ","-","-","-",29.875,3.4738372093023258,"-","-","-","-","-"]
["-","Portland Metro","-","-","-",8.7384615384615394,1.0161001788908768,"-","-","-","-","-"]
["0500000US41001","Baker County","Baker County",0.20216962524654833,0.82775814722505114,-5.8,-0.67441860465116277,3.2000000000000001E-2,0.57142857142857151,182,0.16191076935578053,0.72491680209524179]
["0500000US41003","Benton County","Benton County",0.3274869109947644,1.3408540395467226,11,1.2790697674418605,5.9000000000000004E-2,1.0535714285714286,751,7.5932567080056995E-2,0.33996993480775001]
["0500000US41005","Clackamas County","Clackamas County",0.25257562111460141,1.0341391685970318,8.4,0.9767441860465117,5.0999999999999997E-2,0.9107142857142857,4241,0.1617791002586233,0.72432728515806855]
["0500000US41007","Clatsop County","Clatsop County",0.16973552058921995,0.69496077795994726,9.3000000000000007,1.0813953488372094,3.7000000000000005E-2,0.66071428571428581,643,0.19850803311936593,0.88877231040079385]
["0500000US41009","Columbia County","Columbia County",0.21244058689811945,0.86981131013988533,9.1999999999999993,1.069767441860465,7.2000000000000008E-2,1.2857142857142858,502,0.15966369843583736,0.71485607869896783]
["0500000US41011","Coos County","Coos County",0.19963151620244934,0.81736617841551118,6.8,0.79069767441860461,4.0000000000000001E-3,7.1428571428571438E-2,633,0.12666337137619049,0.56710499546120419]
["0500000US41013","Crook County","Crook County",0.19451746150957566,0.79642732356915003,6.2,0.72093023255813959,2.2000000000000002E-2,0.3928571428571429,294,0.1713981061741901,0.76739408692420419]
["0500000US41015","Curry County","Curry County",0.19403973509933775,0.79447133276322768,6.5,0.7558139534883721,2.7999999999999997E-2,0.5,365,0.24019416634199173,1.0754120163801986]
["0500000US41017","Deschutes County","Deschutes County",0.23922238490320483,0.97946601949105438,10,1.1627906976744187,4.2999999999999997E-2,0.7678571428571429,2195,0.18212409878932534,0.81541715726596342]
["0500000US41019","Douglas County","Douglas County",0.17760884588804424,0.72719711986297597,10.8,1.2558139534883723,6.7000000000000004E-2,1.1964285714285716,1961,0.28153280055793367,1.2604958785472442]
["0500000US41021","Gilliam County","Gilliam County",0.11272727272727273,0.46154766474274517,4.2,0.48837209302325585,3.7999999999999999E-2,0.6785714285714286,8,7.4747175738837879E-2,0.33466262817381193]
["0500000US41023","Grant County","Grant County",0.10440122824974411,0.42745772100353291,3.8,0.44186046511627908,0.13200000000000001,2.3571428571428572,104,0.2209576870964261,0.98928527463379445]
["0500000US41025","Harney County","Harney County",0.16740576496674059,0.68542188607547716,"NA",{"$error":"#VALUE!"},0.04,0.7142857142857143,130,0.31411294663032768,1.4063657017626356]
["0500000US41027","Hood River County","Hood River County",0.17530163236337828,0.71775052376773651,15.5,1.8023255813953489,1.1000000000000001E-2,0.19642857142857145,444,0.30812799798224705,1.3795695235224019]
["0500000US41029","Jackson County","Jackson County",0.26755832229036336,1.0954839574126161,11.9,1.3837209302325582,1.6E-2,0.28571428571428575,3242,0.18255433373275717,0.81734343147603095]
["0500000US41031","Jefferson County","Jefferson County",0.16679566563467493,0.68292391096117389,38.5,4.4767441860465116,6.7000000000000004E-2,1.1964285714285716,343,0.22928407302692139,1.026564679121597]
["0500000US41033","Josephine County","Josephine County",0.27605909721655375,1.1302893130356446,8.9,1.0348837209302326,3.7999999999999999E-2,0.6785714285714286,772,0.11882705525991677,0.53201976152760522]
["0500000US41035","Klamath County","Klamath County",0.26510740815097372,1.0854489971926782,10.4,1.2093023255813955,4.4000000000000004E-2,0.78571428571428581,556,0.10653199729282357,0.47697157579824367]
["0500000US41037","Lake County","Lake County",0.18222554144884243,0.74609960018883137,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},50,6.9062560577659346E-2,0.30921112139523244]
["0500000US41039","Lane County","Lane County",0.28157514336092004,1.1528740714082255,13.2,1.5348837209302326,3.6000000000000004E-2,0.6428571428571429,5275,0.14349127769386119,0.6424479271408049]
["0500000US41041","Lincoln County","Lincoln County",0.21882256522333016,0.89594151910507724,-20.8,-2.418604651162791,1.3999999999999999E-2,0.25,1072,0.2866253945404012,1.2832967518852476]
["0500000US41043","Linn County","Linn County",0.21170800517221111,0.86681184624223351,11.8,1.3720930232558142,2.7999999999999997E-2,0.5,1198,0.13809219311618365,0.61827481535914564]
["0500000US41045","Malheur County","Malheur County",0.17250416964498452,0.70629666390186974,6,0.69767441860465118,7.2000000000000008E-2,1.2857142857142858,567,0.27093045441268093,1.2130264057450075]
["0500000US41047","Marion County","Marion County",0.23158702090035579,0.94820398023723695,14.9,1.7325581395348839,0.03,0.5357142857142857,3534,0.14408063336113175,0.64508662639048664]
["0500000US41049","Morrow County","Morrow County",5.5194805194805192E-2,0.2259881999028418,7,0.81395348837209303,6.6000000000000003E-2,1.1785714285714286,251,0.47246095605968247,2.1153310971492698]
["0500000US41051","Multnomah County","Multnomah County",0.2531212080355939,1.0363730057440326,5.6,0.65116279069767435,7.9000000000000001E-2,1.4107142857142858,30691,0.37116176438198717,1.6617881587887826]
["0500000US41053","Polk County","Polk County",0.27210485133020346,1.1140991497281449,12.4,1.4418604651162792,5.2000000000000005E-2,0.92857142857142871,869,0.13823524001642976,0.61891527369239074]
["0500000US41055","Sherman County","Sherman County",0.15849056603773584,0.64891972340580717,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},12,8.2187404707624853E-2,0.36797447649847603]
["0500000US41057","Tillamook County","Tillamook County",0.21598793363499247,0.88433547596795137,8.5,0.9883720930232559,4.5999999999999999E-2,0.8214285714285714,366,0.20938088923012493,0.93745292697011851]
["0500000US41059","Umatilla County","Umatilla County",0.18894907908992417,0.77362828088847924,9.1999999999999993,1.069767441860465,4.4000000000000004E-2,0.78571428571428581,1586,0.31300603054807796,1.4014097493591915]
["0500000US41061","Union County","Union County",0.14932841717145115,0.6114064552236701,16.399999999999999,1.9069767441860463,3.3000000000000002E-2,0.5892857142857143,563,0.27831819345112685,1.2461032429422683]
["0500000US41063","Wallowa County","Wallowa County",0.20102564102564102,0.82307424746514346,"NA",{"$error":"#VALUE!"},2.7000000000000003E-2,0.48214285714285721,151,0.24322310028214686,1.0889733447241468]
["0500000US41065","Wasco County","Wasco County",0.15755709520143701,0.64509774426823385,9.4,1.0930232558139537,3.5000000000000003E-2,0.625,547,0.29656618168266352,1.3278042522457911]
["0500000US41067","Washington County","Washington County",0.21102926301007963,0.86403282167865569,7.7,0.89534883720930236,4.9000000000000002E-2,0.87500000000000011,8923,0.20254442571040562,0.90684429425177382]
["0500000US41069","Wheeler County","Wheeler County",0.11764705882352941,0.48169111121159358,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},0,0,0]
["0500000US41071","Yamhill County","Yamhill County",0.22870605291772381,0.9364082185514252,10.7,1.2441860465116279,3.1E-2,0.5535714285714286,1174,0.18500243936883584,0.82830423980248546]
["1600000US4100275","Adair Village","Benton",0.13385826771653545,0.54806587063051404,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},751,23.004331481476942,102.99640029037876]
["1600000US4100350","Adams","Umatilla",0.1875,0.76769520849347728,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1586,88.533279046173618,396.38661332113878]
["1600000US4100500","Adrian","Malheur",6.25E-2,0.25589840283115911,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},567,33.93271020131958,151.92560608190928]
["1600000US4101000","Albany","Linn",0.20007024116132052,0.81916248267562797,11.5,1.3372093023255816,"-",{"$error":"#VALUE!"},1198,0.28291353167235278,1.2666777723644411]
["1600000US4102000","Amity","Yamhill",0.375,1.5353904169869546,1.3,0.15116279069767444,"-",{"$error":"#VALUE!"},1174,12.901098901098901,57.761589276057393]
["1600000US4102250","Antelope","Wasco",0.24,0.9826498668716509,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},547,25.485762123240651,114.1064133710761]
["1600000US4102800","Arlington","Gilliam",7.3170731707317069E-2,0.29958837404623501,4.2,0.48837209302325585,3.7999999999999999E-2,0.6785714285714286,8,0.23920896296000957,1.0710010035246511]
["1600000US4103050","Ashland","Jackson",0.30081840300818402,1.2316631819522277,10,1.1627906976744187,1.3999999999999999E-2,0.25,3242,1.2567404078650122,5.6267550401881214]
["1600000US4103150","Astoria","Clatsop",0.18950177935943061,0.77589124274785604,10.199999999999999,1.1860465116279069,3.7000000000000005E-2,0.66071428571428581,643,0.48861280461453904,2.1876471416526755]
["1600000US4103200","Athena","Umatilla",0.17391304347826086,0.71206512092148622,"NA",{"$error":"#VALUE!"},4.9000000000000002E-2,0.87500000000000011,1586,20.355733092277088,91.137933543708215]
["1600000US4103250","Aumsville","Marion",0.24336283185840707,0.99641855969654869,7,0.81395348837209303,2.2000000000000002E-2,0.3928571428571429,3534,12.962857823551248,58.038100102008848]
["1600000US4103300","Aurora","Marion",0.39534883720930231,1.6187061760482622,6,0.69767441860465118,2.7000000000000003E-2,0.48214285714285721,3534,171.83859127698108,769.3662537748487]
["1600000US4103650","Baker City","Baker",0.24148372445117336,0.98872479034839977,-5.8,-0.67441860465116277,3.1E-2,0.5535714285714286,182,0.22998228765574966,1.029690768373845]
["1600000US4103800","Bandon","Coos",0.44457547169811323,1.8202584503273016,6.7,0.77906976744186052,1E-3,1.785714285714286E-2,633,1.073781208175441,4.8075989180809566]
["1600000US4103850","Banks","Washington",2.0408163265306121E-2,8.35586621489499E-2,10.8,1.2558139534883723,3.7000000000000005E-2,0.66071428571428581,8923,195.47854220060464,875.20848831815476]
["1600000US4104000","Barlow","Clackamas",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},4241,848.2,3797.6129320098989]
["1600000US4104800","Bay City","Tillamook",0.31360946745562129,1.2840345893539817,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},366,4.856407080742045,21.743402891924582]
["1600000US4105350","Beaverton","Washington",0.21168208121074236,0.86670570383687495,9.3000000000000007,1.0813953488372094,4.5999999999999999E-2,0.8214285714285714,8923,0.8246476065607975,3.69216271519252]
["1600000US4105800","Bend","Deschutes",0.25487256371814093,1.0435437116952815,10.1,1.1744186046511629,4.2999999999999997E-2,0.7678571428571429,2195,0.29826985517759014,1.3354320434462814]
["1600000US4107200","Boardman","Morrow",1.2295081967213115E-2,5.0340669409408345E-2,7.3,0.84883720930232565,6.5000000000000002E-2,1.1607142857142858,251,1.135417775645188,5.0835619288187681]
["1600000US4107300","Bonanza","Klamath",7.575757575757576E-2,0.31017988221958681,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},556,33.125447362379219,148.3112795118893]
["1600000US4108650","Brookings","Curry",0.21899059024807527,0.8966294764725643,6.7,0.77906976744186052,2.4E-2,0.4285714285714286,365,0.6679093740638733,2.9904047115722729]
["1600000US4109050","Brownsville","Linn",0.2153846153846154,0.88186526514122521,"NA",{"$error":"#VALUE!"},0.02,0.35714285714285715,1198,20.005943174434506,89.571832723753403]
["1600000US4109800","Burns","Harney",0.17248459958932238,0.70621653676607354,"NA",{"$error":"#VALUE!"},3.1E-2,0.5535714285714286,130,0.59368422796144416,2.6580793464238304]
["1600000US4110050","Butte Falls","Jackson",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},3242,115.88162652124137,518.83230778048505]
["1600000US4110750","Canby","Clackamas",0.16707376648754274,0.68406255998637155,7.4,0.86046511627906985,5.5E-2,0.98214285714285721,4241,3.480978437525323,15.585249623194738]
["1600000US4110850","Cannon Beach","Clatsop",0.18206521739130435,0.74544317346468081,6.1,0.70930232558139539,3.6000000000000004E-2,0.6428571428571429,643,2.9275804601012325,13.107542342348419]
["1600000US4110950","Canyon City","Grant",6.3291139240506333E-2,0.25913762312016114,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,2.8714600912227972,12.856276793419026]
["1600000US4111000","Canyonville","Douglas",0.20057306590257878,0.82122123544669967,"NA",{"$error":"#VALUE!"},7.4999999999999997E-2,1.3392857142857144,1961,10.654469278235556,47.702841682067337]
["1600000US4111150","Carlton","Yamhill",9.3959731543624164E-2,0.38470632371932645,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1174,20.978352137671006,93.925561624943299]
["1600000US4111600","Cascade Locks","Hood River",0.31395348837209303,1.2854431398030317,7.6,0.88372093023255816,3.1E-2,0.5535714285714286,444,3.9627434438107993,17.742237383227224]
["1600000US4111850","Cave Junction","Josephine",0.37214137214137216,1.5236861241339703,2.2000000000000002,0.2558139534883721,3.1E-2,0.5535714285714286,772,2.3158405051508888,10.368622790418948]
["1600000US4112400","Central Point","Jackson",0.1743993371996686,0.71405618950732719,8.6,1,1.2E-2,0.2142857142857143,3242,2.6393901799953974,11.817239189071509]
["1600000US4113050","Chiloquin","Klamath",0.16546762589928057,0.67748641900623419,"NA",{"$error":"#VALUE!"},4.4000000000000004E-2,0.78571428571428581,556,8.05456063402311,36.062371640443303]
["1600000US4113750","Clatskanie","Columbia",0.15254237288135594,0.62456559335062567,3.9,0.45348837209302328,5.2000000000000005E-2,0.92857142857142871,502,2.4948747283950654,11.170205767858741]
["1600000US4114400","Coburg","Lane",9.8591549295774641E-2,0.40367071995901149,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},5275,65.38590046333907,292.74975379708616]
["1600000US4114750","Columbia City","Columbia",0.2348993288590604,0.96176580929831601,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},502,6.3065780906093751,28.236197257284196]
["1600000US4115000","Condon","Gilliam",0.22916666666666666,0.93829414371425002,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},8,0.13809227987371078,0.6182752037952538]
["1600000US4115250","Coos Bay","Coos",0.21483825597749648,0.87962826514676906,6.7,0.77906976744186052,4.0000000000000001E-3,7.1428571428571438E-2,633,0.5013160489648677,2.2445228844294847]
["1600000US4115350","Coquille","Coos",0.10252100840336134,0.4197593969129601,6,0.69767441860465118,3.0000000000000001E-3,5.3571428571428575E-2,633,1.3336618897457952,5.9711526048424801]
["1600000US4115550","Cornelius","Washington",0.13935483870967741,0.5705708904416037,9.8000000000000007,1.1395348837209303,2.4E-2,0.4285714285714286,8923,18.140880635167584,81.221460620325814]
["1600000US4115800","Corvallis","Benton",0.33904963360278007,1.3881961555110578,11.6,1.3488372093023255,5.9000000000000004E-2,1.0535714285714286,751,8.5713704983558542E-2,0.3837626438293365]
["1600000US4115950","Cottage Grove","Lane",0.25911199469847579,1.0609015295637716,10.8,1.2558139534883723,2.2000000000000002E-2,0.3928571428571429,5275,5.0272523519038552,22.508321792109477]
["1600000US4116250","Cove","Union",0.1326530612244898,0.54313130396817444,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},563,8.942299526116539,40.037010519082948]
["1600000US4116950","Creswell","Lane",0.11367127496159754,0.46541276336726939,7.4,0.86046511627906985,2.6000000000000002E-2,0.46428571428571436,5275,14.648004922576176,65.582943789342067]
["1600000US4117300","Culver","Jefferson",0.17682926829268292,0.72400523727840127,"NA",{"$error":"#VALUE!"},3.9E-2,0.69642857142857151,343,3.4468169922992509,15.432299910666233]
["1600000US4117700","Dallas","Polk",0.25,1.0235936113246364,11.3,1.3139534883720931,3.1E-2,0.5535714285714286,869,0.73231204117114224,3.2787522728343492]
["1600000US4118250","Dayton","Yamhill",0.26400000000000001,1.080914853558816,5.2,0.60465116279069775,3.3000000000000002E-2,0.5892857142857143,1174,16.657014224581793,74.577803145419296]
["1600000US4118300","Dayville","Grant",5.5555555555555552E-2,0.22746524696103029,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,10.007531811317222,44.80633367620694]
["1600000US4118850","Depoe Bay","Lincoln",7.636363636363637E-2,0.31266132127734353,6.1,0.70930232558139539,1.4999999999999999E-2,0.26785714285714285,1072,11.596873309127332,51.922230664492318]
["1600000US4119100","Detroit","Marion",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},3534,392.66666666666669,1758.0712229457129]
["1600000US4120100","Donald","Marion",0.27272727272727271,1.1166475759905123,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},3534,340.08719285211095,1522.6591860246649]
["1600000US4120500","Drain","Douglas",0.11965811965811966,0.48992514730068071,6,0.69767441860465118,6.2E-2,1.1071428571428572,1961,51.151723535848419,229.01962602491517]
["1600000US4120900","Dufur","Wasco",0.19753086419753085,0.80876532252810773,6.9,0.80232558139534893,0.03,0.5357142857142857,547,25.106654548570308,112.40904974434773]
["1600000US4121050","Dundee","Yamhill",0.29090909090909089,1.1910907477232131,15.7,1.8255813953488371,3.6000000000000004E-2,0.6428571428571429,1174,10.274994935099249,46.003835937124634]
["1600000US4121150","Dunes City","Lane",7.407407407407407E-2,0.30328699594804037,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},5275,154.30227319710272,690.85157761358369]
["1600000US4121250","Durham","Washington",0.18766066838046272,0.76835304500461132,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},8923,44.402016321327281,198.79942394386592]
["1600000US4121550","Eagle Point","Jackson",0.30502392344497609,1.2488821573578099,9.5,1.1046511627906976,5.0000000000000001E-3,8.9285714285714288E-2,3242,7.8067730960952133,34.952962116243974]
["1600000US4122200","Echo","Umatilla",0.21212121212121213,0.86850367021484298,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1586,23.291585840748173,104.2825130816363]
["1600000US4122550","Elgin","Union",0.21468926553672316,0.87901824249347305,"NA",{"$error":"#VALUE!"},2.7999999999999997E-2,0.5,563,4.5495568398486936,20.369554220612457]
["1600000US4122800","Elkton","Douglas",0.4,1.6377497781194184,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1961,105.87572604309752,474.03327800896523]
["1600000US4123500","Enterprise","Wallowa",0.26282051282051283,1.0760855913925664,"NA",{"$error":"#VALUE!"},0.03,0.5357142857142857,151,0.69007376207290649,3.0896404655609424]
["1600000US4123800","Estacada","Clackamas",0.39884393063583817,1.6330163972578016,5.7,0.66279069767441867,1.6E-2,0.28571428571428575,4241,18.109542475130731,81.081151492972182]
["1600000US4123850","Eugene","Lane",0.32422444024817915,1.32749626269337,13.1,1.5232558139534884,3.7000000000000005E-2,0.66071428571428581,5275,0.23941152189201603,1.0719079127673792]
["1600000US4124250","Fairview","Multnomah",0.1562302340290955,0.63966507779173987,14.8,1.7209302325581397,4.7E-2,0.83928571428571441,30691,43.89487688752736,196.52882824458419]
["1600000US4124550","Falls City","Polk",0.18681318681318682,0.76488313813269537,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},869,12.633000391760584,56.56124222805483]
["1600000US4126050","Florence","Lane",0.31925465838509315,1.3071481148344424,12.5,1.4534883720930234,3.3000000000000002E-2,0.5892857142857143,5275,4.9024066364639696,21.94935491700863]
["1600000US4126200","Forest Grove","Washington",0.3124456048738033,1.2792693001411468,8.3000000000000007,0.9651162790697676,2.7000000000000003E-2,0.48214285714285721,8923,3.5270268103656663,15.791420215267953]
["1600000US4126650","Fossil","Wheeler",0.24,0.9826498668716509,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["1600000US4128000","Garibaldi","Tillamook",0.2818181818181818,1.1538691618568628,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},366,6.0485236321326923,27.080820048284124]
["1600000US4128100","Gaston","Washington",0.26923076923076922,1.1023315814265315,"NA",{"$error":"#VALUE!"},2.7000000000000003E-2,0.48214285714285721,8923,163.24032586289766,730.8695738298162]
["1600000US4128200","Gates","Marion",0.30985915492957744,1.2686794055854647,"NA",{"$error":"#VALUE!"},3.3000000000000002E-2,0.5892857142857143,3534,70.680000000000007,316.4528201302283]
["1600000US4128450","Gearhart","Clatsop",0.32867132867132864,1.3457034890142072,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},643,10.668822107848463,47.76710304890171]
["1600000US4128650","Gervais","Marion",0.19354838709677419,0.792459570057783,"NA",{"$error":"#VALUE!"},1.3999999999999999E-2,0.25,3534,120.2390378058009,538.34157616568802]
["1600000US4129000","Gladstone","Clackamas",0.3216494845360825,1.3169534298279859,9.4,1.0930232558139537,5.4000000000000006E-2,0.96428571428571441,4241,3.3765655796668388,15.117765988118705]
["1600000US4129350","Glendale","Douglas",0.32941176470588235,1.3487351113924619,16.100000000000001,1.8720930232558142,7.0000000000000007E-2,1.25,1961,21.326567590910965,95.484613155655111]
["1600000US4129900","Gold Beach","Curry",0.23976608187134502,0.98169211846339388,6,0.69767441860465118,4.4000000000000004E-2,0.78571428571428581,365,1.1512508422565955,5.15445070330221]
["1600000US4129950","Gold Hill","Jackson",0.24,0.9826498668716509,"NA",{"$error":"#VALUE!"},1.2E-2,0.2142857142857143,3242,46.639316793479459,208.81640249354402]
["1600000US4130500","Granite","Grant",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["1600000US4130550","Grants Pass","Josephine",0.28228875919817303,1.1557958818560343,9.3000000000000007,1.0813953488372094,3.7999999999999999E-2,0.6785714285714286,772,0.19154100512930722,0.85757910644804458]
["1600000US4130650","Grass Valley","Sherman",0.2857142857142857,1.1698212700852986,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},12,0.60736130486103657,2.7193151918682843]
["1600000US4131050","Greenhorn","Baker",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},182,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["1600000US4131250","Gresham","Multnomah",0.33554564247633556,1.3738495037863905,11,1.2790697674418605,4.7E-2,0.83928571428571441,30691,2.407365293227584,10.778403170989005]
["1600000US4131600","Haines","Baker",0.22580645161290322,0.92453616506741354,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},182,7.9130434782608692,35.428762372789514]
["1600000US4131650","Halfway","Baker",0.14473684210526316,0.59260682760900008,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},182,6.5065069407367861,29.131330936517546]
["1600000US4131750","Halsey","Linn",0.10526315789473684,0.43098678371563637,3.6,0.41860465116279072,3.7000000000000005E-2,0.66071428571428581,1198,28.346161733758635,126.91316950361461]
["1600000US4132050","Happy Valley","Clackamas",0.21187214611872146,0.86748390073905257,8.3000000000000007,0.9651162790697676,0.184,3.2857142857142856,4241,9.939740310439813,44.502813421063799]
["1600000US4132550","Harrisburg","Linn",0.11146496815286625,0.4563793171511118,8.9,1.0348837209302326,2.3E-2,0.4107142857142857,1198,10.106528904237489,45.24956951717062]
["1600000US4133250","Helix","Umatilla",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1586,665.17946222848605,2978.1821832896585]
["1600000US4133550","Heppner","Morrow",0.10270270270270271,0.42050332140903984,4.2,0.48837209302325585,7.9000000000000001E-2,1.4107142857142858,251,2.7017467436937097,12.096425810972489]
["1600000US4133700","Hermiston","Umatilla",0.1188490408673895,0.48661247577568206,9.6,1.1162790697674418,0.03,0.5357142857142857,1586,1.3596710700388512,6.0876024980656425]
["1600000US4134100","Hillsboro","Washington",0.16319636726104775,0.66818703567919013,3.2,0.372093023255814,0.06,1.0714285714285714,8923,1.1222839350549354,5.0247582942131332]
["1600000US4134250","Hines","Harney",0.22123893805309736,0.90583505426958977,"NA",{"$error":"#VALUE!"},5.5999999999999994E-2,1,130,2.5457654700161947,11.398056909688467]
["1600000US4134900","Hood River","Hood River",0.20848708487084872,0.85362419246999199,16,1.8604651162790697,3.5000000000000003E-2,0.625,444,0.4865560566751394,2.1784385439486567]
["1600000US4135450","Hubbard","Marion",0.13125000000000001,0.53738664594543417,9.4,1.0930232558139537,1.3999999999999999E-2,0.25,3534,30.166931401367595,135.06523085226252]
["1600000US4135700","Huntington","Baker",0.29032258064516131,1.1886893550866746,"NA",{"$error":"#VALUE!"},6.9000000000000006E-2,1.2321428571428572,182,4.1377680633954395,18.525868317859082]
["1600000US4135800","Idanha","Marion",0.23076923076923078,0.94485564122274135,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},3534,186,832.77057929007447]
["1600000US4136050","Imbler","Union",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},563,68.681320200730369,307.50420865574904]
["1600000US4136150","Independence","Polk",0.33150308853809196,1.3572977742479049,8.9,1.0348837209302326,0.14800000000000002,2.6428571428571432,869,0.89376628215080001,4.0016250781540741]
["1600000US4136400","Ione","Morrow",9.8039215686274508E-2,0.40140925934299465,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},251,37.88335174798295,169.61366011084633]
["1600000US4136500","Irrigon","Morrow",0.12234042553191489,0.50090751192482208,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},251,2.3443920458472851,10.496455495178958]
