{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["RPW Instructions","Site Info","Dev Budget","Supplement","Source of Funds","Debt Service","RP","Pro Forma (Res.)","Pro Forma (Comm.)","Pro Forma (Social)","Results","LIMITS_COUNTYLEVEL","Input","Operating Cost","Lookups","sof formulas","RPW Version Control","uof formulas","inc_exp formulas"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":203,"comments":9,"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":"RPW Instructions","index":0,"n_rows":87,"n_cols":11,"rows_kept":87,"cut":false,"hidden":false,"merged":[[41,4,41,10],[47,2,47,10],[48,2,48,10],[50,1,50,10],[69,2,69,10],[62,1,62,10],[64,2,64,10],[65,2,65,10],[67,1,67,10],[52,1,52,10],[54,2,60,10],[42,4,42,10],[44,1,44,10],[46,2,46,10],[31,1,31,10],[15,1,15,10],[17,1,17,10],[19,2,19,10],[20,2,20,10],[22,1,22,10],[81,2,81,10],[82,2,82,10],[71,1,71,10],[73,2,73,10],[75,1,75,10],[77,2,77,10],[78,2,78,10],[79,2,79,10],[5,1,5,8],[80,2,80,10],[7,1,7,10],[9,1,9,10],[11,2,11,10],[33,2,33,10],[13,2,13,10],[12,2,12,10],[35,4,35,10],[36,4,36,10],[38,2,38,10],[40,4,40,10],[24,2,24,10],[25,2,25,10],[27,1,27,10],[29,2,29,10]]}
[]
[]
[]
[]
[]
[null,"Rental Project Workbook Instructions"]
[]
[null,"Instructions: The Rental Project Workbook (AHP-125) contains multiple worksheets. On some, you will input information. Others will be filled-in based on formulas linked to those worksheets. These worksheets are write-protected except for the cells in which you are permitted to input data. The information that you input will feed into the formulas that the FHLBNY staff will use during the financial review, of the application, and the draw down review process. We are providing the worksheets used by FHLBNY staff to enable you to identify items that may need to be corrected or explained.  "]
[]
[null,"Note the following formatting information:"]
[]
[null,"1)","Cells shaded yellow are unlocked.   Input the data that is applicable to your project in these cells."]
[null,"2)","Cells shaded orange contain formulas which may help you to identify possible input errors. "]
[null,"3)","Cells with red triangles in the contain comments, which are visible when you move your cursor over the triangle."]
[]
[null,"Please save this workbook with the name \"Rental Project Workbook\"."]
[]
[null,"Worksheet: Site Information (Click here to go to the section)"]
[]
[null,"1)","Complete the requested information."]
[null,"2)","Please refer to the comments within certain cells for additional information/instruction."]
[]
[null,"Worksheet: Development Budget (Click to go to the section)"]
[]
[null,"1)","Indicate which eligible development expenses will be paid for with AHP funds.  Note that the most practical use is for construction costs; funds will not be disbursed until the following has been satisfied:\n\n           • Site is owned by the entity that will develop and operate the site\n           • Building permit(s) have been secured\n           • Documents such as mortgages, notes and grant agreements related to all construction \n              period sources have been executed\n           • All permanent funding commitments have been obtained\n"]
[null,"2)","If you have Other Soft Costs or Other Working Capital Expenses, provide an itemization on worksheet Supplement."]
[]
[null,"Worksheet: Supplement (Click to go to the section)"]
[]
[null,"1)","The listed items should mirror the total Other Soft Costs or Other Working Capital Expenses noted on the Development Budget section."]
[]
[null,"Worksheet: Source of Funds (Click here to go to the section)"]
[]
[null,null,"Section 1:  Funding Sources"]
[]
[null,null,null,"1)","Select the type of funding and provide the corresponding program/funder name along with the amounts available from each source during the construction and permanent phase."]
[null,null,null,"2)","The total in both phases (Construction & Permanent) should be equal to each other and to the \"Total Project Costs\" on the Development Budget."]