["1600000US4136750","Island City","Union",0.14634146341463414,0.59917674809247001,"NA",{"$error":"#VALUE!"},2.7000000000000003E-2,0.48214285714285721,563,16.123307130814659,72.188257093550064]
["1600000US4137000","Jacksonville","Jackson",0.23588039867109634,0.96578267646576987,"NA",{"$error":"#VALUE!"},6.9999999999999993E-3,0.125,3242,13.791596361612028,61.748578985992104]
["1600000US4137250","Jefferson","Marion",5.7057057057057055E-2,0.23361295633835544,6.4,0.74418604651162801,0.04,0.7142857142857143,3534,21.421585264199791,95.910032095588079]
["1600000US4137550","John Day","Grant",0.14611872146118721,0.59826475913038102,3.8,0.44186046511627908,0.13200000000000001,2.3571428571428572,104,0.41800876076149551,1.87153439703052]
["1600000US4137650","Johnson City","Clackamas",0.33333333333333331,1.3647914817661817,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},4241,553.96876959411441,2480.2628664704325]
["1600000US4137850","Jordan Valley","Malheur",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},567,112.57261119685705,504.01698192797295]
["1600000US4137900","Joseph","Wallowa",0.16477272727272727,0.67464124382760127,"NA",{"$error":"#VALUE!"},0.02,0.35714285714285715,151,1.3657317765164101,6.1147378638948027]
["1600000US4138000","Junction City","Lane",0.17865168539325843,0.73146689528367281,10.8,1.2558139534883723,0.124,2.2142857142857144,5275,12.157568193945481,54.432608105540659]
["1600000US4138500","Keizer","Marion",0.23031255456609045,0.94298583784682766,76.3,8.8720930232558146,2.5000000000000001E-2,0.44642857142857145,3534,1.3212180651070879,5.9154383518695743]
["1600000US4139150","King City","Washington",0.30690537084398978,1.2565855075085051,7.8,0.90697674418604657,3.3000000000000002E-2,0.5892857142857143,8923,37.029439544670822,165.7904721527006]
["1600000US4139700","Klamath Falls","Klamath",0.30177751148392251,1.2355901311855606,10.4,1.2093023255813955,4.4000000000000004E-2,0.78571428571428581,556,0.20664092773233933,0.92518540372418623]
["1600000US4140300","La Grande","Union",0.15293215791490994,0.62616151923116892,16.399999999999999,1.9069767441860463,3.3000000000000002E-2,0.5892857142857143,563,0.37577462236582559,1.6824411287639653]
["1600000US4140350","La Pine","Deschutes",0.26782273603082851,1.0965665662745623,5.7,0.66279069767441867,4.7E-2,0.83928571428571441,2195,6.7298724049680709,30.131396458244875]
["1600000US4140550","Lafayette","Yamhill",0.12658227848101267,0.51827524624032228,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["1600000US4140650","Lake Oswego","Clackamas",0.23943014705882354,0.98031667555171986,6.7,0.77906976744186052,5.9000000000000004E-2,1.0535714285714286,4241,1.971188484801965,8.8255256794540671]
["1600000US4140700","Lakeside","Coos",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},633,9.301108771781335,41.643493225356636]
["1600000US4141050","Lakeview","Lake",0.25158562367864695,1.0300857483943486,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},50,0.18717384343186905,0.83802618291778108]
["1600000US4141650","Lebanon","Linn",0.27563127471858839,1.1285376475328515,13,1.5116279069767442,2.5000000000000001E-2,0.44642857142857145,1198,0.6243241726675447,2.7952623813825141]
["1600000US4142200","Lexington","Morrow",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},251,67.898644822225364,303.99996656782594]
["1600000US4142600","Lincoln City","Lincoln",0.25833333333333336,1.057713398368791,1.6,0.186046511627907,1.2E-2,0.2142857142857143,1072,1.0155067482206634,4.5466889407994708]
["1600000US4143400","Lone Rock","Gilliam",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},8,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["1600000US4143550","Long Creek","Grant",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,15.431405795868461,69.090434106911772]
["1600000US4143900","Lostine","Wallowa",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},151,14.29458915306013,64.000609084448925]
["1600000US4144050","Lowell","Lane",0.12264150943396226,0.50214026215925556,"NA",{"$error":"#VALUE!"},0.02,0.35714285714285715,5275,73.263888888888886,328.0215655432454]
["1600000US4144300","Lyons","Linn",0.14942528735632185,0.61180307803311607,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1198,22.60377358490566,101.20299797012672]
["1600000US4145000","Madras","Jefferson",0.18802816901408451,0.76985773020754344,38.5,4.4767441860465116,6.8000000000000005E-2,1.2142857142857144,343,0.32793783429260326,1.4682633345966862]
["1600000US4145250","Malin","Klamath",0.12,0.49132493343582545,"NA",{"$error":"#VALUE!"},4.4000000000000004E-2,0.78571428571428581,556,11.681974715943792,52.30325188950814]
["1600000US4145400","Manzanita","Tillamook",0.35483870967741937,1.4528425451059357,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["1600000US4145700","Maupin","Wasco",6.7796610169491525E-2,0.27758470815583358,"NA",{"$error":"#VALUE!"},0.24399999999999999,4.3571428571428568,547,38.162731526704064,170.86451634830607]
["1600000US4146500","Maywood Park","Multnomah",0.31914893617021278,1.3067152484995359,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},30691,1117.8643631100686,5004.9707163166768]
["1600000US4146730","McMinnville","Yamhill",0.22920517560073936,0.93845181370983288,11.1,1.2906976744186047,2.8999999999999998E-2,0.5178571428571429,1174,0.39323529457084949,1.7606171185863946]
["1600000US4147000","Medford","Jackson",0.29095792300805728,1.1912906846213314,13.1,1.5232558139534884,1.8000000000000002E-2,0.32142857142857145,3242,0.37564963174596039,1.6818815131139062]
["1600000US4147700","Merrill","Klamath",0.20212765957446807,0.827586324049706,"NA",{"$error":"#VALUE!"},4.4000000000000004E-2,0.78571428571428581,556,12.41496004170752,55.585018633311279]
["1600000US4147750","Metolius","Jefferson",0.16,0.65509991124776734,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},343,9.2770872944659075,41.53594279751055]
["1600000US4148150","Mill City","Linn",0.2807017543859649,1.1492980899083636,"NA",{"$error":"#VALUE!"},3.3000000000000002E-2,0.5892857142857143,1198,7.0484542340851615,31.557770514078914]
["1600000US4148300","Millersburg","Linn",0.11392405063291139,0.46644772161629,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1198,70.505483863879647,315.67146580887123]
["1600000US4148600","Milton-Freewater","Umatilla",0.12261904761904761,0.50204829507827398,5.5,0.63953488372093026,0.124,2.2142857142857144,1586,2.8764942322143177,12.878815957449866]
["1600000US4148650","Milwaukie","Clackamas",0.24841605068637804,1.0171083297322945,13.4,1.558139534883721,4.8000000000000001E-2,0.85714285714285721,4241,1.7330537222701745,7.7593341518051231]
["1600000US4149150","Mitchell","Wheeler",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["1600000US4149450","Molalla","Clackamas",0.29281277728482696,1.19888515257189,16.3,1.8953488372093026,2.5000000000000001E-2,0.44642857142857145,4241,4.9876170896121881,22.33086437093235]
["1600000US4149550","Monmouth","Polk",0.39281942977824708,1.6083498349008014,7.8,0.90697674418604657,3.4000000000000002E-2,0.60714285714285721,869,0.65023141550384544,2.9112558739878627]
["1600000US4149600","Monroe","Benton",0.36734693877551022,1.5040559186810984,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},751,10.191305098353421,45.629134679987459]
["1600000US4149750","Monument","Grant",0.4,1.6377497781194184,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,6.5,29.102197663362816]
["1600000US4150000","Moro","Sherman",0.2413793103448276,0.98829727989964899,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},12,0.35459956144930566,1.5876348505599174]
["1600000US4150050","Mosier","Wasco",0.19387755102040816,0.79380729041502407,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},547,15.728431154530398,70.420294214421148]
["1600000US4150150","Mt Angel","Marion",0.40760869565217389,1.6689026271597331,8.3000000000000007,0.9651162790697676,2.2000000000000002E-2,0.3928571428571429,3534,7.5928545114661476,33.995192741822144]
["1600000US4150250","Mt Vernon","Grant",5.6451612903225805E-2,0.23113404126685339,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,1.6128567313444655,7.2211808305033678]
["1600000US4150950","Myrtle Creek","Douglas",8.5213032581453629E-2,0.3488940630078961,10.3,1.1976744186046513,6.0999999999999999E-2,1.0892857142857142,1961,7.6586998032690863,34.28999931062998]
["1600000US4151050","Myrtle Point","Coos",0.20626631853785901,0.8445315435472196,6.2,0.72093023255813959,4.0000000000000001E-3,7.1428571428571438E-2,633,2.1756764467494323,9.7410716930499763]
["1600000US4151700","Nehalem","Tillamook",0.10526315789473684,0.43098678371563637,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},366,33.499524018746335,149.98611840340402]
["1600000US4152100","Newberg","Yamhill",0.21032303370786518,0.86114125447114775,9.5,1.1046511627906976,3.3000000000000002E-2,0.5892857142857143,1174,0.72724520042128349,3.2560667034449384]
["1600000US4152450","Newport","Lincoln",0.20894811994288434,0.85551184268732106,-42.2,-4.9069767441860472,1.6E-2,0.28571428571428575,1072,1.0405828346152144,4.6589611289345152]
["1600000US4153000","North Bend","Coos",0.12142440163455925,0.49715696708820634,7,0.81395348837209303,0.01,0.17857142857142858,633,0.84196560064084114,3.7696998977848857]
["1600000US4153150","North Plains","Washington",0.155,0.63462803902127451,4,0.46511627906976744,2.7000000000000003E-2,0.48214285714285721,8923,70.453645505713013,315.43937194026972]
["1600000US4153300","North Powder","Union",0.13513513513513514,0.55329384395926295,"NA",{"$error":"#VALUE!"},3.7000000000000005E-2,0.66071428571428581,563,11.131269418406772,49.837600439787622]
["1600000US4153750","Nyssa","Malheur",0.12039312039312039,0.4929345155273433,6,0.69767441860465118,7.0999999999999994E-2,1.2678571428571428,567,2.6213892001921191,11.73664410101471]
["1600000US4154000","Oakland","Douglas",8.666666666666667E-2,0.35484578525920729,"NA",{"$error":"#VALUE!"},7.6999999999999999E-2,1.3750000000000002,1961,28.930740412727506,129.53048092902071]
["1600000US4154100","Oakridge","Lane",0.24311183144246354,0.99539087000775017,7.5,0.87209302325581395,2.8999999999999998E-2,0.5178571428571429,5275,12.121877165613363,54.272810049951424]
["1600000US4154900","Ontario","Malheur",0.21023513139695713,0.86078134949568319,5.9,0.68604651162790709,7.2999999999999995E-2,1.3035714285714286,567,0.486448583681307,2.1779573592855823]
["1600000US4155200","Oregon City","Clackamas",0.2561029738126942,1.0485814713436579,7.6,0.88372093023255816,3.9E-2,0.69642857142857151,4241,1.5726110344885282,7.0409903343493276]
["1600000US4156250","Paisley","Lake",0.11688311688311688,0.47856324685307672,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},50,1.6490826091545581,7.3833735468969284]
["1600000US4157150","Pendleton","Umatilla",0.28784403669724773,1.1785412680847878,8.5,0.9883720930232559,3.9E-2,0.69642857142857151,1586,1.0165818763477446,4.5515025702252796]
["1600000US4157450","Philomath","Benton",0.25632377740303541,1.0494855239213809,4.8,0.55813953488372092,4.2999999999999997E-2,0.7678571428571429,751,2.2136343399061547,9.9110190945163978]
["1600000US4157500","Phoenix","Jackson",0.21954161640530759,0.8988855838894273,6.2,0.72093023255813959,1.3000000000000001E-2,0.23214285714285718,3242,5.8687040767124916,26.275720933580015]
["1600000US4157650","Pilot Rock","Umatilla",0.20606060606060606,0.84368927963727602,"NA",{"$error":"#VALUE!"},3.9E-2,0.69642857142857151,1586,14.079100345283512,63.035809410886223]
["1600000US4159000","Port Orford","Curry",0.27631578947368424,1.1313403072535455,"NA",{"$error":"#VALUE!"},1.6E-2,0.28571428571428575,365,2.9228360415103491,13.086300341174631]
["1600000US4159250","Portland","Multnomah",0.24353775166445804,0.99713474688042036,5.3,0.61627906976744184,7.9000000000000001E-2,1.4107142857142858,30691,0.45330794215255293,2.029578051522436]
["1600000US4159600","Powers","Coos",0.2890625,1.1835301130941107,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},633,5.4868618605602695,24.566113602706405]
["1600000US4159650","Prairie City","Grant",9.3023255813953487E-2,0.38087204142312053,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,2.7620883063091011,12.366590746749305]
["1600000US4159750","Prescott","Columbia",0.16666666666666666,0.68239574088309085,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},502,45.72699226293863,204.73168729032341]
["1600000US4159850","Prineville","Crook",0.24049331963001028,0.9846697021581291,6.2,0.72093023255813959,2.2000000000000002E-2,0.3928571428571429,294,0.20766853778604363,0.9297862823247649]
["1600000US4160850","Rainier","Columbia",0.28526645768025077,1.1679876944268577,4.9000000000000004,0.56976744186046513,4.2000000000000003E-2,0.75000000000000011,502,2.3294223241475169,10.42943214135247]
["1600000US4161200","Redmond","Deschutes",0.24016699626455723,0.98333361210971437,10.1,1.1744186046511629,4.7E-2,0.83928571428571441,2195,0.99088818695251091,4.4364652121512584]
["1600000US4161300","Reedsport","Douglas",0.20473537604456823,0.83826329172546821,9.6,1.1162790697674418,5.7999999999999996E-2,1.0357142857142858,1961,4.8363959251005344,21.653807721624339]
["1600000US4161700","Richland","Baker",0.45833333333333331,1.8765882874285,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},182,16.545454545454547,74.078321324923536]
["1600000US4161850","Riddle","Douglas",0.25988700564971751,1.0640747145973621,"NA",{"$error":"#VALUE!"},0.17899999999999999,3.1964285714285712,1961,23.875088152556202,106.89500533013883]
["1600000US4162250","Rivergrove","Clackamas",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},4241,12807.533099782557,57342.670746143667]
["1600000US4162900","Rockaway Beach","Tillamook",0.42038216560509556,1.7212019961127645,4.4000000000000004,0.51162790697674421,3.9E-2,0.69642857142857151,366,3.6988578593841699,16.56075270038172]
["1600000US4163450","Rogue River","Jackson",0.17472118959107807,0.71537397371387235,6.7,0.77906976744186052,8.0000000000000002E-3,0.14285714285714288,3242,9.6748342594177661,43.316759842746187]
["1600000US4163650","Roseburg","Douglas",0.21693877551020407,0.88822857864333749,9.9,1.1511627906976745,5.5999999999999994E-2,1,1961,0.79096896482094847,3.5413746399699555]
["1600000US4164200","Rufus","Sherman",0.08,0.32754995562388367,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},12,1.0909090909090908,4.8842849225224301]
["1600000US4164600","Salem","Marion",0.24429967426710097,1.000254343313977,13.2,1.5348837209302326,2.7999999999999997E-2,0.5,3534,0.23053394200334912,1.032160668968567]
["1600000US4164850","Sandy","Clackamas",0.21206581352833637,0.86827684763186697,10.9,1.2674418604651163,2.3E-2,0.4107142857142857,4241,5.9054196270002857,26.440106041548404]
["1600000US4164900","Scappoose","Columbia",0.224,0.91713987574687417,7.8,0.90697674418604657,1.7000000000000001E-2,0.3035714285714286,502,1.0728121252209386,4.8032600805895536]
["1600000US4165250","Scio","Linn",0.26811594202898553,1.0977670614206245,"NA",{"$error":"#VALUE!"},1.7000000000000001E-2,0.3035714285714286,1198,20.434130844471454,91.488940756127263]
["1600000US4165500","Scotts Mills","Marion",9.0909090909090912E-2,0.37221585866350415,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},3534,1178,5274.2136688371384]
["1600000US4165650","Seaside","Clatsop",0.15451895043731778,0.63265844198490639,8.3000000000000007,0.9651162790697676,4.4000000000000004E-2,0.78571428571428581,643,0.66626332653489884,2.9830349268720413]
["1600000US4165800","Seneca","Grant",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},104,-1196.7899340187189,-5358.3411109747231]
["1600000US4165950","Shady Cove","Jackson",0.23676880222841226,0.96942013328795651,7.3,0.84883720930232565,0.01,0.17857142857142858,3242,14.417799041915925,64.552251936689274]
["1600000US4166200","Shaniko","Wasco",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},547,547,2449.0618649014555]
["1600000US4166550","Sheridan","Yamhill",0.29780033840947545,1.2193060953850152,17.600000000000001,2.0465116279069768,0.03,0.5357142857142857,1174,2.4819985319007691,11.112555673161923]
["1600000US4166700","Sherwood","Washington",0.16644736842105262,0.68149785175034994,5.2,0.60465116279069775,5.5999999999999994E-2,1,8923,10.684647391351179,47.837956976374748]
["1600000US4167050","Siletz","Lincoln",0.37735849056603776,1.5450469604900172,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1072,10.629174030350431,47.589588250698618]
["1600000US4167100","Silverton","Marion",0.20779220779220781,0.85077910551658098,18.399999999999999,2.13953488372093,3.2000000000000001E-2,0.57142857142857151,3534,6.0131935608050409,26.922638091478277]
["1600000US4167500","Sisters","Deschutes",0.14978902953586498,0.61329237471771469,8.6999999999999993,1.0116279069767442,1.9E-2,0.3392857142857143,2195,11.107270492635649,49.730150981095377]
["1600000US4167650","Sodaville","Linn",0.21212121212121213,0.86850367021484298,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1198,66.586680738379542,298.12596070700846]
["1600000US4167950","Spray","Wheeler",0.2857142857142857,1.1698212700852986,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["1600000US4168550","Springfield","Lane",0.22894149939955397,0.93737222460986602,16.899999999999999,1.9651162790697674,2.5000000000000001E-2,0.44642857142857145,5275,0.77990734404373152,3.4918488746875358]
["1600000US4169450","St Helens","Columbia",0.17629482071713148,0.72181700878271171,10.7,1.2441860465116279,0.10400000000000001,1.8571428571428574,502,0.34966051551606592,1.5655214519418295]
["1600000US4169600","St Paul","Marion",0.04,0.16377497781194184,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},3534,403.9866457295509,1808.7537257508181]
["1600000US4169900","Stanfield","Umatilla",8.7096774193548387E-2,0.35660680652600235,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1586,12.722945305230384,56.963949097379782]
["1600000US4170200","Stayton","Marion",0.21160911094783247,0.86640693625714993,10.8,1.2558139534883723,3.7999999999999999E-2,0.6785714285714286,3534,5.734742771254,25.675941181165378]
["1600000US4170700","Sublimity","Marion",0.4101123595505618,1.6791535646449092,6.2,0.72093023255813959,4.4999999999999998E-2,0.8035714285714286,3534,16.936009884822344,75.826939584117895]
["1600000US4170850","Summerville","Union",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},563,563,2520.6980437651177]
["1600000US4171000","Sumpter","Baker",0.4,1.6377497781194184,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},182,18.2,81.486153457415881]
["1600000US4171650","Sutherlin","Douglas",0.15257192676547515,0.62468659801852267,22.2,2.5813953488372094,9.8000000000000004E-2,1.7500000000000002,1961,4.0631084881266997,18.191597899869301]
["1600000US4171950","Sweet Home","Linn",0.2970859985785359,1.2163813206359575,4,0.46511627906976744,7.5999999999999998E-2,1.3571428571428572,1198,1.5575801845809634,6.9736932935711282]
["1600000US4172500","Talent","Jackson",0.40353260869565216,1.6522136008881358,8.1999999999999993,0.95348837209302317,1.1000000000000001E-2,0.19642857142857145,3242,3.3783718927397195,15.125853323516997]
["1600000US4172600","Tangent","Linn",0.16546762589928057,0.67748641900623419,"NA",{"$error":"#VALUE!"},2.7000000000000003E-2,0.48214285714285721,1198,27.904145587046397,124.93414776945808]
["1600000US4172950","The Dalles","Wasco",0.18376902067889192,0.75241918210519509,9.4,1.0930232558139537,3.2000000000000001E-2,0.57142857142857151,547,0.38902122656494637,1.7417496354979876]
["1600000US4173650","Tigard","Washington",0.28317825661116552,1.15943781733295,10.4,1.2093023255813955,4.2000000000000003E-2,0.75000000000000011,8923,1.7766768046417609,7.9546460850148257]
["1600000US4173700","Tillamook","Tillamook",0.17607223476297967,0.72090565854015021,8.5,0.9883720930232559,0.05,0.8928571428571429,366,0.43223143450091894,1.9352130220253232]
["1600000US4174000","Toledo","Lincoln",0.189453125,0.77569203358195105,"NA",{"$error":"#VALUE!"},1.4999999999999999E-2,0.26785714285714285,1072,4.7213029879736164,21.138506582251331]
["1600000US4174850","Troutdale","Multnomah",0.24143556280587275,0.98852759853863736,10.199999999999999,1.1860465116279069,0.10400000000000001,1.8571428571428574,30691,26.214430600027452,117.36885245453932]
["1600000US4174950","Tualatin","Washington",0.24270613107822411,0.99372978080395991,10.9,1.2674418604651163,3.7999999999999999E-2,0.6785714285714286,8923,3.3087674451405182,14.814216032396821]
["1600000US4175150","Turner","Marion",0.28292682926829266,1.1584083796454421,6,0.69767441860465118,6.9999999999999993E-3,0.125,3534,33.517454076888264,150.0663959566597]
["1600000US4175550","Ukiah","Umatilla",8.8235294117647065E-2,0.36126833340869524,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1586,143.40356296312373,642.05520538204951]
["1600000US4175650","Umatilla","Umatilla",0.24057971014492754,0.98502341727472253,14,1.6279069767441861,3.9E-2,0.69642857142857151,1586,3.3634668590036267,15.059119594599018]
["1600000US4175850","Union","Union",0.16908212560386474,0.69228553422922268,"NA",{"$error":"#VALUE!"},2.7000000000000003E-2,0.48214285714285721,563,5.2277792188576617,23.40613294886402]
["1600000US4176250","Unity","Baker",0.33333333333333331,1.3647914817661817,"NA",{"$error":"#VALUE!"},3.9E-2,0.69642857142857151,182,30.333333333333332,135.81025576235979]
["1600000US4176600","Vale","Malheur",0.14478114478114479,0.59278821935298809,7.1,0.82558139534883723,6.9000000000000006E-2,1.2321428571428572,567,4.1134142715051834,18.41683003086791]
["1600000US4177050","Veneta","Lane",0.34591194968553457,1.416293047115849,7.8,0.90697674418604657,3.9E-2,0.69642857142857151,5275,18.088050935323746,80.984928256117897]
["1600000US4177250","Vernonia","Columbia",0.32500000000000001,1.3306716947220274,6.3,0.73255813953488369,5.2999999999999999E-2,0.94642857142857151,502,5.469482899643916,24.488303455664624]
["1600000US4178000","Waldport","Lincoln",0.27298850574712646,1.1177171617912698,"NA",{"$error":"#VALUE!"},0.01,0.17857142857142858,1072,5.7577281526558579,25.778852736999941]
["1600000US4178150","Wallowa","Wallowa",9.3457943925233641E-2,0.38265181731762105,"NA",{"$error":"#VALUE!"},2.8999999999999998E-2,0.5178571428571429,151,2.435366022819772,10.903769750575194]
["1600000US4178900","Warrenton","Clatsop",0.1380813953488372,0.56535693648744445,10.5,1.2209302325581395,2.6000000000000002E-2,0.46428571428571436,643,1.8702176345453876,8.3734528113918021]
["1600000US4178950","Wasco","Sherman",7.3170731707317069E-2,0.29958837404623501,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},12,0.70809007506255217,3.1703042042978162]
["1600000US4179050","Waterloo","Linn",0.22222222222222221,0.90986098784412117,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1198,276.64058651098628,1238.5921585155913]
["1600000US4179950","West Linn","Clackamas",0.26770775237032907,1.0960957801133864,3.6,0.41860465116279072,5.5E-2,0.98214285714285721,5275,7.0512455687152338,31.570268048255674]
["1600000US4180150","Westfir","Lane",0.54545454545454541,2.2332951519810247,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},4241,212.05,949.40323300247474]
["1600000US4180350","Weston","Umatilla",0,0,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1586,139.63499947758123,625.18236238771271]
["1600000US4181300","Wheeler","Tillamook",0.19791666666666666,0.81034494229867049,6,0.69767441860465118,6.9999999999999993E-3,0.125,366,6.989487059674337,31.293759073255252]
["1600000US4182350","Willamina","Yamhill",0.22063037249283668,0.90334335899136964,"NA",{"$error":"#VALUE!"},2.3E-2,0.4107142857142857,1174,5.5358597986661238,24.785490168837757]
["1600000US4182800","Wilsonville","Clackamas",0.21044720030063885,0.86164963899556013,7.9,0.91860465116279078,4.5999999999999999E-2,0.8214285714285714,4241,1.5465558104409363,6.9243342912114461]
["1600000US4183400","Winston","Douglas",0.24084350721420644,0.98610350125392277,6.3,0.73255813953488369,8.8000000000000009E-2,1.5714285714285716,1961,4.3207312148846491,19.345042133205357]
["1600000US4183750","Wood Village","Multnomah",0.19658119658119658,0.80487702770826108,9,1.0465116279069768,3.1E-2,0.5535714285714286,30691,264.65601479249591,1184.934100813706]
["1600000US4183950","Woodburn","Marion",0.27232295586725969,1.1149921513710717,25.4,2.9534883720930232,1.1000000000000001E-2,0.19642857142857145,3534,2.2576324884829431,10.108010297086198]
["1600000US4184200","Yachats","Lincoln",0.43795620437956206,1.7931566913716259,4.3,0.5,5.0000000000000001E-3,8.9285714285714288E-2,1072,13.184089547583387,59.028612311576516]
["1600000US4184250","Yamhill","Yamhill",0.18823529411764706,0.77070577793854977,"NA",{"$error":"#VALUE!"},"-",{"$error":"#VALUE!"},1174,31.635500955775612,141.64040030684387]
["1600000US4184600","Yoncalla","Douglas",0.1417910447761194,0.58054563030352513,"NA",{"$error":"#VALUE!"},5.9000000000000004E-2,1.0535714285714286,1961,28.516895557117579,127.67758942287826]
["Ostensibly disincorporated: 2016","Damascus","Clackamas",0.1118421052631579,0.45792345769786363,"NA",{"$error":"#VALUE!"},"-",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"RSMeans_Data","index":38,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Model","Stories","Materials Type","Stories and Type","Location","2016 Cost per S.F.","2017 Cost per S.F.","2018 Cost per S.F.","2019 Cost per S.F.","2020 Cost per S.F."]