[]
[null,null,"Section 1A:  Status of Permanent Funding Sources "]
[]
[null,null,null,"1)","Input the committed amount to the project."]
[null,null,null,"2)","Select the evidence that supports the committed amount."]
[null,null,null,"3)","Input the amount of funds that are not committed."]
[]
[null,"Worksheet:  Debt Service (Click to go to the section)"]
[]
[null,"1)","Fill in the appropriate information for each funder."]
[null,"2)","Please refer to the comments within certain cells for additional information/instruction."]
[null,"3)","For Projects have existing debt, complete the Pre-Existing Debt section at the bottom of the page."]
[]
[null,"Worksheet:  Rent Plan (Click to go to the section)"]
[]
[null,"The Rent Plan is a tool used to identify the following: \n"]
[]
[null,null,"• Targeting Goals\n• Bedroom Distribution\n• Assess whether the maximum rent rule specified has met the AHP regulations \n• Monthly Tenant Portion of Rent: The maximum rent rule require rents not to exceed the amount affordable to the maximum household size expected to occupy the unit.\n• Monthly Proposed Rent: If the Monthly Tenant Portion of Rent plus the Monthly Rental Subsidy exceeds the maximum rent rule, identify the Source of Subsidy accordingly.\n• Income Limit: According to the FHLBNY Regulation, 1BR apartment type will be calculated on a 1.5 household size; 3BR apartment type will be calculated on a 4.5 household size; and 5BR apartment type will be calculated on a 7.5 household size. Please refer to the following example for calculating the appropriate income limit:\n\nHousehold Size 1 at 50% AMI = $31,750\nHousehold Size 2 at 50% AMI = $36,250\nCalculation for Household Size 1.5 at 50% AMI = ($31,750 + $36,250) / 2 = $34,000."]
[]
[]
[]
[]
[]
[]
[]
[null,"Worksheet:  15 Year Operating Pro Forma (Residential) (Click to go to the section)"]
[]
[null,"1)","The current 15-year operating pro forma must forecast housing-related income and expenses.  Do not include income or expenses associated with activities in the non-housing areas (such as management offices, meeting rooms, social service, recreational areas or commercial space) in this pro forma.  "]
[null,"2)","Input year 1 income and expenses in column D and the annual percentage increase in column B:C for all applicable line items. The remaining years 2-15 will automatically populate based on these inputs. "]
[]
[null,"Worksheet:  15 Year Operating Pro Forma (Commercial) ( Click to go to the section)"]
[]
[null,"1)","If the project contains commercial space, please provide a 15-year operating pro forma that includes commercial-related income and expenses.  The Bank does not require a standard format for the commercial operating pro forma.  Please note that the majority of this worksheet is not protected, for your ease of use."]
[]
[null,"Worksheet:  15 Year Operating Pro Forma (Social) (Click to go to the section)"]
[]
[null,"1)","If the project contains social services, please provide a 15-year operating pro forma that includes social service-related income and expenses.  The Bank does not require a standard format for the social service operating pro forma.  Please note that the majority of this worksheet is not protected, for your ease of use."]
[]
[null,"Tab:  Results (Click to go to the section)"]
[]
[null,"1)","This worksheet automatically performs the financial feasibility analysis of your project based on the Financial Feasibility Guidelines of the Federal Home Loan Bank of New York (AHP-101)."]
[null,"2)","Review the \"OK?\" column for each category."]
[null,"3)","If the \"OK?\" column says \"Yes\", your project is within the guidelines for this category."]
[null,"4)","If the \"OK?\" column says \"NA\", the guideline does not apply to your project for this category."]
[null,"5)","If the \"OK?\" column says \"Explain\", your project is not within the guidelines for this category.  Check the cells referenced in the formulas to see if you input your information correctly, modify your budgets OR provide a written statement to explain why the project is not within the guidelines in the Financial Narrative section accordingly."]
[null,"6)","The \"Variance\" column indicates the difference in percentage from the result and the Bank's guideline. This column is for your information only."]
[]
[]
[]
[null,"FEDERAL HOME LOAN BANK OF NEW YORK",null,null,null,null,null,null,null,null,"ID: AHP-125"]

{"sheet":"Site Info","index":1,"n_rows":41,"n_cols":30,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,4,0,9],[1,16,1,18],[1,0,1,6],[8,1,8,2],[9,1,9,2],[7,1,7,2],[4,16,4,18]]}
["AHP-125: Rental Project Workbook",null,null,null,"Site Information"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Name:"]
[]
["INSTRUCTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Donated Properties Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Report as of:"]
["Provide the State, County, and City that encompass the majority of the project units:"]
[]
["State:"]
["County or Equivalent:"]
["City:"]
["Provide project location information in the below grid:"]
[]
["Street Address(es)","City","State","County","Zip Code + Four","Congressional District","Block /Lot(s)","# of Tax Lots","# of Existing Bldgs","# of AHP-assisted units","Super's Unit","DDA","QCT","DDA or QCT","Homeless Units ","Supportive Housing Units","Donated","Acquisition Price","Site Value","Price for Land","Price for Donated Land","Price per Don. Lot","Meets Criteria?  (Yes=1 or No=0)","Comp. Units on Don. Land","Price for Bldgs","Price for Don. Bldgs.","Price per Don. Bldg.","Meets Criteria?  (Yes=1 or No=0)","Comp. Units in Don. Bldgs","Non-Arm's Length Transaction or Arm's Length Transaction"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N14=\"DDA\",J14,0)","v":0},{"$f":"IF(N14=\"QCT\",J14,0)","v":0},null,null,null,null,null,null,{"$f":"IF(I14=0,R14,\"NA\")","v":0},{"$f":"IF(Q14=\"Yes\",T14, \"NA\")","v":"NA"},{"$f":"IFERROR(U14/H14,\"NA\")","v":"NA"},{"$f":"IF(V14<=100,1,0)","v":0},{"$f":"J14*W14","v":0},{"$f":"IF(I14>0,R14,\"NA\")","v":"NA"},{"$f":"IF(Q14=\"Yes\",R14,\"NA\")","v":"NA"},{"$f":"IFERROR(Z14/I14,\"NA\")","v":"NA"},{"$f":"IF(AA14<=250,1,0)","v":0},{"$f":"J14*AB14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N15=\"DDA\",J15,0)","v":0},{"$f":"IF(N15=\"QCT\",J15,0)","v":0},null,null,null,null,null,null,0,{"$f":"IF(Q15=\"Yes\",T15, \"NA\")","v":"NA"},"NA",{"$f":"IF(V15<=100,1,0)","v":0},0,"NA",{"$f":"IF(Q15=\"Yes\",R15,\"NA\")","v":"NA"},"NA",{"$f":"IF(AA15<=250,1,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N16=\"DDA\",J16,0)","v":0},{"$f":"IF(N16=\"QCT\",J16,0)","v":0},null,null,null,null,null,null,0,{"$f":"IF(Q16=\"Yes\",T16, \"NA\")","v":"NA"},"NA",{"$f":"IF(V16<=100,1,0)","v":0},0,"NA","NA","NA",{"$f":"IF(AA16<=250,1,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N17=\"DDA\",J17,0)","v":0},{"$f":"IF(N17=\"QCT\",J17,0)","v":0},null,null,null,null,null,null,0,"NA","NA",{"$f":"IF(V17<=100,1,0)","v":0},0,"NA","NA","NA",{"$f":"IF(AA17<=250,1,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N25=\"DDA\",J25,0)","v":0},{"$f":"IF(N25=\"QCT\",J25,0)","v":0},null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"IF(Q27=\"Yes\",T27, \"NA\")","v":"NA"},"NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