["Apartment","1-3 Story","Brick Veneer / Reinforced Concrete",{"$f":"CONCATENATE(B2,\", \",C2)","v":"1-3 Story, Brick Veneer / Reinforced Concrete"},"NATIONAL AVERAGE",178.08,191.97,203.47,195.97,199.23]
["Apartment","1-3 Story","Brick Veneer / Steel Frame",{"$f":"CONCATENATE(B3,\", \",C3)","v":"1-3 Story, Brick Veneer / Steel Frame"},"NATIONAL AVERAGE",164.25,174.57,186.56,177.89,181.9]
["Apartment","1-3 Story","EIFS on Metal Studs / Steel Frame","1-3 Story, EIFS on Metal Studs / Steel Frame","NATIONAL AVERAGE",154.08000000000001,172.35,183.78,174.78,178.66]
["Apartment","1-3 Story","Fiber Cement Siding / Wood Frame","1-3 Story, Fiber Cement Siding / Wood Frame","NATIONAL AVERAGE",167.82,171.76,175.56,171.19,173.01]
["Apartment","1-3 Story","Stone Veneer / Wood Frame","1-3 Story, Stone Veneer / Wood Frame","NATIONAL AVERAGE",181.25,185,189.43,184.89,186.07]
["Apartment","1-3 Story","Stucco on Concrete Block / Reinforced Concrete","1-3 Story, Stucco on Concrete Block / Reinforced Concrete","NATIONAL AVERAGE",170.42,183.94,195.18,187.58,190.44]
["Apartment","4-7 Story","Brick Veneer / Reinforced Concrete","4-7 Story, Brick Veneer / Reinforced Concrete","NATIONAL AVERAGE",183.5,190.57,200.62,193.94,197.42]
["Apartment","4-7 Story","Brick Veneer / Steel Frame","4-7 Story, Brick Veneer / Steel Frame","NATIONAL AVERAGE",166.36,172.98,183.83,175.86,180.13]
["Apartment","4-7 Story","Curtain Wall / Steel Frame","4-7 Story, Curtain Wall / Steel Frame","NATIONAL AVERAGE",171.62,180.9,191.18,183.34,185.92]
["Apartment","4-7 Story","EIFS on Metal Studs / Steel Frame","4-7 Story, EIFS on Metal Studs / Steel Frame","NATIONAL AVERAGE",161,167.79,178.38,170.32,173.92]
["Apartment","4-7 Story","Precast Concrete Panel / Reinforced Concrete","4-7 Story, Precast Concrete Panel / Reinforced Concrete","NATIONAL AVERAGE",189.2,199.15,211.06,204.55,210.81]
["Apartment","4-7 Story","Stucco / R/Conc. Frame","4-7 Story, Stucco / R/Conc. Frame","NATIONAL AVERAGE",153.47999999999999,178.65,190.24,183.96,186.65]
["Apartment","8-24 Story","Brick Veneer / Reinforced Concrete","8-24 Story, Brick Veneer / Reinforced Concrete","NATIONAL AVERAGE",214.57,226.24,236.89,227,231.61]
["Apartment","8-24 Story","Brick Veneer / Steel Frame","8-24 Story, Brick Veneer / Steel Frame","NATIONAL AVERAGE",194.02,214.24,225.84,215.34,220.93]
["Apartment","8-24 Story","Curtain Wall / Steel Frame","8-24 Story, Curtain Wall / Steel Frame","NATIONAL AVERAGE",211.93,222.22,233.24,222.19,226.25]
["Apartment","8-24 Story","E.I.F.S. / Steel Frame","8-24 Story, E.I.F.S. / Steel Frame","NATIONAL AVERAGE",196.56,209.15,220.48,210.39,215.38]
["Apartment","8-24 Story","Precast Concrete Panel / Reinforced Concrete","8-24 Story, Precast Concrete Panel / Reinforced Concrete","NATIONAL AVERAGE",217.5,234.67,247.17,236.5,243.63]
["Apartment","8-24 Story","Stucco / Reinforced Concrete","8-24 Story, Stucco / Reinforced Concrete","NATIONAL AVERAGE",197.9,218.8,229.21,219.88,224.15]

{"sheet":"Regions_Data","index":39,"n_rows":835,"n_cols":20,"rows_kept":835,"cut":false,"hidden":true,"merged":[]}
["City","LIFT Definition",null,"Notes: ",null,null,null,null,null,"County",null,"tract_id","Geography","state","county","stcnty","tract","tract_id","Old Region","New Region"]
["Adair Village","Non-Urban",null,"1. Only includes cities with a population of over 1,000 people",null,null,null,null,null,"BAKER",null,41003000100,"Census Tract 1, Benton County, Oregon",41,3,41003,1,41003000100,"NonMetroPJ","Balance Urban"]
["Adams","Non-Urban",null,"2. Does not include unincorporated communities",null,null,null,null,null,"BENTON",null,41003000202,"Census Tract 2.02, Benton County, Oregon",41,3,41003,2.02,41003000202,"NonMetroPJ","Balance Urban"]
["Adrian","Non-Urban",null,null,null,null,null,null,null,"CLACKAMAS",null,41003000400,"Census Tract 4, Benton County, Oregon",41,3,41003,4,41003000400,"NonMetroPJ","Balance Urban"]
["Albany","Urban",null,null,null,null,null,null,null,"CLATSOP",null,41003000500,"Census Tract 5, Benton County, Oregon",41,3,41003,5,41003000500,"NonMetroPJ","Balance Urban"]
["Amity","Non-Urban",null,null,null,null,null,null,null,"COLUMBIA",null,41003000600,"Census Tract 6, Benton County, Oregon",41,3,41003,6,41003000600,"NonMetroPJ","Balance Urban"]
["Antelope","Non-Urban",null,null,null,null,null,null,null,"COOS",null,41003000900,"Census Tract 9, Benton County, Oregon",41,3,41003,9,41003000900,"NonMetroPJ","Balance Urban"]
["Arlington","Non-Urban",null,null,null,null,null,null,null,"CROOK",null,41003001001,"Census Tract 10.01, Benton County, Oregon",41,3,41003,10.01,41003001001,"NonMetroPJ","Balance Urban"]
["Ashland","Urban",null,null,null,null,null,null,null,"CURRY",null,41003001002,"Census Tract 10.02, Benton County, Oregon",41,3,41003,10.02,41003001002,"NonMetroPJ","Balance Urban"]
["Astoria","Non-Urban",null,null,null,null,null,null,null,"DESCHUTES",null,41003001101,"Census Tract 11.01, Benton County, Oregon",41,3,41003,11.01,41003001101,"NonMetroPJ","Balance Urban"]
["Athena","Non-Urban",null,null,null,null,null,null,null,"DOUGLAS",null,41003001102,"Census Tract 11.02, Benton County, Oregon",41,3,41003,11.02,41003001102,"NonMetroPJ","Balance Urban"]
["Aumsville","Non-Urban",null,null,null,null,null,null,null,"GILLIAM",null,41003010400,"Census Tract 104, Benton County, Oregon",41,3,41003,104,41003010400,"NonMetroPJ","Balance Urban"]
["Aurora","Non-Urban",null,null,null,null,null,null,null,"GRANT",null,41003010600,"Census Tract 106, Benton County, Oregon",41,3,41003,106,41003010600,"NonMetroPJ","Balance Urban"]
["Baker City","Non-Urban",null,null,null,null,null,null,null,"HARNEY",null,41003010702,"Census Tract 107.02, Benton County, Oregon",41,3,41003,107.02,41003010702,"NonMetroPJ","Balance Urban"]
["Bandon","Non-Urban",null,null,null,null,null,null,null,"HOOD RIVER",null,41003010900,"Census Tract 109, Benton County, Oregon",41,3,41003,109,41003010900,"NonMetroPJ","Balance Urban"]
["Banks","Non-Urban",null,null,null,null,null,null,null,"JACKSON",null,41039001001,"Census Tract 10.01, Lane County, Oregon",41,39,41039,10.01,41039001001,"NonMetroPJ","PJ"]
["Barlow","Non-Urban",null,null,null,null,null,null,null,"JEFFERSON",null,41039001002,"Census Tract 10.02, Lane County, Oregon",41,39,41039,10.02,41039001002,"NonMetroPJ","PJ"]
["Bay City","Non-Urban",null,null,null,null,null,null,null,"JOSEPHINE",null,41039001101,"Census Tract 11.01, Lane County, Oregon",41,39,41039,11.01,41039001101,"NonMetroPJ","Balance Rural"]
["Beaverton","Urban",null,null,null,null,null,null,null,"KLAMATH",null,41039001801,"Census Tract 18.01, Lane County, Oregon",41,39,41039,18.010000000000002,41039001801,"NonMetroPJ","PJ"]
["Bend","Urban",null,null,null,null,null,null,null,"LAKE",null,41039001803,"Census Tract 18.03, Lane County, Oregon",41,39,41039,18.03,41039001803,"NonMetroPJ","PJ"]
["Boardman","Non-Urban",null,null,null,null,null,null,null,"LANE",null,41039001804,"Census Tract 18.04, Lane County, Oregon",41,39,41039,18.04,41039001804,"NonMetroPJ","PJ"]
["Bonanza","Non-Urban",null,null,null,null,null,null,null,"LINCOLN",null,41039001902,"Census Tract 19.02, Lane County, Oregon",41,39,41039,19.02,41039001902,"NonMetroPJ","PJ"]
["Brookings","Non-Urban",null,null,null,null,null,null,null,"LINN",null,41039001903,"Census Tract 19.03, Lane County, Oregon",41,39,41039,19.03,41039001903,"NonMetroPJ","PJ"]
["Brownsville","Non-Urban",null,null,null,null,null,null,null,"MALHEUR",null,41039001904,"Census Tract 19.04, Lane County, Oregon",41,39,41039,19.04,41039001904,"NonMetroPJ","PJ"]
["Burns","Non-Urban",null,null,null,null,null,null,null,"MARION",null,41039002001,"Census Tract 20.01, Lane County, Oregon",41,39,41039,20.010000000000002,41039002001,"NonMetroPJ","PJ"]
["Butte Falls","Non-Urban",null,null,null,null,null,null,null,"MORROW",null,41039002002,"Census Tract 20.02, Lane County, Oregon",41,39,41039,20.02,41039002002,"NonMetroPJ","PJ"]
["Canby","Urban",null,null,null,null,null,null,null,"MULTNOMAH",null,41039002101,"Census Tract 21.01, Lane County, Oregon",41,39,41039,21.01,41039002101,"NonMetroPJ","PJ"]
["Cannon Beach","Non-Urban",null,null,null,null,null,null,null,"POLK",null,41039002102,"Census Tract 21.02, Lane County, Oregon",41,39,41039,21.02,41039002102,"NonMetroPJ","PJ"]
["Canyon City","Non-Urban",null,null,null,null,null,null,null,"SHERMAN",null,41039002201,"Census Tract 22.01, Lane County, Oregon",41,39,41039,22.01,41039002201,"NonMetroPJ","PJ"]
["Canyonville","Non-Urban",null,null,null,null,null,null,null,"TILLAMOOK",null,41039002202,"Census Tract 22.02, Lane County, Oregon",41,39,41039,22.02,41039002202,"NonMetroPJ","PJ"]
["Carlton","Non-Urban",null,null,null,null,null,null,null,"UMATILLA",null,41039002301,"Census Tract 23.01, Lane County, Oregon",41,39,41039,23.01,41039002301,"NonMetroPJ","PJ"]
["Cascade Locks","Non-Urban",null,null,null,null,null,null,null,"UNION",null,41039002302,"Census Tract 23.02, Lane County, Oregon",41,39,41039,23.02,41039002302,"NonMetroPJ","PJ"]
["Cave Junction","Non-Urban",null,null,null,null,null,null,null,"WALLOWA",null,41039002401,"Census Tract 24.01, Lane County, Oregon",41,39,41039,24.01,41039002401,"NonMetroPJ","PJ"]
["Central Point","Urban",null,null,null,null,null,null,null,"WASCO",null,41039002403,"Census Tract 24.03, Lane County, Oregon",41,39,41039,24.03,41039002403,"NonMetroPJ","PJ"]
["Chiloquin","Non-Urban",null,null,null,null,null,null,null,"WASHINGTON",null,41039002404,"Census Tract 24.04, Lane County, Oregon",41,39,41039,24.04,41039002404,"NonMetroPJ","PJ"]
["Clatskanie","Non-Urban",null,null,null,null,null,null,null,"WHEELER",null,41039002501,"Census Tract 25.01, Lane County, Oregon",41,39,41039,25.01,41039002501,"NonMetroPJ","PJ"]
["Coburg","Non-Urban",null,null,null,null,null,null,null,"YAMHILL",null,41039002503,"Census Tract 25.03, Lane County, Oregon",41,39,41039,25.03,41039002503,"NonMetroPJ","PJ"]
["Columbia City","Non-Urban",null,null,null,null,null,null,null,null,null,41039002504,"Census Tract 25.04, Lane County, Oregon",41,39,41039,25.04,41039002504,"NonMetroPJ","PJ"]
["Condon","Non-Urban",null,null,null,null,null,null,null,null,null,41039002600,"Census Tract 26, Lane County, Oregon",41,39,41039,26,41039002600,"NonMetroPJ","PJ"]
["Coos Bay","Non-Urban",null,null,null,null,null,null,null,null,null,41039002700,"Census Tract 27, Lane County, Oregon",41,39,41039,27,41039002700,"NonMetroPJ","PJ"]
["Coquille","Non-Urban",null,null,null,null,null,null,null,null,null,41039002800,"Census Tract 28, Lane County, Oregon",41,39,41039,28,41039002800,"NonMetroPJ","PJ"]
["Cornelius","Urban",null,null,null,null,null,null,null,null,null,41039002902,"Census Tract 29.02, Lane County, Oregon",41,39,41039,29.02,41039002902,"NonMetroPJ","PJ"]
["Corvallis","Urban",null,null,null,null,null,null,null,null,null,41039002903,"Census Tract 29.03, Lane County, Oregon",41,39,41039,29.03,41039002903,"NonMetroPJ","PJ"]
["Cottage Grove","Non-Urban",null,null,null,null,null,null,null,null,null,41039002904,"Census Tract 29.04, Lane County, Oregon",41,39,41039,29.04,41039002904,"NonMetroPJ","PJ"]
["Cove","Non-Urban",null,null,null,null,null,null,null,null,null,41039003000,"Census Tract 30, Lane County, Oregon",41,39,41039,30,41039003000,"NonMetroPJ","PJ"]
["Creswell","Non-Urban",null,null,null,null,null,null,null,null,null,41039003101,"Census Tract 31.01, Lane County, Oregon",41,39,41039,31.01,41039003101,"NonMetroPJ","PJ"]
["Culver","Non-Urban",null,null,null,null,null,null,null,null,null,41039003102,"Census Tract 31.02, Lane County, Oregon",41,39,41039,31.02,41039003102,"NonMetroPJ","PJ"]
["Dallas","Urban",null,null,null,null,null,null,null,null,null,41039003201,"Census Tract 32.01, Lane County, Oregon",41,39,41039,32.01,41039003201,"NonMetroPJ","PJ"]
["Dayton","Non-Urban",null,null,null,null,null,null,null,null,null,41039003202,"Census Tract 32.02, Lane County, Oregon",41,39,41039,32.020000000000003,41039003202,"NonMetroPJ","PJ"]
["Dayville","Non-Urban",null,null,null,null,null,null,null,null,null,41039003301,"Census Tract 33.01, Lane County, Oregon",41,39,41039,33.01,41039003301,"NonMetroPJ","PJ"]
["Depoe Bay","Non-Urban",null,null,null,null,null,null,null,null,null,41039003302,"Census Tract 33.02, Lane County, Oregon",41,39,41039,33.020000000000003,41039003302,"NonMetroPJ","PJ"]
["Detroit","Non-Urban",null,null,null,null,null,null,null,null,null,41039003400,"Census Tract 34, Lane County, Oregon",41,39,41039,34,41039003400,"NonMetroPJ","PJ"]
["Donald","Non-Urban",null,null,null,null,null,null,null,null,null,41039003500,"Census Tract 35, Lane County, Oregon",41,39,41039,35,41039003500,"NonMetroPJ","PJ"]
["Drain","Non-Urban",null,null,null,null,null,null,null,null,null,41039003600,"Census Tract 36, Lane County, Oregon",41,39,41039,36,41039003600,"NonMetroPJ","PJ"]
["Dufur","Non-Urban",null,null,null,null,null,null,null,null,null,41039003700,"Census Tract 37, Lane County, Oregon",41,39,41039,37,41039003700,"NonMetroPJ","PJ"]
["Dundee","Non-Urban",null,null,null,null,null,null,null,null,null,41039003800,"Census Tract 38, Lane County, Oregon",41,39,41039,38,41039003800,"NonMetroPJ","PJ"]
["Dunes City","Non-Urban",null,null,null,null,null,null,null,null,null,41039003900,"Census Tract 39, Lane County, Oregon",41,39,41039,39,41039003900,"NonMetroPJ","PJ"]
["Durham","Urban",null,null,null,null,null,null,null,null,null,41039004000,"Census Tract 40, Lane County, Oregon",41,39,41039,40,41039004000,"NonMetroPJ","PJ"]
["Eagle Point","Non-Urban",null,null,null,null,null,null,null,null,null,41039004100,"Census Tract 41, Lane County, Oregon",41,39,41039,41,41039004100,"NonMetroPJ","PJ"]
["Echo","Non-Urban",null,null,null,null,null,null,null,null,null,41039004200,"Census Tract 42, Lane County, Oregon",41,39,41039,42,41039004200,"NonMetroPJ","PJ"]
["Elgin","Non-Urban",null,null,null,null,null,null,null,null,null,41039004300,"Census Tract 43, Lane County, Oregon",41,39,41039,43,41039004300,"NonMetroPJ","PJ"]
["Elkton","Non-Urban",null,null,null,null,null,null,null,null,null,41039004401,"Census Tract 44.01, Lane County, Oregon",41,39,41039,44.01,41039004401,"NonMetroPJ","PJ"]
["Enterprise","Non-Urban",null,null,null,null,null,null,null,null,null,41039004403,"Census Tract 44.03, Lane County, Oregon",41,39,41039,44.03,41039004403,"NonMetroPJ","PJ"]
["Estacada","Non-Urban",null,null,null,null,null,null,null,null,null,41039004404,"Census Tract 44.04, Lane County, Oregon",41,39,41039,44.04,41039004404,"NonMetroPJ","PJ"]
["Eugene","Urban",null,null,null,null,null,null,null,null,null,41039004405,"Census Tract 44.05, Lane County, Oregon",41,39,41039,44.05,41039004405,"NonMetroPJ","PJ"]
["Fairview","Urban",null,null,null,null,null,null,null,null,null,41039004501,"Census Tract 45.01, Lane County, Oregon",41,39,41039,45.01,41039004501,"NonMetroPJ","PJ"]
["Falls City","Non-Urban",null,null,null,null,null,null,null,null,null,41039004502,"Census Tract 45.02, Lane County, Oregon",41,39,41039,45.02,41039004502,"NonMetroPJ","PJ"]
["Florence","Non-Urban",null,null,null,null,null,null,null,null,null,41039004600,"Census Tract 46, Lane County, Oregon",41,39,41039,46,41039004600,"NonMetroPJ","PJ"]
["Forest Grove","Urban",null,null,null,null,null,null,null,null,null,41039004700,"Census Tract 47, Lane County, Oregon",41,39,41039,47,41039004700,"NonMetroPJ","PJ"]
["Fossil","Non-Urban",null,null,null,null,null,null,null,null,null,41039004800,"Census Tract 48, Lane County, Oregon",41,39,41039,48,41039004800,"NonMetroPJ","PJ"]
["Garibaldi","Non-Urban",null,null,null,null,null,null,null,null,null,41039004900,"Census Tract 49, Lane County, Oregon",41,39,41039,49,41039004900,"NonMetroPJ","PJ"]
["Gaston","Non-Urban",null,null,null,null,null,null,null,null,null,41039005000,"Census Tract 50, Lane County, Oregon",41,39,41039,50,41039005000,"NonMetroPJ","PJ"]
["Gates","Non-Urban",null,null,null,null,null,null,null,null,null,41039005100,"Census Tract 51, Lane County, Oregon",41,39,41039,51,41039005100,"NonMetroPJ","PJ"]
["Gearhart","Non-Urban",null,null,null,null,null,null,null,null,null,41039005200,"Census Tract 52, Lane County, Oregon",41,39,41039,52,41039005200,"NonMetroPJ","PJ"]
["Gervais","Non-Urban",null,null,null,null,null,null,null,null,null,41039005300,"Census Tract 53, Lane County, Oregon",41,39,41039,53,41039005300,"NonMetroPJ","PJ"]
["Gladstone","Urban",null,null,null,null,null,null,null,null,null,41039005400,"Census Tract 54, Lane County, Oregon",41,39,41039,54,41039005400,"NonMetroPJ","PJ"]
["Glendale","Non-Urban",null,null,null,null,null,null,null,null,null,41047000200,"Census Tract 2, Marion County, Oregon",41,47,41047,2,41047000200,"NonMetroPJ","PJ"]
["Gold Beach","Non-Urban",null,null,null,null,null,null,null,null,null,41047000300,"Census Tract 3, Marion County, Oregon",41,47,41047,3,41047000300,"NonMetroPJ","PJ"]
["Gold Hill","Non-Urban",null,null,null,null,null,null,null,null,null,41047000400,"Census Tract 4, Marion County, Oregon",41,47,41047,4,41047000400,"NonMetroPJ","PJ"]
["Granite","Non-Urban",null,null,null,null,null,null,null,null,null,41047000501,"Census Tract 5.01, Marion County, Oregon",41,47,41047,5.01,41047000501,"NonMetroPJ","PJ"]
["Grants Pass","Urban",null,null,null,null,null,null,null,null,null,41047000502,"Census Tract 5.02, Marion County, Oregon",41,47,41047,5.0199999999999996,41047000502,"NonMetroPJ","PJ"]
["Grass Valley","Non-Urban",null,null,null,null,null,null,null,null,null,41047000600,"Census Tract 6, Marion County, Oregon",41,47,41047,6,41047000600,"NonMetroPJ","PJ"]
["Gresham","Urban",null,null,null,null,null,null,null,null,null,41047000701,"Census Tract 7.01, Marion County, Oregon",41,47,41047,7.01,41047000701,"NonMetroPJ","PJ"]
["Haines","Non-Urban",null,null,null,null,null,null,null,null,null,41047000900,"Census Tract 9, Marion County, Oregon",41,47,41047,9,41047000900,"NonMetroPJ","PJ"]
["Halfway","Non-Urban",null,null,null,null,null,null,null,null,null,41047001000,"Census Tract 10, Marion County, Oregon",41,47,41047,10,41047001000,"NonMetroPJ","PJ"]
["Halsey","Non-Urban",null,null,null,null,null,null,null,null,null,41047001100,"Census Tract 11, Marion County, Oregon",41,47,41047,11,41047001100,"NonMetroPJ","PJ"]
["Happy Valley","Urban",null,null,null,null,null,null,null,null,null,41047001200,"Census Tract 12, Marion County, Oregon",41,47,41047,12,41047001200,"NonMetroPJ","PJ"]
["Harrisburg","Non-Urban",null,null,null,null,null,null,null,null,null,41047001300,"Census Tract 13, Marion County, Oregon",41,47,41047,13,41047001300,"NonMetroPJ","PJ"]
["Helix","Non-Urban",null,null,null,null,null,null,null,null,null,41047001401,"Census Tract 14.01, Marion County, Oregon",41,47,41047,14.01,41047001401,"NonMetroPJ","PJ"]
["Heppner","Non-Urban",null,null,null,null,null,null,null,null,null,41047001402,"Census Tract 14.02, Marion County, Oregon",41,47,41047,14.02,41047001402,"NonMetroPJ","PJ"]
["Hermiston","Non-Urban",null,null,null,null,null,null,null,null,null,41047001501,"Census Tract 15.01, Marion County, Oregon",41,47,41047,15.01,41047001501,"NonMetroPJ","PJ"]
["Hillsboro","Urban",null,null,null,null,null,null,null,null,null,41047001502,"Census Tract 15.02, Marion County, Oregon",41,47,41047,15.02,41047001502,"NonMetroPJ","PJ"]
["Hines","Non-Urban",null,null,null,null,null,null,null,null,null,41047001503,"Census Tract 15.03, Marion County, Oregon",41,47,41047,15.03,41047001503,"NonMetroPJ","PJ"]
["Hood River","Non-Urban",null,null,null,null,null,null,null,null,null,41047001601,"Census Tract 16.01, Marion County, Oregon",41,47,41047,16.010000000000002,41047001601,"NonMetroPJ","PJ"]
["Hubbard","Non-Urban",null,null,null,null,null,null,null,null,null,41047001602,"Census Tract 16.02, Marion County, Oregon",41,47,41047,16.02,41047001602,"NonMetroPJ","PJ"]
["Huntington","Non-Urban",null,null,null,null,null,null,null,null,null,41047001603,"Census Tract 16.03, Marion County, Oregon",41,47,41047,16.03,41047001603,"NonMetroPJ","PJ"]
["Idanha","Non-Urban",null,null,null,null,null,null,null,null,null,41047001604,"Census Tract 16.04, Marion County, Oregon",41,47,41047,16.04,41047001604,"NonMetroPJ","PJ"]
["Imbler","Non-Urban",null,null,null,null,null,null,null,null,null,41047001701,"Census Tract 17.01, Marion County, Oregon",41,47,41047,17.010000000000002,41047001701,"NonMetroPJ","PJ"]
["Independence","Non-Urban",null,null,null,null,null,null,null,null,null,41047001702,"Census Tract 17.02, Marion County, Oregon",41,47,41047,17.02,41047001702,"NonMetroPJ","PJ"]
["Ione","Non-Urban",null,null,null,null,null,null,null,null,null,41047001703,"Census Tract 17.03, Marion County, Oregon",41,47,41047,17.03,41047001703,"NonMetroPJ","PJ"]
["Irrigon","Non-Urban",null,null,null,null,null,null,null,null,null,41047001801,"Census Tract 18.01, Marion County, Oregon",41,47,41047,18.010000000000002,41047001801,"NonMetroPJ","PJ"]
["Island City","Non-Urban",null,null,null,null,null,null,null,null,null,41047001802,"Census Tract 18.02, Marion County, Oregon",41,47,41047,18.02,41047001802,"NonMetroPJ","PJ"]
["Jacksonville","Non-Urban",null,null,null,null,null,null,null,null,null,41047001803,"Census Tract 18.03, Marion County, Oregon",41,47,41047,18.03,41047001803,"NonMetroPJ","PJ"]
["Jefferson","Non-Urban",null,null,null,null,null,null,null,null,null,41047002000,"Census Tract 20, Marion County, Oregon",41,47,41047,20,41047002000,"NonMetroPJ","PJ"]
["John Day","Non-Urban",null,null,null,null,null,null,null,null,null,41047002101,"Census Tract 21.01, Marion County, Oregon",41,47,41047,21.01,41047002101,"NonMetroPJ","PJ"]
["Johnson City","Urban",null,null,null,null,null,null,null,null,null,41047002102,"Census Tract 21.02, Marion County, Oregon",41,47,41047,21.02,41047002102,"NonMetroPJ","PJ"]
["Jordan Valley","Non-Urban",null,null,null,null,null,null,null,null,null,41047002201,"Census Tract 22.01, Marion County, Oregon",41,47,41047,22.01,41047002201,"NonMetroPJ","PJ"]
["Joseph","Non-Urban",null,null,null,null,null,null,null,null,null,41047002202,"Census Tract 22.02, Marion County, Oregon",41,47,41047,22.02,41047002202,"NonMetroPJ","PJ"]
["Junction City","Non-Urban",null,null,null,null,null,null,null,null,null,41047002301,"Census Tract 23.01, Marion County, Oregon",41,47,41047,23.01,41047002301,"NonMetroPJ","Balance Rural"]
["Keizer","Urban",null,null,null,null,null,null,null,null,null,41047002303,"Census Tract 23.03, Marion County, Oregon",41,47,41047,23.03,41047002303,"NonMetroPJ","PJ"]
["King City","Urban",null,null,null,null,null,null,null,null,null,41047002304,"Census Tract 23.04, Marion County, Oregon",41,47,41047,23.04,41047002304,"NonMetroPJ","PJ"]
["Klamath Falls","Non-Urban",null,null,null,null,null,null,null,null,null,41047002400,"Census Tract 24, Marion County, Oregon",41,47,41047,24,41047002400,"NonMetroPJ","PJ"]
["Lafayette","Non-Urban",null,null,null,null,null,null,null,null,null,41047002501,"Census Tract 25.01, Marion County, Oregon",41,47,41047,25.01,41047002501,"NonMetroPJ","PJ"]
["La Grande","Non-Urban",null,null,null,null,null,null,null,null,null,41047002502,"Census Tract 25.02, Marion County, Oregon",41,47,41047,25.02,41047002502,"NonMetroPJ","PJ"]
["Lake Oswego","Urban",null,null,null,null,null,null,null,null,null,41047002700,"Census Tract 27, Marion County, Oregon",41,47,41047,27,41047002700,"NonMetroPJ","Balance Rural"]
["Lakeside","Non-Urban",null,null,null,null,null,null,null,null,null,41047002800,"Census Tract 28, Marion County, Oregon",41,47,41047,28,41047002800,"NonMetroPJ","PJ"]
["Lakeview","Non-Urban",null,null,null,null,null,null,null,null,null,41053005100,"Census Tract 51, Polk County, Oregon",41,53,41053,51,41053005100,"NonMetroPJ","PJ"]
["La Pine","Non-Urban",null,null,null,null,null,null,null,null,null,41053005201,"Census Tract 52.01, Polk County, Oregon",41,53,41053,52.01,41053005201,"NonMetroPJ","PJ"]
["Lebanon","Urban",null,null,null,null,null,null,null,null,null,41053005202,"Census Tract 52.02, Polk County, Oregon",41,53,41053,52.02,41053005202,"NonMetroPJ","PJ"]
["Lexington","Non-Urban",null,null,null,null,null,null,null,null,null,41053005300,"Census Tract 53, Polk County, Oregon",41,53,41053,53,41053005300,"NonMetroPJ","PJ"]
["Lincoln City","Non-Urban",null,null,null,null,null,null,null,null,null,41005020100,"Census Tract 201, Clackamas County, Oregon",41,5,41005,201,41005020100,"METRO","Portland Metro"]
["Lonerock","Non-Urban",null,null,null,null,null,null,null,null,null,41005020200,"Census Tract 202, Clackamas County, Oregon",41,5,41005,202,41005020200,"METRO","Portland Metro"]
["Long Creek","Non-Urban",null,null,null,null,null,null,null,null,null,41005020302,"Census Tract 203.02, Clackamas County, Oregon",41,5,41005,203.02,41005020302,"METRO","Portland Metro"]
["Lostine","Non-Urban",null,null,null,null,null,null,null,null,null,41005020303,"Census Tract 203.03, Clackamas County, Oregon",41,5,41005,203.03,41005020303,"METRO","Portland Metro"]
["Lowell","Non-Urban",null,null,null,null,null,null,null,null,null,41005020304,"Census Tract 203.04, Clackamas County, Oregon",41,5,41005,203.04,41005020304,"METRO","Portland Metro"]
["Lyons","Non-Urban",null,null,null,null,null,null,null,null,null,41005020401,"Census Tract 204.01, Clackamas County, Oregon",41,5,41005,204.01,41005020401,"METRO","Portland Metro"]
["McMinnville","Urban",null,null,null,null,null,null,null,null,null,41005020403,"Census Tract 204.03, Clackamas County, Oregon",41,5,41005,204.03,41005020403,"METRO","Portland Metro"]
["Madras","Non-Urban",null,null,null,null,null,null,null,null,null,41005020404,"Census Tract 204.04, Clackamas County, Oregon",41,5,41005,204.04,41005020404,"METRO","Portland Metro"]
["Malin","Non-Urban",null,null,null,null,null,null,null,null,null,41005020501,"Census Tract 205.01, Clackamas County, Oregon",41,5,41005,205.01,41005020501,"METRO","Portland Metro"]
["Manzanita","Non-Urban",null,null,null,null,null,null,null,null,null,41005020503,"Census Tract 205.03, Clackamas County, Oregon",41,5,41005,205.03,41005020503,"METRO","Portland Metro"]
["Maupin","Non-Urban",null,null,null,null,null,null,null,null,null,41005020504,"Census Tract 205.04, Clackamas County, Oregon",41,5,41005,205.04,41005020504,"METRO","Portland Metro"]
["Maywood Park","Urban",null,null,null,null,null,null,null,null,null,41005020505,"Census Tract 205.05, Clackamas County, Oregon",41,5,41005,205.05,41005020505,"METRO","Portland Metro"]
["Medford","Urban",null,null,null,null,null,null,null,null,null,41005020600,"Census Tract 206, Clackamas County, Oregon",41,5,41005,206,41005020600,"METRO","Portland Metro"]
["Merrill","Non-Urban",null,null,null,null,null,null,null,null,null,41005020700,"Census Tract 207, Clackamas County, Oregon",41,5,41005,207,41005020700,"METRO","Portland Metro"]
["Metolius","Non-Urban",null,null,null,null,null,null,null,null,null,41005020800,"Census Tract 208, Clackamas County, Oregon",41,5,41005,208,41005020800,"METRO","Portland Metro"]
["Mill City","Non-Urban",null,null,null,null,null,null,null,null,null,41005020900,"Census Tract 209, Clackamas County, Oregon",41,5,41005,209,41005020900,"METRO","Portland Metro"]
["Millersburg","Non-Urban",null,null,null,null,null,null,null,null,null,41005021000,"Census Tract 210, Clackamas County, Oregon",41,5,41005,210,41005021000,"METRO","Portland Metro"]
["Milton-Freewater","Non-Urban",null,null,null,null,null,null,null,null,null,41005021100,"Census Tract 211, Clackamas County, Oregon",41,5,41005,211,41005021100,"METRO","Portland Metro"]