["TOTAL",null,null,null,null,null,null,{"$f":"SUM(H14:H38)","v":0},0,0,0,0,0,null,{"$f":"SUM(O14:O38)","v":0},{"$f":"SUM(P14:P38)","v":0},null,{"$f":"SUM(R14:R38)","v":0},{"$f":"SUM(S14:S38)","v":0},{"$f":"SUM(T14:T38)","v":0},{"$f":"SUM(U14:U38)","v":0},{"$f":"SUM(V14:V38)","v":0},{"$f":"SUM(W14:W38)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J39-RP!B33","v":0},{"$f":"K39-RP!B34","v":0},null,null,{"$f":"IF(J39>0,(SUM(L14:L38)+SUM(M14:M38))/J39,0)","v":0},{"$f":"IF($J$39>0,O39/$J$39,0)","v":0},{"$f":"IF($J$39>0,P39/$J$39,0)","v":0},{"$f":"IFERROR((X39+AC39)/J39,0)","v":0},{"$f":"R39-'Dev Budget'!D10","v":0},null,{"$f":"T39-'Dev Budget'!D8","v":0},null,null,null,null,{"$f":"Y39-'Dev Budget'!D9","v":0}]
[null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," "]

{"sheet":"Dev Budget","index":2,"n_rows":47,"n_cols":5,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,2,0,3],[43,4,44,4],[37,4,40,4],[15,4,17,4],[7,4,8,4],[1,2,1,3],[31,4,32,4],[3,2,3,3]]}
["AHP-125: Rental Project Workbook",null,"Development Budget"]
["INSTRUCTIONS","Project Name:",{"$f":"IF('Site Info'!Q2=0,\" \",'Site Info'!Q2)","v":" "}]
[]
[null,"As of Date:",{"$f":"IF('Site Info'!Q5=0,\" \",'Site Info'!Q5)","v":" "}]
[]
[null,"AHP","Other Sources","Total","Notes"]
["Acquisition"]
["Land",0,0,{"$f":"SUM(B8:C8)","v":0},"Acquistion Costs: Only if site is acquired after application date"]
["Structures",0,0,{"$f":"SUM(B9:C9)","v":0}]
["TOTAL-Acquisition",{"$f":"SUM(B8:B9)","v":0},{"$f":"SUM(C8:C9)","v":0},{"$f":"SUM(D8:D9)","v":0},"Total Acquistion Costs: Should equal price(s) on site control evidence"]
["Soft Costs"]
["Appraisals",null,0,{"$f":"SUM(B12:C12)","v":0}]
["Housing Consultant (incl. Energy/Green)",null,0,{"$f":"SUM(B13:C13)","v":0}]
["Survey",null,0,{"$f":"SUM(B14:C14)","v":0}]
["Soil Borings",null,0,0]
["Asbestos & Lead Based Paint Testing",0,0,0,"Architect, Engineer, and Asbestos test Costs: Only for costs incurred after application date. Drawdown requirements must be met."]
["Architecture Fees",0,0,0]
["Engineering Fees",0,0,0]
["Construction Manager Fee",null,0,0]
["Legal Fees",0,0,0,"Legal Fees: Only for legal cost related to acquistion after application date."]