["Milwaukie","Urban",null,null,null,null,null,null,null,null,null,41005021200,"Census Tract 212, Clackamas County, Oregon",41,5,41005,212,41005021200,"METRO","Portland Metro"]
["Mitchell","Non-Urban",null,null,null,null,null,null,null,null,null,41005021300,"Census Tract 213, Clackamas County, Oregon",41,5,41005,213,41005021300,"METRO","Portland Metro"]
["Molalla","Non-Urban",null,null,null,null,null,null,null,null,null,41005021400,"Census Tract 214, Clackamas County, Oregon",41,5,41005,214,41005021400,"METRO","Portland Metro"]
["Monmouth","Non-Urban",null,null,null,null,null,null,null,null,null,41005021500,"Census Tract 215, Clackamas County, Oregon",41,5,41005,215,41005021500,"METRO","Portland Metro"]
["Monroe","Non-Urban",null,null,null,null,null,null,null,null,null,41005021601,"Census Tract 216.01, Clackamas County, Oregon",41,5,41005,216.01,41005021601,"METRO","Portland Metro"]
["Monument","Non-Urban",null,null,null,null,null,null,null,null,null,41005021602,"Census Tract 216.02, Clackamas County, Oregon",41,5,41005,216.02,41005021602,"METRO","Portland Metro"]
["Moro","Non-Urban",null,null,null,null,null,null,null,null,null,41005021700,"Census Tract 217, Clackamas County, Oregon",41,5,41005,217,41005021700,"METRO","Portland Metro"]
["Mosier","Non-Urban",null,null,null,null,null,null,null,null,null,41005021801,"Census Tract 218.01, Clackamas County, Oregon",41,5,41005,218.01,41005021801,"METRO","Portland Metro"]
["Mount Angel","Non-Urban",null,null,null,null,null,null,null,null,null,41005021802,"Census Tract 218.02, Clackamas County, Oregon",41,5,41005,218.02,41005021802,"METRO","Portland Metro"]
["Mount Vernon","Non-Urban",null,null,null,null,null,null,null,null,null,41005021900,"Census Tract 219, Clackamas County, Oregon",41,5,41005,219,41005021900,"METRO","Portland Metro"]
["Myrtle Creek","Non-Urban",null,null,null,null,null,null,null,null,null,41005022000,"Census Tract 220, Clackamas County, Oregon",41,5,41005,220,41005022000,"METRO","Portland Metro"]
["Myrtle Point","Non-Urban",null,null,null,null,null,null,null,null,null,41005022101,"Census Tract 221.01, Clackamas County, Oregon",41,5,41005,221.01,41005022101,"METRO","Portland Metro"]
["Nehalem","Non-Urban",null,null,null,null,null,null,null,null,null,41005022103,"Census Tract 221.03, Clackamas County, Oregon",41,5,41005,221.03,41005022103,"METRO","Portland Metro"]
["Newberg","Urban",null,null,null,null,null,null,null,null,null,41005022105,"Census Tract 221.05, Clackamas County, Oregon",41,5,41005,221.05,41005022105,"METRO","Portland Metro"]
["Newport","Non-Urban",null,null,null,null,null,null,null,null,null,41005022107,"Census Tract 221.07, Clackamas County, Oregon",41,5,41005,221.07,41005022107,"METRO","Portland Metro"]
["North Bend","Non-Urban",null,null,null,null,null,null,null,null,null,41005022108,"Census Tract 221.08, Clackamas County, Oregon",41,5,41005,221.08,41005022108,"METRO","Portland Metro"]
["North Plains","Non-Urban",null,null,null,null,null,null,null,null,null,41005022201,"Census Tract 222.01, Clackamas County, Oregon",41,5,41005,222.01,41005022201,"METRO","Portland Metro"]
["North Powder","Non-Urban",null,null,null,null,null,null,null,null,null,41005022205,"Census Tract 222.05, Clackamas County, Oregon",41,5,41005,222.05,41005022205,"METRO","Portland Metro"]
["Nyssa","Non-Urban",null,null,null,null,null,null,null,null,null,41005022206,"Census Tract 222.06, Clackamas County, Oregon",41,5,41005,222.06,41005022206,"METRO","Portland Metro"]
["Oakland","Non-Urban",null,null,null,null,null,null,null,null,null,41005022207,"Census Tract 222.07, Clackamas County, Oregon",41,5,41005,222.07,41005022207,"METRO","Portland Metro"]
["Oakridge","Non-Urban",null,null,null,null,null,null,null,null,null,41005022208,"Census Tract 222.08, Clackamas County, Oregon",41,5,41005,222.08,41005022208,"METRO","Portland Metro"]
["Ontario","Non-Urban",null,null,null,null,null,null,null,null,null,41005022301,"Census Tract 223.01, Clackamas County, Oregon",41,5,41005,223.01,41005022301,"METRO","Portland Metro"]
["Oregon City","Urban",null,null,null,null,null,null,null,null,null,41005022302,"Census Tract 223.02, Clackamas County, Oregon",41,5,41005,223.02,41005022302,"METRO","Portland Metro"]
["Paisley","Non-Urban",null,null,null,null,null,null,null,null,null,41005022400,"Census Tract 224, Clackamas County, Oregon",41,5,41005,224,41005022400,"METRO","Portland Metro"]
["Parkdale","Non-Urban",null,null,null,null,null,null,null,null,null,41005022500,"Census Tract 225, Clackamas County, Oregon",41,5,41005,225,41005022500,"METRO","Portland Metro"]
["Pendleton","Non-Urban",null,null,null,null,null,null,null,null,null,41005022602,"Census Tract 226.02, Clackamas County, Oregon",41,5,41005,226.02,41005022602,"METRO","Portland Metro"]
["Philomath","Non-Urban",null,null,null,null,null,null,null,null,null,41005022603,"Census Tract 226.03, Clackamas County, Oregon",41,5,41005,226.03,41005022603,"METRO","Portland Metro"]
["Phoenix","Non-Urban",null,null,null,null,null,null,null,null,null,41005022605,"Census Tract 226.05, Clackamas County, Oregon",41,5,41005,226.05,41005022605,"METRO","Portland Metro"]
["Pilot Rock","Non-Urban",null,null,null,null,null,null,null,null,null,41005022606,"Census Tract 226.06, Clackamas County, Oregon",41,5,41005,226.06,41005022606,"METRO","Portland Metro"]
["Portland","Urban",null,null,null,null,null,null,null,null,null,41005022702,"Census Tract 227.02, Clackamas County, Oregon",41,5,41005,227.02,41005022702,"METRO","Portland Metro"]
["Port Orford","Non-Urban",null,null,null,null,null,null,null,null,null,41005022707,"Census Tract 227.07, Clackamas County, Oregon",41,5,41005,227.07,41005022707,"METRO","Portland Metro"]
["Powers","Non-Urban",null,null,null,null,null,null,null,null,null,41005022708,"Census Tract 227.08, Clackamas County, Oregon",41,5,41005,227.08,41005022708,"METRO","Portland Metro"]
["Prairie City","Non-Urban",null,null,null,null,null,null,null,null,null,41005022710,"Census Tract 227.10, Clackamas County, Oregon",41,5,41005,227.1,41005022710,"METRO","Portland Metro"]
["Prescott","Non-Urban",null,null,null,null,null,null,null,null,null,41005022800,"Census Tract 228, Clackamas County, Oregon",41,5,41005,228,41005022800,"METRO","Portland Metro"]
["Prineville","Non-Urban",null,null,null,null,null,null,null,null,null,41005022901,"Census Tract 229.01, Clackamas County, Oregon",41,5,41005,229.01,41005022901,"METRO","Portland Metro"]
["Rainier","Non-Urban",null,null,null,null,null,null,null,null,null,41005022904,"Census Tract 229.04, Clackamas County, Oregon",41,5,41005,229.04,41005022904,"METRO","Portland Metro"]
["Redmond","Urban",null,null,null,null,null,null,null,null,null,41005022905,"Census Tract 229.05, Clackamas County, Oregon",41,5,41005,229.05,41005022905,"METRO","Portland Metro"]
["Reedsport","Non-Urban",null,null,null,null,null,null,null,null,null,41005022906,"Census Tract 229.06, Clackamas County, Oregon",41,5,41005,229.06,41005022906,"METRO","Portland Metro"]
["Richland","Non-Urban",null,null,null,null,null,null,null,null,null,41005022907,"Census Tract 229.07, Clackamas County, Oregon",41,5,41005,229.07,41005022907,"METRO","Portland Metro"]
["Riddle","Non-Urban",null,null,null,null,null,null,null,null,null,41005023001,"Census Tract 230.01, Clackamas County, Oregon",41,5,41005,230.01,41005023001,"METRO","Portland Metro"]
["Rivergrove","Urban",null,null,null,null,null,null,null,null,null,41005023002,"Census Tract 230.02, Clackamas County, Oregon",41,5,41005,230.02,41005023002,"METRO","Portland Metro"]
["Rockaway Beach","Non-Urban",null,null,null,null,null,null,null,null,null,41005023100,"Census Tract 231, Clackamas County, Oregon",41,5,41005,231,41005023100,"METRO","Portland Metro"]
["Rogue River","Non-Urban",null,null,null,null,null,null,null,null,null,41005023201,"Census Tract 232.01, Clackamas County, Oregon",41,5,41005,232.01,41005023201,"METRO","Portland Metro"]
["Roseburg","Non-Urban",null,null,null,null,null,null,null,null,null,41005023202,"Census Tract 232.02, Clackamas County, Oregon",41,5,41005,232.02,41005023202,"METRO","Portland Metro"]
["Rufus","Non-Urban",null,null,null,null,null,null,null,null,null,41005023300,"Census Tract 233, Clackamas County, Oregon",41,5,41005,233,41005023300,"METRO","Portland Metro"]
["St. Helens","Non-Urban",null,null,null,null,null,null,null,null,null,41005023401,"Census Tract 234.01, Clackamas County, Oregon",41,5,41005,234.01,41005023401,"METRO","Portland Metro"]
["St. Paul","Non-Urban",null,null,null,null,null,null,null,null,null,41005023403,"Census Tract 234.03, Clackamas County, Oregon",41,5,41005,234.03,41005023403,"METRO","Portland Metro"]
["Salem","Urban",null,null,null,null,null,null,null,null,null,41005023404,"Census Tract 234.04, Clackamas County, Oregon",41,5,41005,234.04,41005023404,"METRO","Portland Metro"]
["Sandy","Non-Urban",null,null,null,null,null,null,null,null,null,41005023500,"Census Tract 235, Clackamas County, Oregon",41,5,41005,235,41005023500,"METRO","Portland Metro"]
["Scappoose","Non-Urban",null,null,null,null,null,null,null,null,null,41005023600,"Census Tract 236, Clackamas County, Oregon",41,5,41005,236,41005023600,"METRO","Portland Metro"]
["Scio","Non-Urban",null,null,null,null,null,null,null,null,null,41005023700,"Census Tract 237, Clackamas County, Oregon",41,5,41005,237,41005023700,"METRO","Portland Metro"]
["Scotts Mills","Non-Urban",null,null,null,null,null,null,null,null,null,41005023800,"Census Tract 238, Clackamas County, Oregon",41,5,41005,238,41005023800,"METRO","Portland Metro"]
["Seaside","Non-Urban",null,null,null,null,null,null,null,null,null,41005023901,"Census Tract 239.01, Clackamas County, Oregon",41,5,41005,239.01,41005023901,"METRO","Portland Metro"]
["Seneca","Non-Urban",null,null,null,null,null,null,null,null,null,41005023902,"Census Tract 239.02, Clackamas County, Oregon",41,5,41005,239.02,41005023902,"METRO","Portland Metro"]
["Shady Cove","Non-Urban",null,null,null,null,null,null,null,null,null,41005024000,"Census Tract 240, Clackamas County, Oregon",41,5,41005,240,41005024000,"METRO","Portland Metro"]
["Shaniko","Non-Urban",null,null,null,null,null,null,null,null,null,41005024100,"Census Tract 241, Clackamas County, Oregon",41,5,41005,241,41005024100,"METRO","Portland Metro"]
["Sheridan","Non-Urban",null,null,null,null,null,null,null,null,null,41005024200,"Census Tract 242, Clackamas County, Oregon",41,5,41005,242,41005024200,"METRO","Portland Metro"]
["Sherwood","Urban",null,null,null,null,null,null,null,null,null,41005024302,"Census Tract 243.02, Clackamas County, Oregon",41,5,41005,243.02,41005024302,"METRO","Portland Metro"]
["Siletz","Non-Urban",null,null,null,null,null,null,null,null,null,41005024303,"Census Tract 243.03, Clackamas County, Oregon",41,5,41005,243.03,41005024303,"METRO","Portland Metro"]
["Silverton","Non-Urban",null,null,null,null,null,null,null,null,null,41005024304,"Census Tract 243.04, Clackamas County, Oregon",41,5,41005,243.04,41005024304,"METRO","Portland Metro"]
["Sisters","Non-Urban",null,null,null,null,null,null,null,null,null,41005024400,"Census Tract 244, Clackamas County, Oregon",41,5,41005,244,41005024400,"METRO","Portland Metro"]
["Sodaville","Non-Urban",null,null,null,null,null,null,null,null,null,41005980000,"Census Tract 9800, Clackamas County, Oregon",41,5,41005,9800,41005980000,"METRO","Portland Metro"]
["Spray","Non-Urban",null,null,null,null,null,null,null,null,null,41051000100,"Census Tract 1, Multnomah County, Oregon",41,51,41051,1,41051000100,"METRO","Portland Metro"]
["Springfield","Urban",null,null,null,null,null,null,null,null,null,41051000200,"Census Tract 2, Multnomah County, Oregon",41,51,41051,2,41051000200,"METRO","Portland Metro"]
["Stanfield","Non-Urban",null,null,null,null,null,null,null,null,null,41051000301,"Census Tract 3.01, Multnomah County, Oregon",41,51,41051,3.01,41051000301,"METRO","Portland Metro"]
["Stayton","Non-Urban",null,null,null,null,null,null,null,null,null,41051000302,"Census Tract 3.02, Multnomah County, Oregon",41,51,41051,3.02,41051000302,"METRO","Portland Metro"]
["Sublimity","Non-Urban",null,null,null,null,null,null,null,null,null,41051000401,"Census Tract 4.01, Multnomah County, Oregon",41,51,41051,4.01,41051000401,"METRO","Portland Metro"]
["Summerville","Non-Urban",null,null,null,null,null,null,null,null,null,41051000402,"Census Tract 4.02, Multnomah County, Oregon",41,51,41051,4.0199999999999996,41051000402,"METRO","Portland Metro"]
["Sumpter","Non-Urban",null,null,null,null,null,null,null,null,null,41051000501,"Census Tract 5.01, Multnomah County, Oregon",41,51,41051,5.01,41051000501,"METRO","Portland Metro"]
["Sutherlin","Non-Urban",null,null,null,null,null,null,null,null,null,41051000502,"Census Tract 5.02, Multnomah County, Oregon",41,51,41051,5.0199999999999996,41051000502,"METRO","Portland Metro"]
["Sweet Home","Non-Urban",null,null,null,null,null,null,null,null,null,41051000601,"Census Tract 6.01, Multnomah County, Oregon",41,51,41051,6.01,41051000601,"METRO","Portland Metro"]
["Talent","Non-Urban",null,null,null,null,null,null,null,null,null,41051000602,"Census Tract 6.02, Multnomah County, Oregon",41,51,41051,6.02,41051000602,"METRO","Portland Metro"]
["Tangent","Non-Urban",null,null,null,null,null,null,null,null,null,41051000701,"Census Tract 7.01, Multnomah County, Oregon",41,51,41051,7.01,41051000701,"METRO","Portland Metro"]
["The Dalles","Non-Urban",null,null,null,null,null,null,null,null,null,41051000702,"Census Tract 7.02, Multnomah County, Oregon",41,51,41051,7.02,41051000702,"METRO","Portland Metro"]
["Tigard","Urban",null,null,null,null,null,null,null,null,null,41051000801,"Census Tract 8.01, Multnomah County, Oregon",41,51,41051,8.01,41051000801,"METRO","Portland Metro"]
["Tillamook","Non-Urban",null,null,null,null,null,null,null,null,null,41051000802,"Census Tract 8.02, Multnomah County, Oregon",41,51,41051,8.02,41051000802,"METRO","Portland Metro"]
["Toledo","Non-Urban",null,null,null,null,null,null,null,null,null,41051000901,"Census Tract 9.01, Multnomah County, Oregon",41,51,41051,9.01,41051000901,"METRO","Portland Metro"]
["Troutdale","Urban",null,null,null,null,null,null,null,null,null,41051000902,"Census Tract 9.02, Multnomah County, Oregon",41,51,41051,9.02,41051000902,"METRO","Portland Metro"]
["Tualatin","Urban",null,null,null,null,null,null,null,null,null,41051001000,"Census Tract 10, Multnomah County, Oregon",41,51,41051,10,41051001000,"METRO","Portland Metro"]
["Turner","Non-Urban",null,null,null,null,null,null,null,null,null,41051001101,"Census Tract 11.01, Multnomah County, Oregon",41,51,41051,11.01,41051001101,"METRO","Portland Metro"]
["Ukiah","Non-Urban",null,null,null,null,null,null,null,null,null,41051001102,"Census Tract 11.02, Multnomah County, Oregon",41,51,41051,11.02,41051001102,"METRO","Portland Metro"]
["Umatilla","Non-Urban",null,null,null,null,null,null,null,null,null,41051001201,"Census Tract 12.01, Multnomah County, Oregon",41,51,41051,12.01,41051001201,"METRO","Portland Metro"]
["Union","Non-Urban",null,null,null,null,null,null,null,null,null,41051001202,"Census Tract 12.02, Multnomah County, Oregon",41,51,41051,12.02,41051001202,"METRO","Portland Metro"]
["Unity","Non-Urban",null,null,null,null,null,null,null,null,null,41051001301,"Census Tract 13.01, Multnomah County, Oregon",41,51,41051,13.01,41051001301,"METRO","Portland Metro"]
["Vale","Non-Urban",null,null,null,null,null,null,null,null,null,41051001302,"Census Tract 13.02, Multnomah County, Oregon",41,51,41051,13.02,41051001302,"METRO","Portland Metro"]
["Veneta","Non-Urban",null,null,null,null,null,null,null,null,null,41051001400,"Census Tract 14, Multnomah County, Oregon",41,51,41051,14,41051001400,"METRO","Portland Metro"]
["Vernonia","Non-Urban",null,null,null,null,null,null,null,null,null,41051001500,"Census Tract 15, Multnomah County, Oregon",41,51,41051,15,41051001500,"METRO","Portland Metro"]
["Waldport","Non-Urban",null,null,null,null,null,null,null,null,null,41051001601,"Census Tract 16.01, Multnomah County, Oregon",41,51,41051,16.010000000000002,41051001601,"METRO","Portland Metro"]
["Wallowa","Non-Urban",null,null,null,null,null,null,null,null,null,41051001602,"Census Tract 16.02, Multnomah County, Oregon",41,51,41051,16.02,41051001602,"METRO","Portland Metro"]
["Warrenton","Non-Urban",null,null,null,null,null,null,null,null,null,41051001701,"Census Tract 17.01, Multnomah County, Oregon",41,51,41051,17.010000000000002,41051001701,"METRO","Portland Metro"]
["Wasco","Non-Urban",null,null,null,null,null,null,null,null,null,41051001702,"Census Tract 17.02, Multnomah County, Oregon",41,51,41051,17.02,41051001702,"METRO","Portland Metro"]
["Waterloo","Non-Urban",null,null,null,null,null,null,null,null,null,41051001801,"Census Tract 18.01, Multnomah County, Oregon",41,51,41051,18.010000000000002,41051001801,"METRO","Portland Metro"]
["Westfir","Non-Urban",null,null,null,null,null,null,null,null,null,41051001802,"Census Tract 18.02, Multnomah County, Oregon",41,51,41051,18.02,41051001802,"METRO","Portland Metro"]
["West Linn","Urban",null,null,null,null,null,null,null,null,null,41051001900,"Census Tract 19, Multnomah County, Oregon",41,51,41051,19,41051001900,"METRO","Portland Metro"]
["Weston","Non-Urban",null,null,null,null,null,null,null,null,null,41051002000,"Census Tract 20, Multnomah County, Oregon",41,51,41051,20,41051002000,"METRO","Portland Metro"]
["Wheeler","Non-Urban",null,null,null,null,null,null,null,null,null,41051002100,"Census Tract 21, Multnomah County, Oregon",41,51,41051,21,41051002100,"METRO","Portland Metro"]
["Willamina","Non-Urban",null,null,null,null,null,null,null,null,null,41051002203,"Census Tract 22.03, Multnomah County, Oregon",41,51,41051,22.03,41051002203,"METRO","Portland Metro"]
["Wilsonville","Urban",null,null,null,null,null,null,null,null,null,41051002303,"Census Tract 23.03, Multnomah County, Oregon",41,51,41051,23.03,41051002303,"METRO","Portland Metro"]
["Winston","Non-Urban",null,null,null,null,null,null,null,null,null,41051002401,"Census Tract 24.01, Multnomah County, Oregon",41,51,41051,24.01,41051002401,"METRO","Portland Metro"]
["Woodburn","Urban",null,null,null,null,null,null,null,null,null,41051002402,"Census Tract 24.02, Multnomah County, Oregon",41,51,41051,24.02,41051002402,"METRO","Portland Metro"]
["Wood Village","Urban",null,null,null,null,null,null,null,null,null,41051002501,"Census Tract 25.01, Multnomah County, Oregon",41,51,41051,25.01,41051002501,"METRO","Portland Metro"]
["Yachats","Non-Urban",null,null,null,null,null,null,null,null,null,41051002502,"Census Tract 25.02, Multnomah County, Oregon",41,51,41051,25.02,41051002502,"METRO","Portland Metro"]
["Yamhill","Non-Urban",null,null,null,null,null,null,null,null,null,41051002600,"Census Tract 26, Multnomah County, Oregon",41,51,41051,26,41051002600,"METRO","Portland Metro"]
["Yoncalla","Non-Urban",null,null,null,null,null,null,null,null,null,41051002701,"Census Tract 27.01, Multnomah County, Oregon",41,51,41051,27.01,41051002701,"METRO","Portland Metro"]
["NOT LISTED","Non-Urban",null,null,null,null,null,null,null,null,null,41051002702,"Census Tract 27.02, Multnomah County, Oregon",41,51,41051,27.02,41051002702,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051002801,"Census Tract 28.01, Multnomah County, Oregon",41,51,41051,28.01,41051002801,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051002802,"Census Tract 28.02, Multnomah County, Oregon",41,51,41051,28.02,41051002802,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051002901,"Census Tract 29.01, Multnomah County, Oregon",41,51,41051,29.01,41051002901,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051002902,"Census Tract 29.02, Multnomah County, Oregon",41,51,41051,29.02,41051002902,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051002903,"Census Tract 29.03, Multnomah County, Oregon",41,51,41051,29.03,41051002903,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003000,"Census Tract 30, Multnomah County, Oregon",41,51,41051,30,41051003000,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003100,"Census Tract 31, Multnomah County, Oregon",41,51,41051,31,41051003100,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003200,"Census Tract 32, Multnomah County, Oregon",41,51,41051,32,41051003200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003301,"Census Tract 33.01, Multnomah County, Oregon",41,51,41051,33.01,41051003301,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003302,"Census Tract 33.02, Multnomah County, Oregon",41,51,41051,33.020000000000003,41051003302,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003401,"Census Tract 34.01, Multnomah County, Oregon",41,51,41051,34.01,41051003401,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003402,"Census Tract 34.02, Multnomah County, Oregon",41,51,41051,34.020000000000003,41051003402,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003501,"Census Tract 35.01, Multnomah County, Oregon",41,51,41051,35.01,41051003501,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003502,"Census Tract 35.02, Multnomah County, Oregon",41,51,41051,35.020000000000003,41051003502,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003601,"Census Tract 36.01, Multnomah County, Oregon",41,51,41051,36.01,41051003601,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003602,"Census Tract 36.02, Multnomah County, Oregon",41,51,41051,36.020000000000003,41051003602,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003603,"Census Tract 36.03, Multnomah County, Oregon",41,51,41051,36.03,41051003603,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003701,"Census Tract 37.01, Multnomah County, Oregon",41,51,41051,37.01,41051003701,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003702,"Census Tract 37.02, Multnomah County, Oregon",41,51,41051,37.020000000000003,41051003702,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003801,"Census Tract 38.01, Multnomah County, Oregon",41,51,41051,38.01,41051003801,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003802,"Census Tract 38.02, Multnomah County, Oregon",41,51,41051,38.020000000000003,41051003802,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003803,"Census Tract 38.03, Multnomah County, Oregon",41,51,41051,38.03,41051003803,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003901,"Census Tract 39.01, Multnomah County, Oregon",41,51,41051,39.01,41051003901,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051003902,"Census Tract 39.02, Multnomah County, Oregon",41,51,41051,39.020000000000003,41051003902,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004001,"Census Tract 40.01, Multnomah County, Oregon",41,51,41051,40.01,41051004001,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004002,"Census Tract 40.02, Multnomah County, Oregon",41,51,41051,40.020000000000003,41051004002,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004101,"Census Tract 41.01, Multnomah County, Oregon",41,51,41051,41.01,41051004101,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004102,"Census Tract 41.02, Multnomah County, Oregon",41,51,41051,41.02,41051004102,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004200,"Census Tract 42, Multnomah County, Oregon",41,51,41051,42,41051004200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004300,"Census Tract 43, Multnomah County, Oregon",41,51,41051,43,41051004300,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004500,"Census Tract 45, Multnomah County, Oregon",41,51,41051,45,41051004500,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004601,"Census Tract 46.01, Multnomah County, Oregon",41,51,41051,46.01,41051004601,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004602,"Census Tract 46.02, Multnomah County, Oregon",41,51,41051,46.02,41051004602,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004700,"Census Tract 47, Multnomah County, Oregon",41,51,41051,47,41051004700,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004800,"Census Tract 48, Multnomah County, Oregon",41,51,41051,48,41051004800,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051004900,"Census Tract 49, Multnomah County, Oregon",41,51,41051,49,41051004900,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005000,"Census Tract 50, Multnomah County, Oregon",41,51,41051,50,41051005000,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005100,"Census Tract 51, Multnomah County, Oregon",41,51,41051,51,41051005100,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005200,"Census Tract 52, Multnomah County, Oregon",41,51,41051,52,41051005200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005500,"Census Tract 55, Multnomah County, Oregon",41,51,41051,55,41051005500,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005600,"Census Tract 56, Multnomah County, Oregon",41,51,41051,56,41051005600,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005700,"Census Tract 57, Multnomah County, Oregon",41,51,41051,57,41051005700,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005800,"Census Tract 58, Multnomah County, Oregon",41,51,41051,58,41051005800,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051005900,"Census Tract 59, Multnomah County, Oregon",41,51,41051,59,41051005900,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006001,"Census Tract 60.01, Multnomah County, Oregon",41,51,41051,60.01,41051006001,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006002,"Census Tract 60.02, Multnomah County, Oregon",41,51,41051,60.02,41051006002,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006100,"Census Tract 61, Multnomah County, Oregon",41,51,41051,61,41051006100,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006200,"Census Tract 62, Multnomah County, Oregon",41,51,41051,62,41051006200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006300,"Census Tract 63, Multnomah County, Oregon",41,51,41051,63,41051006300,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006402,"Census Tract 64.02, Multnomah County, Oregon",41,51,41051,64.02,41051006402,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006403,"Census Tract 64.03, Multnomah County, Oregon",41,51,41051,64.03,41051006403,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006404,"Census Tract 64.04, Multnomah County, Oregon",41,51,41051,64.040000000000006,41051006404,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006501,"Census Tract 65.01, Multnomah County, Oregon",41,51,41051,65.010000000000005,41051006501,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006502,"Census Tract 65.02, Multnomah County, Oregon",41,51,41051,65.02,41051006502,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006601,"Census Tract 66.01, Multnomah County, Oregon",41,51,41051,66.010000000000005,41051006601,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006602,"Census Tract 66.02, Multnomah County, Oregon",41,51,41051,66.02,41051006602,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006701,"Census Tract 67.01, Multnomah County, Oregon",41,51,41051,67.010000000000005,41051006701,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006702,"Census Tract 67.02, Multnomah County, Oregon",41,51,41051,67.02,41051006702,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006801,"Census Tract 68.01, Multnomah County, Oregon",41,51,41051,68.010000000000005,41051006801,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006802,"Census Tract 68.02, Multnomah County, Oregon",41,51,41051,68.02,41051006802,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051006900,"Census Tract 69, Multnomah County, Oregon",41,51,41051,69,41051006900,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007000,"Census Tract 70, Multnomah County, Oregon",41,51,41051,70,41051007000,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007100,"Census Tract 71, Multnomah County, Oregon",41,51,41051,71,41051007100,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007201,"Census Tract 72.01, Multnomah County, Oregon",41,51,41051,72.010000000000005,41051007201,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007202,"Census Tract 72.02, Multnomah County, Oregon",41,51,41051,72.02,41051007202,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007300,"Census Tract 73, Multnomah County, Oregon",41,51,41051,73,41051007300,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007400,"Census Tract 74, Multnomah County, Oregon",41,51,41051,74,41051007400,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007500,"Census Tract 75, Multnomah County, Oregon",41,51,41051,75,41051007500,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007600,"Census Tract 76, Multnomah County, Oregon",41,51,41051,76,41051007600,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007700,"Census Tract 77, Multnomah County, Oregon",41,51,41051,77,41051007700,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007800,"Census Tract 78, Multnomah County, Oregon",41,51,41051,78,41051007800,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051007900,"Census Tract 79, Multnomah County, Oregon",41,51,41051,79,41051007900,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008001,"Census Tract 80.01, Multnomah County, Oregon",41,51,41051,80.010000000000005,41051008001,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008002,"Census Tract 80.02, Multnomah County, Oregon",41,51,41051,80.02,41051008002,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008100,"Census Tract 81, Multnomah County, Oregon",41,51,41051,81,41051008100,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008201,"Census Tract 82.01, Multnomah County, Oregon",41,51,41051,82.01,41051008201,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008202,"Census Tract 82.02, Multnomah County, Oregon",41,51,41051,82.02,41051008202,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008301,"Census Tract 83.01, Multnomah County, Oregon",41,51,41051,83.01,41051008301,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008302,"Census Tract 83.02, Multnomah County, Oregon",41,51,41051,83.02,41051008302,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008400,"Census Tract 84, Multnomah County, Oregon",41,51,41051,84,41051008400,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008500,"Census Tract 85, Multnomah County, Oregon",41,51,41051,85,41051008500,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008600,"Census Tract 86, Multnomah County, Oregon",41,51,41051,86,41051008600,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008700,"Census Tract 87, Multnomah County, Oregon",41,51,41051,87,41051008700,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008800,"Census Tract 88, Multnomah County, Oregon",41,51,41051,88,41051008800,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008901,"Census Tract 89.01, Multnomah County, Oregon",41,51,41051,89.01,41051008901,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051008902,"Census Tract 89.02, Multnomah County, Oregon",41,51,41051,89.02,41051008902,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009000,"Census Tract 90, Multnomah County, Oregon",41,51,41051,90,41051009000,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009101,"Census Tract 91.01, Multnomah County, Oregon",41,51,41051,91.01,41051009101,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009102,"Census Tract 91.02, Multnomah County, Oregon",41,51,41051,91.02,41051009102,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009201,"Census Tract 92.01, Multnomah County, Oregon",41,51,41051,92.01,41051009201,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009202,"Census Tract 92.02, Multnomah County, Oregon",41,51,41051,92.02,41051009202,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009301,"Census Tract 93.01, Multnomah County, Oregon",41,51,41051,93.01,41051009301,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009302,"Census Tract 93.02, Multnomah County, Oregon",41,51,41051,93.02,41051009302,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009400,"Census Tract 94, Multnomah County, Oregon",41,51,41051,94,41051009400,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009501,"Census Tract 95.01, Multnomah County, Oregon",41,51,41051,95.01,41051009501,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009502,"Census Tract 95.02, Multnomah County, Oregon",41,51,41051,95.02,41051009502,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009603,"Census Tract 96.03, Multnomah County, Oregon",41,51,41051,96.03,41051009603,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009604,"Census Tract 96.04, Multnomah County, Oregon",41,51,41051,96.04,41051009604,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009605,"Census Tract 96.05, Multnomah County, Oregon",41,51,41051,96.05,41051009605,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009606,"Census Tract 96.06, Multnomah County, Oregon",41,51,41051,96.06,41051009606,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009701,"Census Tract 97.01, Multnomah County, Oregon",41,51,41051,97.01,41051009701,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009702,"Census Tract 97.02, Multnomah County, Oregon",41,51,41051,97.02,41051009702,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009801,"Census Tract 98.01, Multnomah County, Oregon",41,51,41051,98.01,41051009801,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009803,"Census Tract 98.03, Multnomah County, Oregon",41,51,41051,98.03,41051009803,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009804,"Census Tract 98.04, Multnomah County, Oregon",41,51,41051,98.04,41051009804,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009903,"Census Tract 99.03, Multnomah County, Oregon",41,51,41051,99.03,41051009903,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009904,"Census Tract 99.04, Multnomah County, Oregon",41,51,41051,99.04,41051009904,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009905,"Census Tract 99.05, Multnomah County, Oregon",41,51,41051,99.05,41051009905,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009906,"Census Tract 99.06, Multnomah County, Oregon",41,51,41051,99.06,41051009906,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051009907,"Census Tract 99.07, Multnomah County, Oregon",41,51,41051,99.07,41051009907,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010001,"Census Tract 100.01, Multnomah County, Oregon",41,51,41051,100.01,41051010001,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010002,"Census Tract 100.02, Multnomah County, Oregon",41,51,41051,100.02,41051010002,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010100,"Census Tract 101, Multnomah County, Oregon",41,51,41051,101,41051010100,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010200,"Census Tract 102, Multnomah County, Oregon",41,51,41051,102,41051010200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010303,"Census Tract 103.03, Multnomah County, Oregon",41,51,41051,103.03,41051010303,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010304,"Census Tract 103.04, Multnomah County, Oregon",41,51,41051,103.04,41051010304,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010305,"Census Tract 103.05, Multnomah County, Oregon",41,51,41051,103.05,41051010305,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010306,"Census Tract 103.06, Multnomah County, Oregon",41,51,41051,103.06,41051010306,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010402,"Census Tract 104.02, Multnomah County, Oregon",41,51,41051,104.02,41051010402,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010405,"Census Tract 104.05, Multnomah County, Oregon",41,51,41051,104.05,41051010405,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010407,"Census Tract 104.07, Multnomah County, Oregon",41,51,41051,104.07,41051010407,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010408,"Census Tract 104.08, Multnomah County, Oregon",41,51,41051,104.08,41051010408,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010409,"Census Tract 104.09, Multnomah County, Oregon",41,51,41051,104.09,41051010409,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010410,"Census Tract 104.10, Multnomah County, Oregon",41,51,41051,104.1,41051010410,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010411,"Census Tract 104.11, Multnomah County, Oregon",41,51,41051,104.11,41051010411,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010500,"Census Tract 105, Multnomah County, Oregon",41,51,41051,105,41051010500,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051010600,"Census Tract 106, Multnomah County, Oregon",41,51,41051,106,41051010600,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41051980000,"Census Tract 9800, Multnomah County, Oregon",41,51,41051,9800,41051980000,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030101,"Census Tract 301.01, Washington County, Oregon",41,67,41067,301.01,41067030101,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030102,"Census Tract 301.02, Washington County, Oregon",41,67,41067,301.02,41067030102,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030200,"Census Tract 302, Washington County, Oregon",41,67,41067,302,41067030200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030300,"Census Tract 303, Washington County, Oregon",41,67,41067,303,41067030300,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030401,"Census Tract 304.01, Washington County, Oregon",41,67,41067,304.01,41067030401,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030402,"Census Tract 304.02, Washington County, Oregon",41,67,41067,304.02,41067030402,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030501,"Census Tract 305.01, Washington County, Oregon",41,67,41067,305.01,41067030501,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030502,"Census Tract 305.02, Washington County, Oregon",41,67,41067,305.02,41067030502,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030600,"Census Tract 306, Washington County, Oregon",41,67,41067,306,41067030600,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030700,"Census Tract 307, Washington County, Oregon",41,67,41067,307,41067030700,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030801,"Census Tract 308.01, Washington County, Oregon",41,67,41067,308.01,41067030801,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030803,"Census Tract 308.03, Washington County, Oregon",41,67,41067,308.02999999999997,41067030803,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030805,"Census Tract 308.05, Washington County, Oregon",41,67,41067,308.05,41067030805,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030806,"Census Tract 308.06, Washington County, Oregon",41,67,41067,308.06,41067030806,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067030900,"Census Tract 309, Washington County, Oregon",41,67,41067,309,41067030900,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031003,"Census Tract 310.03, Washington County, Oregon",41,67,41067,310.02999999999997,41067031003,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031004,"Census Tract 310.04, Washington County, Oregon",41,67,41067,310.04000000000002,41067031004,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031005,"Census Tract 310.05, Washington County, Oregon",41,67,41067,310.05,41067031005,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031006,"Census Tract 310.06, Washington County, Oregon",41,67,41067,310.06,41067031006,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031100,"Census Tract 311, Washington County, Oregon",41,67,41067,311,41067031100,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031200,"Census Tract 312, Washington County, Oregon",41,67,41067,312,41067031200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031300,"Census Tract 313, Washington County, Oregon",41,67,41067,313,41067031300,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031402,"Census Tract 314.02, Washington County, Oregon",41,67,41067,314.02,41067031402,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031403,"Census Tract 314.03, Washington County, Oregon",41,67,41067,314.02999999999997,41067031403,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031404,"Census Tract 314.04, Washington County, Oregon",41,67,41067,314.04000000000002,41067031404,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031504,"Census Tract 315.04, Washington County, Oregon",41,67,41067,315.04000000000002,41067031504,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031506,"Census Tract 315.06, Washington County, Oregon",41,67,41067,315.06,41067031506,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031507,"Census Tract 315.07, Washington County, Oregon",41,67,41067,315.07,41067031507,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031508,"Census Tract 315.08, Washington County, Oregon",41,67,41067,315.08,41067031508,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031509,"Census Tract 315.09, Washington County, Oregon",41,67,41067,315.08999999999997,41067031509,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031511,"Census Tract 315.11, Washington County, Oregon",41,67,41067,315.11,41067031511,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031512,"Census Tract 315.12, Washington County, Oregon",41,67,41067,315.12,41067031512,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031513,"Census Tract 315.13, Washington County, Oregon",41,67,41067,315.13,41067031513,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031514,"Census Tract 315.14, Washington County, Oregon",41,67,41067,315.14,41067031514,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031606,"Census Tract 316.06, Washington County, Oregon",41,67,41067,316.06,41067031606,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031609,"Census Tract 316.09, Washington County, Oregon",41,67,41067,316.08999999999997,41067031609,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031610,"Census Tract 316.10, Washington County, Oregon",41,67,41067,316.10000000000002,41067031610,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031611,"Census Tract 316.11, Washington County, Oregon",41,67,41067,316.11,41067031611,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031612,"Census Tract 316.12, Washington County, Oregon",41,67,41067,316.12,41067031612,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031613,"Census Tract 316.13, Washington County, Oregon",41,67,41067,316.13,41067031613,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031614,"Census Tract 316.14, Washington County, Oregon",41,67,41067,316.14,41067031614,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031615,"Census Tract 316.15, Washington County, Oregon",41,67,41067,316.14999999999998,41067031615,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031616,"Census Tract 316.16, Washington County, Oregon",41,67,41067,316.16000000000003,41067031616,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031617,"Census Tract 316.17, Washington County, Oregon",41,67,41067,316.17,41067031617,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031703,"Census Tract 317.03, Washington County, Oregon",41,67,41067,317.02999999999997,41067031703,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031704,"Census Tract 317.04, Washington County, Oregon",41,67,41067,317.04000000000002,41067031704,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031705,"Census Tract 317.05, Washington County, Oregon",41,67,41067,317.05,41067031705,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031706,"Census Tract 317.06, Washington County, Oregon",41,67,41067,317.06,41067031706,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031804,"Census Tract 318.04, Washington County, Oregon",41,67,41067,318.04000000000002,41067031804,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031805,"Census Tract 318.05, Washington County, Oregon",41,67,41067,318.05,41067031805,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031806,"Census Tract 318.06, Washington County, Oregon",41,67,41067,318.06,41067031806,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031807,"Census Tract 318.07, Washington County, Oregon",41,67,41067,318.07,41067031807,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031812,"Census Tract 318.12, Washington County, Oregon",41,67,41067,318.12,41067031812,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031813,"Census Tract 318.13, Washington County, Oregon",41,67,41067,318.13,41067031813,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031814,"Census Tract 318.14, Washington County, Oregon",41,67,41067,318.14,41067031814,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031815,"Census Tract 318.15, Washington County, Oregon",41,67,41067,318.14999999999998,41067031815,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031904,"Census Tract 319.04, Washington County, Oregon",41,67,41067,319.04000000000002,41067031904,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031907,"Census Tract 319.07, Washington County, Oregon",41,67,41067,319.07,41067031907,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031908,"Census Tract 319.08, Washington County, Oregon",41,67,41067,319.08,41067031908,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031909,"Census Tract 319.09, Washington County, Oregon",41,67,41067,319.08999999999997,41067031909,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031910,"Census Tract 319.10, Washington County, Oregon",41,67,41067,319.10000000000002,41067031910,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031911,"Census Tract 319.11, Washington County, Oregon",41,67,41067,319.11,41067031911,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067031912,"Census Tract 319.12, Washington County, Oregon",41,67,41067,319.12,41067031912,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032001,"Census Tract 320.01, Washington County, Oregon",41,67,41067,320.01,41067032001,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032003,"Census Tract 320.03, Washington County, Oregon",41,67,41067,320.02999999999997,41067032003,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032004,"Census Tract 320.04, Washington County, Oregon",41,67,41067,320.04000000000002,41067032004,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032005,"Census Tract 320.05, Washington County, Oregon",41,67,41067,320.05,41067032005,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032103,"Census Tract 321.03, Washington County, Oregon",41,67,41067,321.02999999999997,41067032103,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032104,"Census Tract 321.04, Washington County, Oregon",41,67,41067,321.04000000000002,41067032104,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032107,"Census Tract 321.07, Washington County, Oregon",41,67,41067,321.07,41067032107,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032108,"Census Tract 321.08, Washington County, Oregon",41,67,41067,321.08,41067032108,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032109,"Census Tract 321.09, Washington County, Oregon",41,67,41067,321.08999999999997,41067032109,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032110,"Census Tract 321.10, Washington County, Oregon",41,67,41067,321.10000000000002,41067032110,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032200,"Census Tract 322, Washington County, Oregon",41,67,41067,322,41067032200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032300,"Census Tract 323, Washington County, Oregon",41,67,41067,323,41067032300,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032404,"Census Tract 324.04, Washington County, Oregon",41,67,41067,324.04000000000002,41067032404,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032406,"Census Tract 324.06, Washington County, Oregon",41,67,41067,324.06,41067032406,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032407,"Census Tract 324.07, Washington County, Oregon",41,67,41067,324.07,41067032407,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032408,"Census Tract 324.08, Washington County, Oregon",41,67,41067,324.08,41067032408,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032409,"Census Tract 324.09, Washington County, Oregon",41,67,41067,324.08999999999997,41067032409,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032410,"Census Tract 324.10, Washington County, Oregon",41,67,41067,324.10000000000002,41067032410,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032501,"Census Tract 325.01, Washington County, Oregon",41,67,41067,325.01,41067032501,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032502,"Census Tract 325.02, Washington County, Oregon",41,67,41067,325.02,41067032502,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032503,"Census Tract 325.03, Washington County, Oregon",41,67,41067,325.02999999999997,41067032503,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032603,"Census Tract 326.03, Washington County, Oregon",41,67,41067,326.02999999999997,41067032603,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032604,"Census Tract 326.04, Washington County, Oregon",41,67,41067,326.04000000000002,41067032604,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032606,"Census Tract 326.06, Washington County, Oregon",41,67,41067,326.06,41067032606,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032607,"Census Tract 326.07, Washington County, Oregon",41,67,41067,326.07,41067032607,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032608,"Census Tract 326.08, Washington County, Oregon",41,67,41067,326.08,41067032608,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032609,"Census Tract 326.09, Washington County, Oregon",41,67,41067,326.08999999999997,41067032609,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032610,"Census Tract 326.10, Washington County, Oregon",41,67,41067,326.10000000000002,41067032610,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032700,"Census Tract 327, Washington County, Oregon",41,67,41067,327,41067032700,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032800,"Census Tract 328, Washington County, Oregon",41,67,41067,328,41067032800,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032901,"Census Tract 329.01, Washington County, Oregon",41,67,41067,329.01,41067032901,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067032902,"Census Tract 329.02, Washington County, Oregon",41,67,41067,329.02,41067032902,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033000,"Census Tract 330, Washington County, Oregon",41,67,41067,330,41067033000,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033101,"Census Tract 331.01, Washington County, Oregon",41,67,41067,331.01,41067033101,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033102,"Census Tract 331.02, Washington County, Oregon",41,67,41067,331.02,41067033102,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033200,"Census Tract 332, Washington County, Oregon",41,67,41067,332,41067033200,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033301,"Census Tract 333.01, Washington County, Oregon",41,67,41067,333.01,41067033301,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033302,"Census Tract 333.02, Washington County, Oregon",41,67,41067,333.02,41067033302,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033400,"Census Tract 334, Washington County, Oregon",41,67,41067,334,41067033400,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033500,"Census Tract 335, Washington County, Oregon",41,67,41067,335,41067033500,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41067033600,"Census Tract 336, Washington County, Oregon",41,67,41067,336,41067033600,"METRO","Portland Metro"]