["Cost Certification Audit",null,0,0]
["Insurances",null,0,0]
["Taxes",null,0,0]
["Interim Interest ",null,0,0]
["Closing Costs",0,0,0]
["Title & Recording",null,0,0]
["Relocation Expenses",null,0,0]
["Lender & Funder Fees",null,0,0]
["Other (specify on Supplement Tab)",null,0,0]
["TOTAL SOFT COSTS",{"$f":"SUM(B11:B29)","v":0},{"$f":"SUM(C11:C29)","v":0},{"$f":"SUM(D11:D29)","v":0}]
["Construction"]
["TOTAL CONSTRUCTION",0,0,{"$f":"SUM(B32:C32)","v":0},"Total Construction Cost: Must equal hard cost documentation provided for all hard cost including builder's overhead and Profit. "]
["Hard Cost Contingency",null,0,{"$f":"SUM(B33:C33)","v":0}]
["Soft Cost Contingency",null,0,{"$f":"SUM(B34:C34)","v":0}]
["Developers Fee",0,0,{"$f":"SUM(B35:C35)","v":0},"Developer's Fee: May include Non-Profit Developer's Allowance (NPDA) "]
["TOTAL DEVELOPMENT COSTS",{"$f":"B10+B30+B32+B33+B34+B35","v":0},{"$f":"C10+C30+C32+C33+C34+C35","v":0},{"$f":"SUM(B36:C36)","v":0}]
["WORKING CAPITAL"]
["Initial Operating Deficit",null,0,{"$f":"SUM(B38:C38)","v":0}]
["Supplemental. Mgmt. Fee & Marketing",null,0,{"$f":"SUM(B39:C39)","v":0}]
["Purch. of Maintenance & Other Equipment",null,0,{"$f":"SUM(B40:C40)","v":0}]
["Other (specify on Supplement Tab)",null,0,{"$f":"SUM(B41:C41)","v":0}]
["TOTAL WORKING CAPITAL",{"$f":"SUM(B38:B41)","v":0},{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(B42:C42)","v":0}]
["PROJECT RESERVES"]
["Capitalization of Operating Reserve",null,0,{"$f":"SUM(B44:C44)","v":0}]
["Capitalization of Replacement Reserve",null,0,{"$f":"SUM(B45:C45)","v":0}]
["TOTAL PROJECT RESERVES",{"$f":"SUM(B44:B45)","v":0},{"$f":"SUM(C44:C45)","v":0},{"$f":"SUM(B46:C46)","v":0}]
["TOTAL PROJECT COSTS",{"$f":"B36+B42+B46","v":0},{"$f":"C36+C42+C46","v":0},{"$f":"SUM(B47:C47)","v":0}]

{"sheet":"Supplement","index":3,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,4,1,5],[2,0,2,1],[3,1,3,3],[14,1,14,3],[4,3,4,5],[5,3,5,5],[6,3,6,5],[21,3,21,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[15,3,15,5],[19,3,19,5],[20,3,20,5]]}
["AHP-125: Rental Project Workbook",null,null,null,null,"Development Budget Supplement"]
[null,null,null,"As of Date:",{"$f":"IF('Site Info'!Q5=0,\" \",'Site Info'!Q5)","v":" "}]
[]
[null,"\"Other\" Soft Cost(s)"]
[null,"Description","Amount","Explanation"]
[1,null,0]
[2,null,0]
[3,null,0]
[4,null,0]
[5,null,0]
[6,null,0]
[null,null,{"$f":"SUM(C6:C11)","v":0}]
[null,null,{"$f":"'Dev Budget'!D29-C12","v":0}]
[]
[null,"\"Other\" Working Capital Costs"]
[null,"Description","Amount","Explanation"]
[1,null,0]
[2,null,0]
[3,null,0]
[4,null,0]
[5,null,0]
[6,null,0]
[null,null,{"$f":"SUM(C17:C22)","v":0}]
[null,null,{"$f":"'Dev Budget'!D41-C23","v":0}]
[]
[]
[null,"Contractor's Profit"]
[null,"Contractor's Overhead"]
[null,"General Requirements"]
[null,"Other"]
[]
[null,"Profit Overhead and General Requirements",{"$f":"SUM(C27:C30)","v":0}]
[]
[null,"Commercial Construction Costs",0]

{"sheet":"Source of Funds","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,5,5,7],[11,1,11,2],[12,1,12,2],[13,1,13,2],[10,1,10,2],[0,3,0,4],[20,1,20,2],[19,1,19,2],[27,0,27,4],[1,3,1,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[3,3,3,4]]}