[null,null,null,null,null,null,null,null,null,null,null,41069960100,"Census Tract 9601, Wheeler County, Oregon",41,69,41069,9601,41069960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41001950100,"Census Tract 9501, Baker County, Oregon",41,1,41001,9501,41001950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41001950200,"Census Tract 9502, Baker County, Oregon",41,1,41001,9502,41001950200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41001950300,"Census Tract 9503, Baker County, Oregon",41,1,41001,9503,41001950300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41001950400,"Census Tract 9504, Baker County, Oregon",41,1,41001,9504,41001950400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41001950500,"Census Tract 9505, Baker County, Oregon",41,1,41001,9505,41001950500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41001950600,"Census Tract 9506, Baker County, Oregon",41,1,41001,9506,41001950600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41003010100,"Census Tract 101, Benton County, Oregon",41,3,41003,101,41003010100,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41003010200,"Census Tract 102, Benton County, Oregon",41,3,41003,102,41003010200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41003010300,"Census Tract 103, Benton County, Oregon",41,3,41003,103,41003010300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41003010800,"Census Tract 108, Benton County, Oregon",41,3,41003,108,41003010800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950100,"Census Tract 9501, Clatsop County, Oregon",41,7,41007,9501,41007950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950200,"Census Tract 9502, Clatsop County, Oregon",41,7,41007,9502,41007950200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950300,"Census Tract 9503, Clatsop County, Oregon",41,7,41007,9503,41007950300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950400,"Census Tract 9504, Clatsop County, Oregon",41,7,41007,9504,41007950400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950500,"Census Tract 9505, Clatsop County, Oregon",41,7,41007,9505,41007950500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950600,"Census Tract 9506, Clatsop County, Oregon",41,7,41007,9506,41007950600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950700,"Census Tract 9507, Clatsop County, Oregon",41,7,41007,9507,41007950700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007950900,"Census Tract 9509, Clatsop County, Oregon",41,7,41007,9509,41007950900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007951100,"Census Tract 9511, Clatsop County, Oregon",41,7,41007,9511,41007951100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007951200,"Census Tract 9512, Clatsop County, Oregon",41,7,41007,9512,41007951200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007951300,"Census Tract 9513, Clatsop County, Oregon",41,7,41007,9513,41007951300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41007990000,"Census Tract 9900, Clatsop County, Oregon",41,7,41007,9900,41007990000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970200,"Census Tract 9702, Columbia County, Oregon",41,9,41009,9702,41009970200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970300,"Census Tract 9703, Columbia County, Oregon",41,9,41009,9703,41009970300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970400,"Census Tract 9704, Columbia County, Oregon",41,9,41009,9704,41009970400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970500,"Census Tract 9705, Columbia County, Oregon",41,9,41009,9705,41009970500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970600,"Census Tract 9706, Columbia County, Oregon",41,9,41009,9706,41009970600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970700,"Census Tract 9707, Columbia County, Oregon",41,9,41009,9707,41009970700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970800,"Census Tract 9708, Columbia County, Oregon",41,9,41009,9708,41009970800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009970900,"Census Tract 9709, Columbia County, Oregon",41,9,41009,9709,41009970900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009971000,"Census Tract 9710, Columbia County, Oregon",41,9,41009,9710,41009971000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41009971100,"Census Tract 9711, Columbia County, Oregon",41,9,41009,9711,41009971100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000100,"Census Tract 1, Coos County, Oregon",41,11,41011,1,41011000100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000200,"Census Tract 2, Coos County, Oregon",41,11,41011,2,41011000200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000300,"Census Tract 3, Coos County, Oregon",41,11,41011,3,41011000300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000400,"Census Tract 4, Coos County, Oregon",41,11,41011,4,41011000400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000502,"Census Tract 5.02, Coos County, Oregon",41,11,41011,5.0199999999999996,41011000502,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000503,"Census Tract 5.03, Coos County, Oregon",41,11,41011,5.03,41011000503,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000504,"Census Tract 5.04, Coos County, Oregon",41,11,41011,5.04,41011000504,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000600,"Census Tract 6, Coos County, Oregon",41,11,41011,6,41011000600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000700,"Census Tract 7, Coos County, Oregon",41,11,41011,7,41011000700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000800,"Census Tract 8, Coos County, Oregon",41,11,41011,8,41011000800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011000900,"Census Tract 9, Coos County, Oregon",41,11,41011,9,41011000900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011001000,"Census Tract 10, Coos County, Oregon",41,11,41011,10,41011001000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011001100,"Census Tract 11, Coos County, Oregon",41,11,41011,11,41011001100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41011990101,"Census Tract 9901.01, Coos County, Oregon",41,11,41011,9901.01,41011990101,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41013950100,"Census Tract 9501, Crook County, Oregon",41,13,41013,9501,41013950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41013950200,"Census Tract 9502, Crook County, Oregon",41,13,41013,9502,41013950200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41013950300,"Census Tract 9503, Crook County, Oregon",41,13,41013,9503,41013950300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41013950400,"Census Tract 9504, Crook County, Oregon",41,13,41013,9504,41013950400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41015950100,"Census Tract 9501, Curry County, Oregon",41,15,41015,9501,41015950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41015950200,"Census Tract 9502, Curry County, Oregon",41,15,41015,9502,41015950200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41015950301,"Census Tract 9503.01, Curry County, Oregon",41,15,41015,9503.01,41015950301,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41015950302,"Census Tract 9503.02, Curry County, Oregon",41,15,41015,9503.02,41015950302,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41015950400,"Census Tract 9504, Curry County, Oregon",41,15,41015,9504,41015950400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41015990101,"Census Tract 9901.01, Curry County, Oregon",41,15,41015,9901.01,41015990101,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000100,"Census Tract 1, Deschutes County, Oregon",41,17,41017,1,41017000100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000200,"Census Tract 2, Deschutes County, Oregon",41,17,41017,2,41017000200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000300,"Census Tract 3, Deschutes County, Oregon",41,17,41017,3,41017000300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000401,"Census Tract 4.01, Deschutes County, Oregon",41,17,41017,4.01,41017000401,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000402,"Census Tract 4.02, Deschutes County, Oregon",41,17,41017,4.0199999999999996,41017000402,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000500,"Census Tract 5, Deschutes County, Oregon",41,17,41017,5,41017000500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000600,"Census Tract 6, Deschutes County, Oregon",41,17,41017,6,41017000600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017000700,"Census Tract 7, Deschutes County, Oregon",41,17,41017,7,41017000700,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017000800,"Census Tract 8, Deschutes County, Oregon",41,17,41017,8,41017000800,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017000900,"Census Tract 9, Deschutes County, Oregon",41,17,41017,9,41017000900,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001001,"Census Tract 10.01, Deschutes County, Oregon",41,17,41017,10.01,41017001001,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001002,"Census Tract 10.02, Deschutes County, Oregon",41,17,41017,10.02,41017001002,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017001100,"Census Tract 11, Deschutes County, Oregon",41,17,41017,11,41017001100,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001200,"Census Tract 12, Deschutes County, Oregon",41,17,41017,12,41017001200,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001300,"Census Tract 13, Deschutes County, Oregon",41,17,41017,13,41017001300,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001400,"Census Tract 14, Deschutes County, Oregon",41,17,41017,14,41017001400,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001500,"Census Tract 15, Deschutes County, Oregon",41,17,41017,15,41017001500,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001600,"Census Tract 16, Deschutes County, Oregon",41,17,41017,16,41017001600,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001700,"Census Tract 17, Deschutes County, Oregon",41,17,41017,17,41017001700,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001800,"Census Tract 18, Deschutes County, Oregon",41,17,41017,18,41017001800,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017001901,"Census Tract 19.01, Deschutes County, Oregon",41,17,41017,19.010000000000002,41017001901,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41017001902,"Census Tract 19.02, Deschutes County, Oregon",41,17,41017,19.02,41017001902,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017002000,"Census Tract 20, Deschutes County, Oregon",41,17,41017,20,41017002000,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41017002100,"Census Tract 21, Deschutes County, Oregon",41,17,41017,21,41017002100,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41019010000,"Census Tract 100, Douglas County, Oregon",41,19,41019,100,41019010000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019020000,"Census Tract 200, Douglas County, Oregon",41,19,41019,200,41019020000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019030000,"Census Tract 300, Douglas County, Oregon",41,19,41019,300,41019030000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019040000,"Census Tract 400, Douglas County, Oregon",41,19,41019,400,41019040000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019050001,"Census Tract 500.01, Douglas County, Oregon",41,19,41019,500.01,41019050001,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019050002,"Census Tract 500.02, Douglas County, Oregon",41,19,41019,500.02,41019050002,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019060000,"Census Tract 600, Douglas County, Oregon",41,19,41019,600,41019060000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019070000,"Census Tract 700, Douglas County, Oregon",41,19,41019,700,41019070000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019080000,"Census Tract 800, Douglas County, Oregon",41,19,41019,800,41019080000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019090000,"Census Tract 900, Douglas County, Oregon",41,19,41019,900,41019090000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019100000,"Census Tract 1000, Douglas County, Oregon",41,19,41019,1000,41019100000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019110000,"Census Tract 1100, Douglas County, Oregon",41,19,41019,1100,41019110000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019120000,"Census Tract 1200, Douglas County, Oregon",41,19,41019,1200,41019120000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019130000,"Census Tract 1300, Douglas County, Oregon",41,19,41019,1300,41019130000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019140000,"Census Tract 1400, Douglas County, Oregon",41,19,41019,1400,41019140000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019150000,"Census Tract 1500, Douglas County, Oregon",41,19,41019,1500,41019150000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019160000,"Census Tract 1600, Douglas County, Oregon",41,19,41019,1600,41019160000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019170000,"Census Tract 1700, Douglas County, Oregon",41,19,41019,1700,41019170000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019180000,"Census Tract 1800, Douglas County, Oregon",41,19,41019,1800,41019180000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019190000,"Census Tract 1900, Douglas County, Oregon",41,19,41019,1900,41019190000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019200000,"Census Tract 2000, Douglas County, Oregon",41,19,41019,2000,41019200000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019210000,"Census Tract 2100, Douglas County, Oregon",41,19,41019,2100,41019210000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41019990000,"Census Tract 9900, Douglas County, Oregon",41,19,41019,9900,41019990000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41021960100,"Census Tract 9601, Gilliam County, Oregon",41,21,41021,9601,41021960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41023960100,"Census Tract 9601, Grant County, Oregon",41,23,41023,9601,41023960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41023960200,"Census Tract 9602, Grant County, Oregon",41,23,41023,9602,41023960200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41025960100,"Census Tract 9601, Harney County, Oregon",41,25,41025,9601,41025960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41025960200,"Census Tract 9602, Harney County, Oregon",41,25,41025,9602,41025960200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41027950100,"Census Tract 9501, Hood River County, Oregon",41,27,41027,9501,41027950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41027950200,"Census Tract 9502, Hood River County, Oregon",41,27,41027,9502,41027950200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41027950300,"Census Tract 9503, Hood River County, Oregon",41,27,41027,9503,41027950300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41027950400,"Census Tract 9504, Hood River County, Oregon",41,27,41027,9504,41027950400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029000100,"Census Tract 1, Jackson County, Oregon",41,29,41029,1,41029000100,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000201,"Census Tract 2.01, Jackson County, Oregon",41,29,41029,2.0099999999999998,41029000201,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000202,"Census Tract 2.02, Jackson County, Oregon",41,29,41029,2.02,41029000202,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000203,"Census Tract 2.03, Jackson County, Oregon",41,29,41029,2.0299999999999998,41029000203,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000300,"Census Tract 3, Jackson County, Oregon",41,29,41029,3,41029000300,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000403,"Census Tract 4.03, Jackson County, Oregon",41,29,41029,4.03,41029000403,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000404,"Census Tract 4.04, Jackson County, Oregon",41,29,41029,4.04,41029000404,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000405,"Census Tract 4.05, Jackson County, Oregon",41,29,41029,4.05,41029000405,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000406,"Census Tract 4.06, Jackson County, Oregon",41,29,41029,4.0599999999999996,41029000406,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000501,"Census Tract 5.01, Jackson County, Oregon",41,29,41029,5.01,41029000501,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000502,"Census Tract 5.02, Jackson County, Oregon",41,29,41029,5.0199999999999996,41029000502,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000601,"Census Tract 6.01, Jackson County, Oregon",41,29,41029,6.01,41029000601,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000602,"Census Tract 6.02, Jackson County, Oregon",41,29,41029,6.02,41029000602,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000700,"Census Tract 7, Jackson County, Oregon",41,29,41029,7,41029000700,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000800,"Census Tract 8, Jackson County, Oregon",41,29,41029,8,41029000800,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029000900,"Census Tract 9, Jackson County, Oregon",41,29,41029,9,41029000900,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001001,"Census Tract 10.01, Jackson County, Oregon",41,29,41029,10.01,41029001001,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001002,"Census Tract 10.02, Jackson County, Oregon",41,29,41029,10.02,41029001002,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001100,"Census Tract 11, Jackson County, Oregon",41,29,41029,11,41029001100,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001200,"Census Tract 12, Jackson County, Oregon",41,29,41029,12,41029001200,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001301,"Census Tract 13.01, Jackson County, Oregon",41,29,41029,13.01,41029001301,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001302,"Census Tract 13.02, Jackson County, Oregon",41,29,41029,13.02,41029001302,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001400,"Census Tract 14, Jackson County, Oregon",41,29,41029,14,41029001400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029001500,"Census Tract 15, Jackson County, Oregon",41,29,41029,15,41029001500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029001601,"Census Tract 16.01, Jackson County, Oregon",41,29,41029,16.010000000000002,41029001601,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001602,"Census Tract 16.02, Jackson County, Oregon",41,29,41029,16.02,41029001602,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029001700,"Census Tract 17, Jackson County, Oregon",41,29,41029,17,41029001700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029001800,"Census Tract 18, Jackson County, Oregon",41,29,41029,18,41029001800,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029001900,"Census Tract 19, Jackson County, Oregon",41,29,41029,19,41029001900,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029002000,"Census Tract 20, Jackson County, Oregon",41,29,41029,20,41029002000,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029002100,"Census Tract 21, Jackson County, Oregon",41,29,41029,21,41029002100,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029002200,"Census Tract 22, Jackson County, Oregon",41,29,41029,22,41029002200,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41029002300,"Census Tract 23, Jackson County, Oregon",41,29,41029,23,41029002300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029002400,"Census Tract 24, Jackson County, Oregon",41,29,41029,24,41029002400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029002500,"Census Tract 25, Jackson County, Oregon",41,29,41029,25,41029002500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029002600,"Census Tract 26, Jackson County, Oregon",41,29,41029,26,41029002600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029002700,"Census Tract 27, Jackson County, Oregon",41,29,41029,27,41029002700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029002800,"Census Tract 28, Jackson County, Oregon",41,29,41029,28,41029002800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029002900,"Census Tract 29, Jackson County, Oregon",41,29,41029,29,41029002900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029003001,"Census Tract 30.01, Jackson County, Oregon",41,29,41029,30.01,41029003001,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41029003002,"Census Tract 30.02, Jackson County, Oregon",41,29,41029,30.02,41029003002,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41031940000,"Census Tract 9400, Jefferson County, Oregon",41,31,41031,9400,41031940000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41031960100,"Census Tract 9601, Jefferson County, Oregon",41,31,41031,9601,41031960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41031960201,"Census Tract 9602.01, Jefferson County, Oregon",41,31,41031,9602.01,41031960201,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41031960202,"Census Tract 9602.02, Jefferson County, Oregon",41,31,41031,9602.02,41031960202,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41031960301,"Census Tract 9603.01, Jefferson County, Oregon",41,31,41031,9603.01,41031960301,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41031960302,"Census Tract 9603.02, Jefferson County, Oregon",41,31,41031,9603.02,41031960302,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360100,"Census Tract 3601, Josephine County, Oregon",41,33,41033,3601,41033360100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360300,"Census Tract 3603, Josephine County, Oregon",41,33,41033,3603,41033360300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360400,"Census Tract 3604, Josephine County, Oregon",41,33,41033,3604,41033360400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360500,"Census Tract 3605, Josephine County, Oregon",41,33,41033,3605,41033360500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360600,"Census Tract 3606, Josephine County, Oregon",41,33,41033,3606,41033360600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360701,"Census Tract 3607.01, Josephine County, Oregon",41,33,41033,3607.01,41033360701,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360702,"Census Tract 3607.02, Josephine County, Oregon",41,33,41033,3607.02,41033360702,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360800,"Census Tract 3608, Josephine County, Oregon",41,33,41033,3608,41033360800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033360900,"Census Tract 3609, Josephine County, Oregon",41,33,41033,3609,41033360900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033361000,"Census Tract 3610, Josephine County, Oregon",41,33,41033,3610,41033361000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033361100,"Census Tract 3611, Josephine County, Oregon",41,33,41033,3611,41033361100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033361200,"Census Tract 3612, Josephine County, Oregon",41,33,41033,3612,41033361200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033361300,"Census Tract 3613, Josephine County, Oregon",41,33,41033,3613,41033361300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033361400,"Census Tract 3614, Josephine County, Oregon",41,33,41033,3614,41033361400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033361500,"Census Tract 3615, Josephine County, Oregon",41,33,41033,3615,41033361500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41033361600,"Census Tract 3616, Josephine County, Oregon",41,33,41033,3616,41033361600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970100,"Census Tract 9701, Klamath County, Oregon",41,35,41035,9701,41035970100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970200,"Census Tract 9702, Klamath County, Oregon",41,35,41035,9702,41035970200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970300,"Census Tract 9703, Klamath County, Oregon",41,35,41035,9703,41035970300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970400,"Census Tract 9704, Klamath County, Oregon",41,35,41035,9704,41035970400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970500,"Census Tract 9705, Klamath County, Oregon",41,35,41035,9705,41035970500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970600,"Census Tract 9706, Klamath County, Oregon",41,35,41035,9706,41035970600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970700,"Census Tract 9707, Klamath County, Oregon",41,35,41035,9707,41035970700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970800,"Census Tract 9708, Klamath County, Oregon",41,35,41035,9708,41035970800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035970900,"Census Tract 9709, Klamath County, Oregon",41,35,41035,9709,41035970900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971000,"Census Tract 9710, Klamath County, Oregon",41,35,41035,9710,41035971000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971100,"Census Tract 9711, Klamath County, Oregon",41,35,41035,9711,41035971100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971200,"Census Tract 9712, Klamath County, Oregon",41,35,41035,9712,41035971200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971300,"Census Tract 9713, Klamath County, Oregon",41,35,41035,9713,41035971300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971400,"Census Tract 9714, Klamath County, Oregon",41,35,41035,9714,41035971400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971500,"Census Tract 9715, Klamath County, Oregon",41,35,41035,9715,41035971500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971600,"Census Tract 9716, Klamath County, Oregon",41,35,41035,9716,41035971600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971700,"Census Tract 9717, Klamath County, Oregon",41,35,41035,9717,41035971700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971800,"Census Tract 9718, Klamath County, Oregon",41,35,41035,9718,41035971800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035971900,"Census Tract 9719, Klamath County, Oregon",41,35,41035,9719,41035971900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41035972000,"Census Tract 9720, Klamath County, Oregon",41,35,41035,9720,41035972000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41037960100,"Census Tract 9601, Lake County, Oregon",41,37,41037,9601,41037960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41037960200,"Census Tract 9602, Lake County, Oregon",41,37,41037,9602,41037960200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000100,"Census Tract 1, Lane County, Oregon",41,39,41039,1,41039000100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000200,"Census Tract 2, Lane County, Oregon",41,39,41039,2,41039000200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000300,"Census Tract 3, Lane County, Oregon",41,39,41039,3,41039000300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000402,"Census Tract 4.02, Lane County, Oregon",41,39,41039,4.0199999999999996,41039000402,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000403,"Census Tract 4.03, Lane County, Oregon",41,39,41039,4.03,41039000403,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000404,"Census Tract 4.04, Lane County, Oregon",41,39,41039,4.04,41039000404,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000500,"Census Tract 5, Lane County, Oregon",41,39,41039,5,41039000500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000702,"Census Tract 7.02, Lane County, Oregon",41,39,41039,7.02,41039000702,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000705,"Census Tract 7.05, Lane County, Oregon",41,39,41039,7.05,41039000705,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000706,"Census Tract 7.06, Lane County, Oregon",41,39,41039,7.06,41039000706,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000707,"Census Tract 7.07, Lane County, Oregon",41,39,41039,7.07,41039000707,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000708,"Census Tract 7.08, Lane County, Oregon",41,39,41039,7.08,41039000708,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000800,"Census Tract 8, Lane County, Oregon",41,39,41039,8,41039000800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000902,"Census Tract 9.02, Lane County, Oregon",41,39,41039,9.02,41039000902,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000903,"Census Tract 9.03, Lane County, Oregon",41,39,41039,9.0299999999999994,41039000903,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039000904,"Census Tract 9.04, Lane County, Oregon",41,39,41039,9.0399999999999991,41039000904,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001102,"Census Tract 11.02, Lane County, Oregon",41,39,41039,11.02,41039001102,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001201,"Census Tract 12.01, Lane County, Oregon",41,39,41039,12.01,41039001201,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001202,"Census Tract 12.02, Lane County, Oregon",41,39,41039,12.02,41039001202,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001301,"Census Tract 13.01, Lane County, Oregon",41,39,41039,13.01,41039001301,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001302,"Census Tract 13.02, Lane County, Oregon",41,39,41039,13.02,41039001302,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001400,"Census Tract 14, Lane County, Oregon",41,39,41039,14,41039001400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001500,"Census Tract 15, Lane County, Oregon",41,39,41039,15,41039001500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001600,"Census Tract 16, Lane County, Oregon",41,39,41039,16,41039001600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039001700,"Census Tract 17, Lane County, Oregon",41,39,41039,17,41039001700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41039990000,"Census Tract 9900, Lane County, Oregon",41,39,41039,9900,41039990000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950100,"Census Tract 9501, Lincoln County, Oregon",41,41,41041,9501,41041950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950303,"Census Tract 9503.03, Lincoln County, Oregon",41,41,41041,9503.0300000000007,41041950303,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950304,"Census Tract 9503.04, Lincoln County, Oregon",41,41,41041,9503.0400000000009,41041950304,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950400,"Census Tract 9504, Lincoln County, Oregon",41,41,41041,9504,41041950400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950601,"Census Tract 9506.01, Lincoln County, Oregon",41,41,41041,9506.01,41041950601,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950602,"Census Tract 9506.02, Lincoln County, Oregon",41,41,41041,9506.02,41041950602,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950800,"Census Tract 9508, Lincoln County, Oregon",41,41,41041,9508,41041950800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041950900,"Census Tract 9509, Lincoln County, Oregon",41,41,41041,9509,41041950900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951000,"Census Tract 9510, Lincoln County, Oregon",41,41,41041,9510,41041951000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951100,"Census Tract 9511, Lincoln County, Oregon",41,41,41041,9511,41041951100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951200,"Census Tract 9512, Lincoln County, Oregon",41,41,41041,9512,41041951200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951300,"Census Tract 9513, Lincoln County, Oregon",41,41,41041,9513,41041951300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951400,"Census Tract 9514, Lincoln County, Oregon",41,41,41041,9514,41041951400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951500,"Census Tract 9515, Lincoln County, Oregon",41,41,41041,9515,41041951500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951600,"Census Tract 9516, Lincoln County, Oregon",41,41,41041,9516,41041951600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951700,"Census Tract 9517, Lincoln County, Oregon",41,41,41041,9517,41041951700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041951800,"Census Tract 9518, Lincoln County, Oregon",41,41,41041,9518,41041951800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41041990100,"Census Tract 9901, Lincoln County, Oregon",41,41,41041,9901,41041990100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043020100,"Census Tract 201, Linn County, Oregon",41,43,41043,201,41043020100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043020200,"Census Tract 202, Linn County, Oregon",41,43,41043,202,41043020200,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043020300,"Census Tract 203, Linn County, Oregon",41,43,41043,203,41043020300,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043020400,"Census Tract 204, Linn County, Oregon",41,43,41043,204,41043020400,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043020500,"Census Tract 205, Linn County, Oregon",41,43,41043,205,41043020500,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043020600,"Census Tract 206, Linn County, Oregon",41,43,41043,206,41043020600,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043020700,"Census Tract 207, Linn County, Oregon",41,43,41043,207,41043020700,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043020801,"Census Tract 208.01, Linn County, Oregon",41,43,41043,208.01,41043020801,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043020802,"Census Tract 208.02, Linn County, Oregon",41,43,41043,208.02,41043020802,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41043030100,"Census Tract 301, Linn County, Oregon",41,43,41043,301,41043030100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030200,"Census Tract 302, Linn County, Oregon",41,43,41043,302,41043030200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030300,"Census Tract 303, Linn County, Oregon",41,43,41043,303,41043030300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030401,"Census Tract 304.01, Linn County, Oregon",41,43,41043,304.01,41043030401,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030402,"Census Tract 304.02, Linn County, Oregon",41,43,41043,304.02,41043030402,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030500,"Census Tract 305, Linn County, Oregon",41,43,41043,305,41043030500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030600,"Census Tract 306, Linn County, Oregon",41,43,41043,306,41043030600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030700,"Census Tract 307, Linn County, Oregon",41,43,41043,307,41043030700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030800,"Census Tract 308, Linn County, Oregon",41,43,41043,308,41043030800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030902,"Census Tract 309.02, Linn County, Oregon",41,43,41043,309.02,41043030902,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030903,"Census Tract 309.03, Linn County, Oregon",41,43,41043,309.02999999999997,41043030903,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41043030904,"Census Tract 309.04, Linn County, Oregon",41,43,41043,309.04000000000002,41043030904,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045940000,"Census Tract 9400, Malheur County, Oregon",41,45,41045,9400,41045940000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045970200,"Census Tract 9702, Malheur County, Oregon",41,45,41045,9702,41045970200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045970300,"Census Tract 9703, Malheur County, Oregon",41,45,41045,9703,41045970300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045970400,"Census Tract 9704, Malheur County, Oregon",41,45,41045,9704,41045970400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045970500,"Census Tract 9705, Malheur County, Oregon",41,45,41045,9705,41045970500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045970600,"Census Tract 9706, Malheur County, Oregon",41,45,41045,9706,41045970600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045970700,"Census Tract 9707, Malheur County, Oregon",41,45,41045,9707,41045970700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41045970900,"Census Tract 9709, Malheur County, Oregon",41,45,41045,9709,41045970900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047002600,"Census Tract 26, Marion County, Oregon",41,47,41047,26,41047002600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010100,"Census Tract 101, Marion County, Oregon",41,47,41047,101,41047010100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010201,"Census Tract 102.01, Marion County, Oregon",41,47,41047,102.01,41047010201,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010202,"Census Tract 102.02, Marion County, Oregon",41,47,41047,102.02,41047010202,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010303,"Census Tract 103.03, Marion County, Oregon",41,47,41047,103.03,41047010303,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010304,"Census Tract 103.04, Marion County, Oregon",41,47,41047,103.04,41047010304,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41047010305,"Census Tract 103.05, Marion County, Oregon",41,47,41047,103.05,41047010305,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41047010306,"Census Tract 103.06, Marion County, Oregon",41,47,41047,103.06,41047010306,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41047010307,"Census Tract 103.07, Marion County, Oregon",41,47,41047,103.07,41047010307,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41047010400,"Census Tract 104, Marion County, Oregon",41,47,41047,104,41047010400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010501,"Census Tract 105.01, Marion County, Oregon",41,47,41047,105.01,41047010501,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010502,"Census Tract 105.02, Marion County, Oregon",41,47,41047,105.02,41047010502,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010503,"Census Tract 105.03, Marion County, Oregon",41,47,41047,105.03,41047010503,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010600,"Census Tract 106, Marion County, Oregon",41,47,41047,106,41047010600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010701,"Census Tract 107.01, Marion County, Oregon",41,47,41047,107.01,41047010701,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010702,"Census Tract 107.02, Marion County, Oregon",41,47,41047,107.02,41047010702,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010801,"Census Tract 108.01, Marion County, Oregon",41,47,41047,108.01,41047010801,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41047010802,"Census Tract 108.02, Marion County, Oregon",41,47,41047,108.02,41047010802,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41049970100,"Census Tract 9701, Morrow County, Oregon",41,49,41049,9701,41049970100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41049970200,"Census Tract 9702, Morrow County, Oregon",41,49,41049,9702,41049970200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41053020202,"Census Tract 202.02, Polk County, Oregon",41,53,41053,202.02,41053020202,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41053020203,"Census Tract 202.03, Polk County, Oregon",41,53,41053,202.03,41053020203,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41053020204,"Census Tract 202.04, Polk County, Oregon",41,53,41053,202.04,41053020204,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41053020302,"Census Tract 203.02, Polk County, Oregon",41,53,41053,203.02,41053020302,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41053020303,"Census Tract 203.03, Polk County, Oregon",41,53,41053,203.03,41053020303,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41053020304,"Census Tract 203.04, Polk County, Oregon",41,53,41053,203.04,41053020304,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41053020400,"Census Tract 204, Polk County, Oregon",41,53,41053,204,41053020400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41053020500,"Census Tract 205, Polk County, Oregon",41,53,41053,205,41053020500,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41055950100,"Census Tract 9501, Sherman County, Oregon",41,55,41055,9501,41055950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960100,"Census Tract 9601, Tillamook County, Oregon",41,57,41057,9601,41057960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960200,"Census Tract 9602, Tillamook County, Oregon",41,57,41057,9602,41057960200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960300,"Census Tract 9603, Tillamook County, Oregon",41,57,41057,9603,41057960300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960400,"Census Tract 9604, Tillamook County, Oregon",41,57,41057,9604,41057960400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960500,"Census Tract 9605, Tillamook County, Oregon",41,57,41057,9605,41057960500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960600,"Census Tract 9606, Tillamook County, Oregon",41,57,41057,9606,41057960600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960700,"Census Tract 9607, Tillamook County, Oregon",41,57,41057,9607,41057960700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057960800,"Census Tract 9608, Tillamook County, Oregon",41,57,41057,9608,41057960800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41057990100,"Census Tract 9901, Tillamook County, Oregon",41,57,41057,9901,41057990100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059940000,"Census Tract 9400, Umatilla County, Oregon",41,59,41059,9400,41059940000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950100,"Census Tract 9501, Umatilla County, Oregon",41,59,41059,9501,41059950100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950200,"Census Tract 9502, Umatilla County, Oregon",41,59,41059,9502,41059950200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950300,"Census Tract 9503, Umatilla County, Oregon",41,59,41059,9503,41059950300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950400,"Census Tract 9504, Umatilla County, Oregon",41,59,41059,9504,41059950400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950500,"Census Tract 9505, Umatilla County, Oregon",41,59,41059,9505,41059950500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950600,"Census Tract 9506, Umatilla County, Oregon",41,59,41059,9506,41059950600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950700,"Census Tract 9507, Umatilla County, Oregon",41,59,41059,9507,41059950700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950800,"Census Tract 9508, Umatilla County, Oregon",41,59,41059,9508,41059950800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059950900,"Census Tract 9509, Umatilla County, Oregon",41,59,41059,9509,41059950900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059951000,"Census Tract 9510, Umatilla County, Oregon",41,59,41059,9510,41059951000,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059951100,"Census Tract 9511, Umatilla County, Oregon",41,59,41059,9511,41059951100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059951200,"Census Tract 9512, Umatilla County, Oregon",41,59,41059,9512,41059951200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059951300,"Census Tract 9513, Umatilla County, Oregon",41,59,41059,9513,41059951300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41059951400,"Census Tract 9514, Umatilla County, Oregon",41,59,41059,9514,41059951400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970100,"Census Tract 9701, Union County, Oregon",41,61,41061,9701,41061970100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970200,"Census Tract 9702, Union County, Oregon",41,61,41061,9702,41061970200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970300,"Census Tract 9703, Union County, Oregon",41,61,41061,9703,41061970300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970400,"Census Tract 9704, Union County, Oregon",41,61,41061,9704,41061970400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970500,"Census Tract 9705, Union County, Oregon",41,61,41061,9705,41061970500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970600,"Census Tract 9706, Union County, Oregon",41,61,41061,9706,41061970600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970700,"Census Tract 9707, Union County, Oregon",41,61,41061,9707,41061970700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41061970800,"Census Tract 9708, Union County, Oregon",41,61,41061,9708,41061970800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41063960100,"Census Tract 9601, Wallowa County, Oregon",41,63,41063,9601,41063960100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41063960200,"Census Tract 9602, Wallowa County, Oregon",41,63,41063,9602,41063960200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41063960300,"Census Tract 9603, Wallowa County, Oregon",41,63,41063,9603,41063960300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970100,"Census Tract 9701, Wasco County, Oregon",41,65,41065,9701,41065970100,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970200,"Census Tract 9702, Wasco County, Oregon",41,65,41065,9702,41065970200,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970300,"Census Tract 9703, Wasco County, Oregon",41,65,41065,9703,41065970300,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970400,"Census Tract 9704, Wasco County, Oregon",41,65,41065,9704,41065970400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970500,"Census Tract 9705, Wasco County, Oregon",41,65,41065,9705,41065970500,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970600,"Census Tract 9706, Wasco County, Oregon",41,65,41065,9706,41065970600,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970700,"Census Tract 9707, Wasco County, Oregon",41,65,41065,9707,41065970700,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41065970800,"Census Tract 9708, Wasco County, Oregon",41,65,41065,9708,41065970800,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41071030101,"Census Tract 301.01, Yamhill County, Oregon",41,71,41071,301.01,41071030101,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030102,"Census Tract 301.02, Yamhill County, Oregon",41,71,41071,301.02,41071030102,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030201,"Census Tract 302.01, Yamhill County, Oregon",41,71,41071,302.01,41071030201,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030202,"Census Tract 302.02, Yamhill County, Oregon",41,71,41071,302.02,41071030202,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030301,"Census Tract 303.01, Yamhill County, Oregon",41,71,41071,303.01,41071030301,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41071030302,"Census Tract 303.02, Yamhill County, Oregon",41,71,41071,303.02,41071030302,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41071030400,"Census Tract 304, Yamhill County, Oregon",41,71,41071,304,41071030400,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41071030501,"Census Tract 305.01, Yamhill County, Oregon",41,71,41071,305.01,41071030501,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41071030502,"Census Tract 305.02, Yamhill County, Oregon",41,71,41071,305.02,41071030502,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41071030601,"Census Tract 306.01, Yamhill County, Oregon",41,71,41071,306.01,41071030601,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030602,"Census Tract 306.02, Yamhill County, Oregon",41,71,41071,306.02,41071030602,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030701,"Census Tract 307.01, Yamhill County, Oregon",41,71,41071,307.01,41071030701,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030702,"Census Tract 307.02, Yamhill County, Oregon",41,71,41071,307.02,41071030702,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030801,"Census Tract 308.01, Yamhill County, Oregon",41,71,41071,308.01,41071030801,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030802,"Census Tract 308.02, Yamhill County, Oregon",41,71,41071,308.02,41071030802,"Balance","Balance Urban"]
[null,null,null,null,null,null,null,null,null,null,null,41071030900,"Census Tract 309, Yamhill County, Oregon",41,71,41071,309,41071030900,"Balance","Balance Rural"]
[null,null,null,null,null,null,null,null,null,null,null,41071031000,"Census Tract 310, Yamhill County, Oregon",41,71,41071,310,41071031000,"Balance","Balance Rural"]

{"sheet":"LIHTCRents 20","index":40,"n_rows":54,"n_cols":52,"rows_kept":54,"cut":false,"hidden":true,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7]]}
["OREGON HOUSING AND COMMUNITY SERVICES"]
["2020 RENTS FOR LIHTC & BOND FINANCING"]
[]
[]
[null,"Based on HUD's published Multifamily Tax Subsidy Income Limits"]
[null,"Using 1 person for 0 bedroom and 1.5 persons per bedroom for 1-4 bedroom units"]
[null,"Deduct utility allowances from these rents to get gross allowable rents"]
[null,"Consult tax advisor to assure your management plan's compliance with program"]
[null,"Income limits by county (or non-PMSA average if greater)"]
[null,"Affordable rents are defined as 30% of income, including tenant paid utilities"]
[]
[null,"If your project is located in a rural area as defined by USDA RHS*, you qualify to use national non-metropolitan income limits, available at OHCS website**."]
[null,"*USDA RHS:","http://eligibility.sc.egov.usda.gov/eligibility/welcomeAction.do?pageAction=sfp&NavKey=property@12"]
[null,"**OHCS:","https://www.oregon.gov/ohcs/compliance-monitoring/Pages/rent-income-limits.aspx"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[null,null,"30% MEDIAN INCOME RENTS",null,null,null,null,null,"35% MEDIAN INCOME RENTS",null,null,null,null,null,"40% MEDIAN INCOME RENTS",null,null,null,null,null,"45% MEDIAN INCOME RENTS",null,null,null,null,null,"50% MEDIAN INCOME RENTS",null,null,null,null,null,"55% MEDIAN INCOME RENTS",null,null,null,null,null,null,"60% MEDIAN INCOME RENTS",null,null,null,null,null,null,"80% MEDIAN INCOME RENTS"]
[]
["COUNTY","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","SRO","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","SRO","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","SRO","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom"]
["BAKER",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,{"$f":"AG19*0.75","v":443.25},591,633,760,878,980,1081,{"$f":"AN19*0.75","v":483.75},645,691,829,958,1069,1179,{"$f":"AU19*0.75","v":645},860,922,1106,1278,1426,1573]
["BENTON",425,455,546,631,705,778,496,531,637,737,822,907,567,607,729,842,940,1037,637,683,820,947,1057,1167,708,759,911,1053,1175,1296,{"$f":"AG20*0.75","v":584.25},779,835,1002,1158,1292,1426,{"$f":"AN20*0.75","v":637.5},850,911,1093,1263,1410,1556,{"$f":"AU20*0.75","v":850.5},1134,1215,1458,1685,1880,2075]
["CLACKAMAS",483,518,621,718,801,884,564,604,725,838,935,1032,645,691,829,958,1069,1179,725,777,932,1077,1202,1326,806,863,1036,1197,1336,1474,{"$f":"AG21*0.75","v":664.5},886,950,1139,1317,1469,1621,{"$f":"AN21*0.75","v":725.25},967,1036,1243,1437,1603,1769,{"$f":"AU21*0.75","v":967.5},1290,1382,1658,1916,2138,2359]
["CLATSOP",366,393,471,544,607,670,427,458,550,635,708,782,489,524,629,726,810,894,550,589,707,816,911,1005,611,655,786,907,1012,1117,{"$f":"AG22*0.75","v":504},672,720,864,998,1113,1229,{"$f":"AN22*0.75","v":549.75},733,786,943,1089,1215,1341,{"$f":"AU22*0.75","v":733.5},978,1048,1258,1452,1620,1788]
["COLUMBIA",483,518,621,718,801,884,564,604,725,838,935,1032,645,691,829,958,1069,1179,725,777,932,1077,1202,1326,806,863,1036,1197,1336,1474,664.5,886,950,1139,1317,1469,1621,725.25,967,1036,1243,1437,1603,1769,967.5,1290,1382,1658,1916,2138,2359]
["COOS",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443.25,591,633,760,878,980,1081,483.75,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["CROOK",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443.25,591,633,760,878,980,1081,483.75,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["CURRY",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443.25,591,633,760,878,980,1081,483.75,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["DESCHUTES",402,431,517,597,666,735,469,503,603,697,777,858,537,575,690,797,889,981,604,646,776,896,1000,1103,671,718,862,996,1111,1226,{"$f":"ROUNDDOWN(AG27*0.75,0)","v":553},738,790,948,1095,1222,1348,{"$f":"ROUNDDOWN(AN27*0.75,0)","v":603},805,862,1035,1195,1333,1471,{"$f":"ROUNDDOWN(AU27*0.75,0)","v":805},1074,1150,1380,1594,1778,1962]
["DOUGLAS",328,351,422,487,543,600,383,410,492,568,634,700,438,469,563,650,725,800,492,527,633,731,815,900,547,586,703,812,906,1000,{"$f":"ROUNDDOWN(AG28*0.75,0)","v":451},602,644,774,893,996,1100,{"$f":"ROUNDDOWN(AN28*0.75,0)","v":492},657,703,844,975,1087,1200,{"$f":"ROUNDDOWN(AU28*0.75,0)","v":657},876,938,1126,1300,1450,1600]
["GILLIAM",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["GRANT",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["HARNEY",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["HOOD RIVER",376,403,484,559,624,688,439,470,565,652,728,803,502,538,646,746,832,918,564,605,726,839,936,1033,627,672,807,932,1040,1148,517,690,739,888,1025,1144,1262,564,753,807,969,1119,1248,1377,753,1004,1076,1292,1492,1664,1837]
["JACKSON",342,366,439,508,567,625,399,427,512,592,661,729,456,488,586,677,756,834,513,549,659,762,850,938,570,610,732,846,945,1042,470,627,671,805,931,1039,1146,513,684,732,879,1016,1134,1251,684,912,977,1172,1355,1512,1668]
["JEFFERSON",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["JOSEPHINE",325,348,418,483,540,595,379,406,488,564,630,694,434,465,558,645,720,794,488,523,627,725,810,893,542,581,697,806,900,992,447,596,639,767,886,990,1091,488,651,697,837,967,1080,1191,651,868,930,1116,1290,1440,1588]
["KLAMATH",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["LAKE",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["LANE",367,393,472,546,609,672,428,459,551,637,710,784,490,525,630,728,812,896,551,590,708,819,913,1008,612,656,787,910,1015,1120,504,673,721,866,1001,1116,1232,551,735,787,945,1092,1218,1344,735,980,1050,1260,1456,1624,1792]
["LINCOLN",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["LINN",339,363,435,503,561,619,395,423,508,587,655,722,452,484,581,671,749,826,508,544,653,754,842,929,565,605,726,838,936,1032,465,621,665,798,922,1029,1135,508,678,726,871,1006,1123,1239,678,904,968,1162,1342,1498,1652]
["MALHEUR",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["MARION",371,397,477,550,614,678,433,463,556,642,716,791,495,530,636,734,819,904,556,596,715,826,921,1017,618,662,795,918,1023,1130,510,680,728,874,1009,1126,1243,556,742,795,954,1101,1228,1356,742,990,1060,1272,1469,1638,1808]
["MORROW",332,355,426,493,550,607,387,415,497,575,642,708,443,474,569,657,734,809,498,533,640,739,825,910,553,593,711,821,917,1011,456,609,652,782,904,1009,1113,498,664,711,853,986,1101,1214,664,886,949,1138,1315,1468,1619]
["MULTNOMAH",483,518,621,718,801,884,564,604,725,838,935,1032,645,691,829,958,1069,1179,725,777,932,1077,1202,1326,806,863,1036,1197,1336,1474,664,886,950,1139,1317,1469,1621,725,967,1036,1243,1437,1603,1769,967,1290,1382,1658,1916,2138,2359]
["POLK",371,397,477,550,614,678,433,463,556,642,716,791,495,530,636,734,819,904,556,596,715,826,921,1017,618,662,795,918,1023,1130,510,680,728,874,1009,1126,1243,556,742,795,954,1101,1228,1356,742,990,1060,1272,1469,1638,1808]
["SHERMAN",365,391,469,542,605,667,426,456,547,632,706,778,487,521,626,723,807,890,547,586,704,813,907,1001,608,651,782,903,1008,1112,501,669,717,860,994,1109,1223,547,730,782,939,1084,1210,1335,730,974,1043,1252,1446,1614,1780]
["TILLAMOOK",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["UMATILLA",343,367,441,509,568,627,400,429,514,594,663,731,458,490,588,679,758,836,515,551,661,764,852,940,572,613,735,849,947,1045,471,629,674,808,934,1042,1149,515,687,735,882,1019,1137,1254,687,916,981,1176,1359,1516,1672]
["UNION",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443,591,633,760,878,980,1081,483,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["WALLOWA",334,358,429,496,553,610,390,417,501,578,645,712,446,477,573,661,738,814,501,537,644,744,830,916,557,596,716,826,922,1018,459,613,656,787,909,1014,1119,501,669,716,859,992,1107,1221,669,892,955,1146,1323,1476,1629]
["WASCO",350,375,450,520,580,640,408,437,525,607,677,747,467,500,601,694,774,854,525,563,676,780,870,961,583,625,751,867,967,1068,481,642,688,826,954,1064,1174,525,700,750,901,1041,1161,1281,700,934,1001,1202,1388,1548,1709]
["WASHINGTON",483,518,621,718,801,884,564,604,725,838,935,1032,645,691,829,958,1069,1179,725,777,932,1077,1202,1326,806,863,1036,1197,1336,1474,664.5,886,950,1139,1317,1469,1621,725.25,967,1036,1243,1437,1603,1769,967.5,1290,1382,1658,1916,2138,2359]
["WHEELER",322,345,414,479,534,589,376,403,483,559,623,688,430,461,553,639,713,786,483,518,622,718,802,884,537,576,691,798,891,983,443.25,591,633,760,878,980,1081,483.75,645,691,829,958,1069,1179,645,860,922,1106,1278,1426,1573]
["YAMHILL",483,518,621,718,801,884,564,604,725,838,935,1032,645,691,829,958,1069,1179,725,777,932,1077,1202,1326,806,863,1036,1197,1336,1474,664.5,886,950,1139,1317,1469,1621,725.25,967,1036,1243,1437,1603,1769,967.5,1290,1382,1658,1916,2138,2359]

{"sheet":"LIHTCIncomes 20","index":41,"n_rows":434,"n_cols":9,"rows_kept":434,"cut":false,"hidden":true,"merged":[[2,0,2,7],[0,0,0,8],[1,0,1,8]]}
["OREGON HOUSING AND COMMUNITY SERVICES"]
["2020 RENTS FOR LIHTC & BOND FINANCING"]
[]
[null,"Based on HUD's published Multifamily Tax Subsidy income limits"]
[]
[]
[]
[null,"If your project is located in a rural area as defined by USDA RHS*, you qualify to use national non-metropolitan income limits, available at OHCS website**."]
[null,"*USDA RHS:","http://eligibility.sc.egov.usda.gov/eligibility/welcomeAction.do?pageAction=sfp&NavKey=property@12"]
[null,"**OHCS:","https://www.oregon.gov/ohcs/compliance-monitoring/Pages/rent-income-limits.aspx"]
["Baker",{"$f":"2*B17","v":43000},{"$f":"2*C17","v":49200},55300,61400,66400,71300,76200,81100]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
["Benton"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,17010,19440,21870,24300,26250,28200,30150,32100]
[0.35,19845,22680,25515,28350,30624.999999999996,32900,35175,37450]
[0.4,22680,25920,29160,32400,35000,37600,40200,42800]
[0.45,25515,29160,32805,36450,39375,42300,45225,48150]
[0.5,28350,32400,36450,40500,43750,47000,50250,53500]
[0.55000000000000004,31185.000000000004,35640,40095,44550,48125.000000000007,51700.000000000007,55275.000000000007,58850.000000000007]
[0.6,34020,38880,43740,48600,52500,56400,60300,64200]
[0.8,45360,51840,58320,64800,70000,75200,80400,85600]
[]
["Clackamas"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,19350,22110,24870,27630,29850,32070,34290,36480]
[0.35,22575,25795,29014.999999999996,32234.999999999996,34825,37415,40005,42560]
[0.4,25800,29480,33160,36840,39800,42760,45720,48640]
[0.45,29025,33165,37305,41445,44775,48105,51435,54720]
[0.5,32250,36850,41450,46050,49750,53450,57150,60800]
[0.55000000000000004,35475,40535,45595.000000000007,50655.000000000007,54725.000000000007,58795.000000000007,62865.000000000007,66880]
[0.6,38700,44220,49740,55260,59700,64140,68580,72960]
[0.8,51600,58960,66320,73680,79600,85520,91440,97280]
[]
["Clatsop"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,14670,16770,18870,20940,22620,24300,25980,27660]
[0.35,17115,19565,22015,24430,26390,28350,30309.999999999996,32269.999999999996]
[0.4,19560,22360,25160,27920,30160,32400,34640,36880]
[0.45,22005,25155,28305,31410,33930,36450,38970,41490]
[0.5,24450,27950,31450,34900,37700,40500,43300,46100]
[0.55000000000000004,26895.000000000004,30745.000000000004,34595,38390,41470,44550,47630.000000000007,50710.000000000007]
[0.6,29340,33540,37740,41880,45240,48600,51960,55320]
[0.8,39120,44720,50320,55840,60320,64800,69280,73760]
[]
["Columbia"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,19350,22110,24870,27630,29850,32070,34290,36480]
[0.35,22575,25795,29014.999999999996,32234.999999999996,34825,37415,40005,42560]
[0.4,25800,29480,33160,36840,39800,42760,45720,48640]
[0.45,29025,33165,37305,41445,44775,48105,51435,54720]
[0.5,32250,36850,41450,46050,49750,53450,57150,60800]
[0.55000000000000004,35475,40535,45595.000000000007,50655.000000000007,54725.000000000007,58795.000000000007,62865.000000000007,66880]
[0.6,38700,44220,49740,55260,59700,64140,68580,72960]
[0.8,51600,58960,66320,73680,79600,85520,91440,97280]
[]
[]
["Coos"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
["Crook"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Curry"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Deschutes"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,16110,18390,20700,22980,24840,26670,28500,30360]
[0.35,18795,21455,24150,26810,28979.999999999996,31114.999999999996,33250,35420]
[0.4,21480,24520,27600,30640,33120,35560,38000,40480]
[0.45,24165,27585,31050,34470,37260,40005,42750,45540]
[0.5,26850,30650,34500,38300,41400,44450,47500,50600]
[0.55000000000000004,29535.000000000004,33715,37950,42130,45540.000000000007,48895.000000000007,52250.000000000007,55660.000000000007]
[0.6,32220,36780,41400,45960,49680,53340,57000,60720]
[0.8,42960,49040,55200,61280,66240,71120,76000,80960]
[]
[]
["Douglas"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,13140,15000,16890,18750,20250,21750,23250,24750]
[0.35,15329.999999999998,17500,19705,21875,23625,25375,27125,28874.999999999996]
[0.4,17520,20000,22520,25000,27000,29000,31000,33000]
[0.45,19710,22500,25335,28125,30375,32625,34875,37125]
[0.5,21900,25000,28150,31250,33750,36250,38750,41250]
[0.55000000000000004,24090.000000000004,27500.000000000004,30965.000000000004,34375,37125,39875,42625,45375.000000000007]
[0.6,26280,30000,33780,37500,40500,43500,46500,49500]
[0.8,35040,40000,45040,50000,54000,58000,62000,66000]
[]
[]
["Gilliam"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
["Grant"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
["Harney"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Hood River"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,15060,17220,19380,21510,23250,24960,26700,28410]
[0.35,17570,20090,22610,25095,27125,29119.999999999996,31149.999999999996,33145]
[0.4,20080,22960,25840,28680,31000,33280,35600,37880]
[0.45,22590,25830,29070,32265,34875,37440,40050,42615]
[0.5,25100,28700,32300,35850,38750,41600,44500,47350]
[0.55000000000000004,27610.000000000004,31570.000000000004,35530,39435,42625,45760.000000000007,48950.000000000007,52085.000000000007]
[0.6,30120,34440,38760,43020,46500,49920,53400,56820]
[0.8,40160,45920,51680,57360,62000,66560,71200,75760]
[]
[]
["Jackson"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,13680,15630,17580,19530,21120,22680,24240,25800]
[0.35,15959.999999999998,18235,20510,22785,24640,26460,28280,30099.999999999996]
[0.4,18240,20840,23440,26040,28160,30240,32320,34400]
[0.45,20520,23445,26370,29295,31680,34020,36360,38700]
[0.5,22800,26050,29300,32550,35200,37800,40400,43000]
[0.55000000000000004,25080.000000000004,28655.000000000004,32230.000000000004,35805,38720,41580,44440,47300.000000000007]
[0.6,27360,31260,35160,39060,42240,45360,48480,51600]
[0.8,36480,41680,46880,52080,56320,60480,64640,68800]
[]
[]
["Jefferson"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Josephine"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,13020,14880,16740,18600,20100,21600,23070,24570]
[0.35,15189.999999999998,17360,19530,21700,23450,25200,26915,28665]
[0.4,17360,19840,22320,24800,26800,28800,30760,32760]
[0.45,19530,22320,25110,27900,30150,32400,34605,36855]
[0.5,21700,24800,27900,31000,33500,36000,38450,40950]
[0.55000000000000004,23870.000000000004,27280.000000000004,30690.000000000004,34100,36850,39600,42295,45045]
[0.6,26040,29760,33480,37200,40200,43200,46140,49140]
[0.8,34720,39680,44640,49600,53600,57600,61520,65520]
[]
[]
["Klamath"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Lake"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
[]
["Lane"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,14700,16800,18900,21000,22680,24360,26040,27720]
[0.35,17150,19600,22050,24500,26460,28420,30379.999999999996,32339.999999999996]
[0.4,19600,22400,25200,28000,30240,32480,34720,36960]
[0.45,22050,25200,28350,31500,34020,36540,39060,41580]
[0.5,24500,28000,31500,35000,37800,40600,43400,46200]
[0.55000000000000004,26950.000000000004,30800.000000000004,34650,38500,41580,44660,47740.000000000007,50820.000000000007]
[0.6,29400,33600,37800,42000,45360,48720,52080,55440]
[0.8,39200,44800,50400,56000,60480,64960,69440,73920]
[]
[]
["Lincoln"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Linn"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,13560,15480,17430,19350,20910,22470,24000,25560]
[0.35,15819.999999999998,18060,20335,22575,24395,26215,28000,29819.999999999996]
[0.4,18080,20640,23240,25800,27880,29960,32000,34080]
[0.45,20340,23220,26145,29025,31365,33705,36000,38340]
[0.5,22600,25800,29050,32250,34850,37450,40000,42600]
[0.55000000000000004,24860.000000000004,28380.000000000004,31955.000000000004,35475,38335,41195,44000,46860.000000000007]
[0.6,27120,30960,34860,38700,41820,44940,48000,51120]
[0.8,36160,41280,46480,51600,55760,59920,64000,68160]
[]
[]
[]
["Malheur"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
["Marion"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,14850,16950,19080,21180,22890,24570,26280,27960]
[0.35,17325,19775,22260,24710,26705,28665,30659.999999999996,32619.999999999996]
[0.4,19800,22600,25440,28240,30520,32760,35040,37280]
[0.45,22275,25425,28620,31770,34335,36855,39420,41940]
[0.5,24750,28250,31800,35300,38150,40950,43800,46600]
[0.55000000000000004,27225.000000000004,31075.000000000004,34980,38830,41965,45045,48180.000000000007,51260.000000000007]
[0.6,29700,33900,38160,42360,45780,49140,52560,55920]
[0.8,39600,45200,50880,56480,61040,65520,70080,74560]
[]
[]
["Morrow"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,13290,15180,17070,18960,20490,22020,23520,25050]
[0.35,15504.999999999998,17710,19915,22120,23905,25690,27440,29224.999999999996]
[0.4,17720,20240,22760,25280,27320,29360,31360,33400]
[0.45,19935,22770,25605,28440,30735,33030,35280,37575]
[0.5,22150,25300,28450,31600,34150,36700,39200,41750]
[0.55000000000000004,24365.000000000004,27830.000000000004,31295.000000000004,34760,37565,40370,43120,45925.000000000007]
[0.6,26580,30360,34140,37920,40980,44040,47040,50100]
[0.8,35440,40480,45520,50560,54640,58720,62720,66800]
[]
[]
["Multnomah"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,19350,22110,24870,27630,29850,32070,34290,36480]
[0.35,22575,25795,29014.999999999996,32234.999999999996,34825,37415,40005,42560]
[0.4,25800,29480,33160,36840,39800,42760,45720,48640]
[0.45,29025,33165,37305,41445,44775,48105,51435,54720]
[0.5,32250,36850,41450,46050,49750,53450,57150,60800]
[0.55000000000000004,35475,40535,45595.000000000007,50655.000000000007,54725.000000000007,58795.000000000007,62865.000000000007,66880]
[0.6,38700,44220,49740,55260,59700,64140,68580,72960]
[0.8,51600,58960,66320,73680,79600,85520,91440,97280]
[]
[]
["Polk"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,14850,16950,19080,21180,22890,24570,26280,27960]
[0.35,17325,19775,22260,24710,26705,28665,30659.999999999996,32619.999999999996]
[0.4,19800,22600,25440,28240,30520,32760,35040,37280]
[0.45,22275,25425,28620,31770,34335,36855,39420,41940]
[0.5,24750,28250,31800,35300,38150,40950,43800,46600]
[0.55000000000000004,27225.000000000004,31075.000000000004,34980,38830,41965,45045,48180.000000000007,51260.000000000007]
[0.6,29700,33900,38160,42360,45780,49140,52560,55920]
[0.8,39600,45200,50880,56480,61040,65520,70080,74560]
[]
[]
["Sherman"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,14610,16680,18780,20850,22530,24210,25860,27540]
[0.35,17045,19460,21910,24325,26285,28245,30169.999999999996,32129.999999999996]
[0.4,19480,22240,25040,27800,30040,32280,34480,36720]
[0.45,21915,25020,28170,31275,33795,36315,38790,41310]
[0.5,24350,27800,31300,34750,37550,40350,43100,45900]
[0.55000000000000004,26785.000000000004,30580.000000000004,34430,38225,41305,44385,47410.000000000007,50490.000000000007]
[0.6,29220,33360,37560,41700,45060,48420,51720,55080]
[0.8,38960,44480,50080,55600,60080,64560,68960,73440]
[]
[]
["Tillamook"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Umatilla"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,13740,15690,17640,19590,21180,22740,24300,25860]
[0.35,16029.999999999998,18305,20580,22855,24710,26530,28350,30169.999999999996]
[0.4,18320,20920,23520,26120,28240,30320,32400,34480]
[0.45,20610,23535,26460,29385,31770,34110,36450,38790]
[0.5,22900,26150,29400,32650,35300,37900,40500,43100]
[0.55000000000000004,25190.000000000004,28765.000000000004,32340.000000000004,35915,38830,41690,44550,47410.000000000007]
[0.6,27480,31380,35280,39180,42360,45480,48600,51720]
[0.8,36640,41840,47040,52240,56480,60640,64800,68960]
[]
[]
["Union"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Wallowa"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,13380,15270,17190,19080,20610,22140,23670,25200]
[0.35,15609.999999999998,17815,20055,22260,24045,25830,27615,29399.999999999996]
[0.4,17840,20360,22920,25440,27480,29520,31560,33600]
[0.45,20070,22905,25785,28620,30915,33210,35505,37800]
[0.5,22300,25450,28650,31800,34350,36900,39450,42000]
[0.55000000000000004,24530.000000000004,27995.000000000004,31515.000000000004,34980,37785,40590,43395,46200.000000000007]
[0.6,26760,30540,34380,38160,41220,44280,47340,50400]
[0.8,35680,40720,45840,50880,54960,59040,63120,67200]
[]
[]
["Wasco"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,14010,16020,18030,20010,21630,23220,24840,26430]
[0.35,16344.999999999998,18690,21035,23345,25235,27090,28979.999999999996,30834.999999999996]
[0.4,18680,21360,24040,26680,28840,30960,33120,35240]
[0.45,21015,24030,27045,30015,32445,34830,37260,39645]
[0.5,23350,26700,30050,33350,36050,38700,41400,44050]
[0.55000000000000004,25685.000000000004,29370.000000000004,33055,36685,39655,42570,45540.000000000007,48455.000000000007]
[0.6,28020,32040,36060,40020,43260,46440,49680,52860]
[0.8,37360,42720,48080,53360,57680,61920,66240,70480]
[]
[]
["Washington"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,19350,22110,24870,27630,29850,32070,34290,36480]
[0.35,22575,25795,29014.999999999996,32234.999999999996,34825,37415,40005,42560]
[0.4,25800,29480,33160,36840,39800,42760,45720,48640]
[0.45,29025,33165,37305,41445,44775,48105,51435,54720]
[0.5,32250,36850,41450,46050,49750,53450,57150,60800]
[0.55000000000000004,35475,40535,45595.000000000007,50655.000000000007,54725.000000000007,58795.000000000007,62865.000000000007,66880]
[0.6,38700,44220,49740,55260,59700,64140,68580,72960]
[0.8,51600,58960,66320,73680,79600,85520,91440,97280]
[]
[]
["Wheeler"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,12900,14760,16590,18420,19920,21390,22860,24330]
[0.35,15049.999999999998,17220,19355,21490,23240,24955,26670,28385]
[0.4,17200,19680,22120,24560,26560,28520,30480,32440]
[0.45,19350,22140,24885,27630,29880,32085,34290,36495]
[0.5,21500,24600,27650,30700,33200,35650,38100,40550]
[0.55000000000000004,23650.000000000004,27060.000000000004,30415.000000000004,33770,36520,39215,41910,44605]
[0.6,25800,29520,33180,36840,39840,42780,45720,48660]
[0.8,34400,39360,44240,49120,53120,57040,60960,64880]
[]
[]
["Yamhill"]
["% MFI","1 Pers","2 Pers","3 Pers","4 Pers","5 Pers","6 Pers","7 Pers","8 Pers"]
[0.3,19350,22110,24870,27630,29850,32070,34290,36480]
[0.35,22575,25795,29014.999999999996,32234.999999999996,34825,37415,40005,42560]
[0.4,25800,29480,33160,36840,39800,42760,45720,48640]
[0.45,29025,33165,37305,41445,44775,48105,51435,54720]
[0.5,32250,36850,41450,46050,49750,53450,57150,60800]
[0.55000000000000004,35475,40535,45595.000000000007,50655.000000000007,54725.000000000007,58795.000000000007,62865.000000000007,66880]
[0.6,38700,44220,49740,55260,59700,64140,68580,72960]
[0.8,51600,58960,66320,73680,79600,85520,91440,97280]

{"sheet":"HOMERents_20","index":42,"n_rows":43,"n_cols":29,"rows_kept":43,"cut":false,"hidden":true,"merged":[[0,0,0,9],[1,0,1,9],[3,0,4,9]]}
["OREGON HOUSING AND COMMUNITY SERVICES"]
["2020 HOME PROGRAM RENTS"]
["Effective July, 1 2020"]
[]
[]
[null,"https://www.oregon.gov/ohcs/compliance-monitoring/Pages/rent-income-limits.aspx"]
["MSA/County","bedrooms: ","SRO","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","6 Bedroom",null,null,"SRO","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","6 Bedroom",null,"SRO","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","6 Bedroom"]
["Baker","LOW",{"$f":"D8*0.75","v":387},516,576,691,798,891,983,1074,"Baker County, OR","HIGH",{"$f":"N8*0.75","v":387},516,617,790,1004,1100,1196,1291,"FMR",{"$f":"W8*0.75","v":387},516,617,790,1140,1323,1521,1720]
["Benton","LOW",{"$f":"D9*0.75","v":552},736,788,946,1093,1220,1346,1471,"Benton County, OR","HIGH",{"$f":"N9*0.75","v":651.75},869,991,1177,1456,1605,1752,1900,"FMR",{"$f":"W9*0.75","v":651.75},869,991,1177,1698,2066,2376,2686]
["Clackamas","LOW",604.5,806,863,1036,1197,1336,1474,1611,"Clackamas County, OR","HIGH",771,1028,1103,1326,1522,1679,1834,1989,"FMR",894,1192,1289,1495,2157,2625,3019,3413]
["Clatsop","LOW",458.25,611,655,786,907,1012,1117,1221,"Clatsop County, OR","HIGH",519.75,693,825,999,1145,1259,1370,1481,"FMR",519.75,693,825,1010,1457,1551,1784,2016]
["Columbia","LOW",604.5,806,863,1036,1197,1336,1474,1611,"Columbia County, OR","HIGH",771,1028,1103,1326,1522,1679,1834,1989,"FMR",894,1192,1289,1495,2157,2625,3019,3413]
["Coos","LOW",402.75,537,576,691,798,891,983,1074,"Coos County, OR","HIGH",444,592,712,875,1004,1100,1196,1291,"FMR",444,592,712,875,1262,1503,1728,1954]
["Crook","LOW",402.75,537,576,691,798,891,983,1074,"Crook County, OR","HIGH",447.75,597,695,877,1004,1100,1196,1291,"FMR",447.75,597,695,916,1218,1434,1649,1864]
["Curry","LOW",402.75,537,576,691,798,891,983,1074,"Curry County, OR","HIGH",500.25,667,729,877,1004,1100,1196,1291,"FMR",500.25,667,831,1024,1477,1658,1907,2155]
["Deschutes","LOW",503.25,671,718,862,996,1111,1226,1340,"Deschutes County, OR","HIGH",628.5,838,914,1099,1261,1388,1512,1637,"FMR",628.5,838,986,1197,1727,2102,2417,2733]
["Douglas","LOW",410.25,547,586,703,812,906,1000,1093,"Douglas County, OR","HIGH",519.75,693,743,893,1024,1123,1220,1317,"FMR",524.25,699,815,1073,1548,1824,2098,2371]
["Gilliam","LOW",402.75,537,576,691,798,891,983,1074,"Gilliam County, OR","HIGH",457.5,610,726,936,1124,1234,1342,1452,"FMR",457.5,610,726,936,1214,1516,1743,1971]
["Grant","LOW",402.75,537,576,691,798,891,983,1074,"Grant County, OR","HIGH",438.75,585,629,767,1004,1100,1196,1291,"FMR",438.75,585,629,767,1106,1180,1357,1534]
["Harney","LOW",348.75,465,576,691,798,891,983,1074,"Harney County, OR","HIGH",348.75,465,598,714,1004,1100,1196,1291,"FMR",348.75,465,598,714,1030,1172,1348,1524]
["Hood River","LOW",470.25,627,672,807,932,1040,1148,1254,"Hood River County, OR","HIGH",574.5,766,854,1027,1178,1295,1410,1525,"FMR",574.5,766,909,1175,1695,1804,2075,2345]
["Jackson","LOW",427.5,570,610,732,846,945,1042,1139,"Jackson County, OR","HIGH",540.75,721,774,931,1066,1170,1272,1375,"FMR",546.75,729,792,1043,1505,1831,2106,2380]
["Jefferson","LOW",402.75,537,576,691,798,891,983,1074,"Jefferson County, OR","HIGH",411,548,729,841,1004,1100,1196,1291,"FMR",411,548,739,841,1213,1477,1699,1920]
["Josephine","LOW",406.5,542,581,697,806,900,992,1085,"Josephine County, OR","HIGH",514.5,686,736,886,1014,1111,1208,1305,"FMR",605.25,807,812,1070,1544,1879,2161,2443]
["Klamath","LOW",402.75,537,576,691,798,891,983,1074,"Klamath County, OR","HIGH",424.5,566,648,852,1004,1100,1196,1291,"FMR",424.5,566,648,852,1201,1331,1531,1730]
["Lake","LOW",368.25,491,576,691,798,891,983,1074,"Lake County, OR","HIGH",368.25,491,634,754,1004,1100,1196,1291,"FMR",368.25,491,634,754,1044,1173,1349,1525]
["Lane","LOW",459,612,656,787,910,1015,1120,1225,"Lane County, OR","HIGH",579.75,773,833,1002,1149,1263,1375,1487,"FMR",579.75,773,893,1176,1696,1989,2287,2586]
["Lincoln","LOW",402.75,537,576,691,798,891,983,1074,"Lincoln County, OR","HIGH",494.25,659,729,877,1004,1100,1196,1291,"FMR",494.25,659,812,1012,1460,1767,2032,2297]
["Linn","LOW",431.25,575,615,738,853,951,1050,1148,"Linn County, OR","HIGH",540.75,721,781,938,1075,1180,1283,1387,"FMR",540.75,721,832,1096,1562,1824,2098,2371]
["Malheur","LOW",402.75,537,576,691,798,891,983,1074,"Malheur County, OR","HIGH",417.75,557,625,823,1004,1100,1196,1291,"FMR",417.75,557,625,823,1075,1276,1467,1659]
["Marion","LOW",463.5,618,662,795,918,1023,1130,1235,"Marion County, OR","HIGH",531.75,709,761,1001,1160,1274,1387,1501,"FMR",531.75,709,761,1001,1444,1757,2021,2284]
["Morrow","LOW",414.75,553,593,711,821,917,1011,1106,"Morrow County, OR","HIGH",486.75,649,654,861,1035,1135,1234,1333,"FMR",486.75,649,654,861,1115,1166,1341,1516]
["Multnomah","LOW",604.5,806,863,1036,1197,1336,1474,1611,"Multnomah County, OR","HIGH",771,1028,1103,1326,1522,1679,1834,1989,"FMR",894,1192,1289,1495,2157,2625,3019,3413]
["Polk","LOW",463.5,618,662,795,918,1023,1130,1235,"Polk County, OR","HIGH",531.75,709,761,1001,1160,1274,1387,1501,"FMR",531.75,709,761,1001,1444,1757,2021,2284]
["Sherman","LOW",420,560,651,782,903,1008,1112,1216,"Sherman County, OR","HIGH",420,560,675,859,1142,1164,1339,1476,"FMR",420,560,675,859,1159,1164,1339,1513]
["Tillamook","LOW",402.75,537,576,691,798,891,983,1074,"Tillamook County, OR","HIGH",501,668,698,877,1004,1100,1196,1291,"FMR",501,668,698,919,1326,1435,1650,1866]
["Umatilla","LOW",408.75,545,613,735,849,947,1045,1142,"Umatilla County, OR","HIGH",408.75,545,666,837,1070,1174,1277,1380,"FMR",408.75,545,666,837,1165,1364,1569,1773]
["Union","LOW",402.75,537,576,691,798,891,983,1074,"Union County, OR","HIGH",414.75,553,644,848,1004,1100,1196,1291,"FMR",414.75,553,644,848,1223,1421,1634,1847]
["Wallowa","LOW",394.5,526,596,716,826,922,1018,1113,"Wallowa County, OR","HIGH",394.5,526,682,808,1042,1143,1242,1341,"FMR",394.5,526,682,808,1113,1329,1528,1728]
["Wasco","LOW",437.25,583,625,751,867,967,1068,1167,"Wasco County, OR","HIGH",554.25,739,793,954,1094,1200,1306,1411,"FMR",581.25,775,869,1145,1590,1973,2269,2565]
["Washington","LOW",604.5,806,863,1036,1197,1336,1474,1611,"Washington County, OR","HIGH",771,1028,1103,1326,1522,1679,1834,1989,"FMR",894,1192,1289,1495,2157,2625,3019,3413]
["Wheeler","LOW",348.75,465,554,691,798,891,983,1074,"Wheeler County, OR","HIGH",348.75,465,554,714,1004,1100,1196,1291,"FMR",348.75,465,554,714,1005,1156,1329,1503]
["Yamhill","LOW",604.5,806,863,1036,1197,1336,1474,1611,"Yamhill County, OR","HIGH",771,1028,1103,1326,1522,1679,1834,1989,"FMR",894,1192,1289,1495,2157,2625,3019,3413]

{"sheet":"HTF Rent Limits_20","index":43,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":true,"merged":[[2,0,2,8],[4,0,4,8],[5,0,5,8],[6,0,6,8]]}
[]
[]
["2020 Rent Limits for Housing Trust Fund Projects"]
[]
["Effective July 1, 2020"]
["For more information, please visit HUD Exchange:"]
["https://www.oregon.gov/ohcs/compliance-monitoring/Pages/rent-income-limits.aspx"]
[]
[]
[]
[null,"SRO","Efficiency","1 Bedroom","2 Bedroom","3 Bedroom","4 Bedroom","5 Bedroom","6 Bedroom"]
["Baker",{"$f":"C12*0.75","v":241.5},322,375,543,711,879,1047,1213]
["Benton",{"$f":"C13*0.75","v":319.5},426,456,547,711,879,1047,1213]
["Clackamas",363.75,485,519,622,719,879,1047,1213]
["Clatsop",275.25,367,393,543,711,879,1047,1213]
["Columbia",363.75,485,519,622,719,879,1047,1213]
["Coos",241.5,322,375,543,711,879,1047,1213]
["Crook",241.5,322,375,543,711,879,1047,1213]
["Curry",241.5,322,375,543,711,879,1047,1213]
["Deschutes",301.5,402,431,543,711,879,1047,1213]
["Douglas",246,328,375,543,711,879,1047,1213]
["Gilliam",241.5,322,375,543,711,879,1047,1213]
["Grant",241.5,322,375,543,711,879,1047,1213]
["Harney",241.5,322,375,543,711,879,1047,1213]
["Hood River",282,376,403,543,711,879,1047,1213]
["Jackson",256.5,342,375,543,711,879,1047,1213]
["Jefferson",241.5,322,375,543,711,879,1047,1213]
["Josephine",244.5,326,375,543,711,879,1047,1213]
["Klamath",241.5,322,375,543,711,879,1047,1213]
["Lake",241.5,322,375,543,711,879,1047,1213]
["Lane",275.25,367,393,543,711,879,1047,1213]
["Lincoln",241.5,322,375,543,711,879,1047,1213]
["Linn",253.5,338,375,543,711,879,1047,1213]
["Malheur",241.5,322,375,543,711,879,1047,1213]
["Marion",278.25,371,398,543,711,879,1047,1213]
["Morrow",249,332,375,543,711,879,1047,1213]
["Multnomah",363.75,485,519,622,719,879,1047,1213]
["Polk",278.25,371,398,543,711,879,1047,1213]
["Sherman",273.75,365,391,543,711,879,1047,1213]
["Tillamook",241.5,322,375,543,711,879,1047,1213]
["Umatilla",257.25,343,375,543,711,879,1047,1213]
["Union",241.5,322,375,543,711,879,1047,1213]
["Wallowa",251.25,335,375,543,711,879,1047,1213]
["Wasco",262.5,350,375,543,711,879,1047,1213]
["Washington",363.75,485,519,622,719,879,1047,1213]
["Wheeler",241.5,322,375,543,711,879,1047,1213]
["Yamhill",363.75,485,519,622,719,879,1047,1213]

{"sheet":"ESRI_MAPINFO_SHEET","index":44,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}