["AHP-125: Rental Project Workbook",null,null,"Source of Funds"]
["INSTRUCTIONS",null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
[null,null,"As of Date:",{"$f":"IF('Site Info'!Q5=0,\" \",'Site Info'!Q5)","v":" "}]
[]
["Section 1:  Funding Sources",null,null,null,null,"Section 1A: Status of Permanent Funding Sources"]
["Select Funding Source Type","Program or Funder Name",null,"Construction Amount","Permanent Amount","Committed Amount","Status","Non-Committed Amount","Total",null,"Committed Amount E&S","Variance Since E&S"]
[null,null,null,null,null,null,null,{"$f":"E8-F8","v":0},{"$f":"H8+F8","v":0},null,0,{"$f":"F8-K8","v":0}]
[null,null,null,null,null,null,null,{"$f":"E9-F9","v":0},{"$f":"H9+F9","v":0},null,0,{"$f":"F9-K9","v":0}]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
["Sub-Total",null,null,{"$f":"SUM(D8:D19)","v":0},{"$f":"SUM(E8:E19)","v":0},{"$f":"SUM(F8:F19)","v":0},null,{"$f":"SUM(H8:H19)","v":0},{"$f":"SUM(I8:I19)","v":0},{"$f":"I20-E20","v":0},{"$f":"SUM(K8:K19)","v":0},{"$f":"SUM(L8:L19)","v":0}]
["Affordable Housing Program",null,null,{"$f":"'Dev Budget'!B47","v":0},{"$f":"'Dev Budget'!B47","v":0},{"$f":"IF(I20>0,F20/I20,0)","v":0},null,null,null,null,{"$f":"IF(I20>0, K20/I20,0)","v":0},{"$f":"L20/I20","v":{"$error":"#DIV/0!"}}]
["TOTAL",null,null,{"$f":"SUM(D20:D21)","v":0},{"$f":"SUM(E20:E21)","v":0},{"$f":"D22-E22","v":0},{"$f":"'Dev Budget'!D47-E22","v":0}]
[null,null,null,null,null," "," "]
["Estimated of Federal Tax Credit Allocation:",0]
["Estimated of State Tax Credit Allocation:",0]
["Does the Project have its allocation? "]

{"sheet":"Debt Service","index":5,"n_rows":30,"n_cols":211,"rows_kept":30,"cut":false,"hidden":false,"merged":[[3,13,3,14],[27,0,27,1],[27,2,27,3],[25,0,25,1],[25,2,25,3],[26,0,26,1],[26,2,26,3],[23,0,23,1],[23,2,23,3],[24,0,24,1],[24,2,24,3],[18,2,18,3],[21,0,21,14],[22,0,22,1],[22,2,22,3],[19,0,19,1],[19,2,19,3],[18,0,18,1],[16,0,16,1],[16,2,16,3],[17,0,17,1],[17,2,17,3],[10,0,10,1],[10,2,10,3],[11,0,11,1],[11,2,11,3],[12,0,12,1],[12,2,12,3],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3],[0,6,0,10],[1,0,1,2],[30,0,34,14],[29,0,29,2],[1,13,1,14],[2,0,2,1],[5,0,5,1],[5,2,5,3],[6,0,6,1],[6,2,6,3],[7,0,7,1],[7,2,7,3],[8,0,8,1],[8,2,8,3],[9,0,9,1],[9,2,9,3]]}
["AHP-125: Rental Project Workbook",null,null,null,null,null,"Debt Service"]
["INSTRUCTIONS",null,null,null,null,null,null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"As of Date:",{"$f":"IF('Site Info'!Q5=0,\" \",'Site Info'!Q5)","v":" "}]
[]
["Funding Source Type",null,"Program or Funder Name",null,"Permanent Amount","Lender & Funder Fees","Amortization Period \n(in months)","Term Length (in months)","Interest Rate","Servicing Fee / Agency Fee / Charges / Etc.","Effective Interest Rate /  Percentage of Cash Flow","Monthly Debt Service ","Monthly Debt Service","Repayment Terms","Notes for Debt and Fees",null,1,{"$f":"Q6+1","v":2},{"$f":"R6+1","v":3},4,5,6,7,8,9,10,11,12,"Year 1",{"$f":"AB6+1","v":13},14,15,16,17,18,19,20,21,22,23,24,"Year 2",{"$f":"AO6+1","v":25},26,27,28,29,30,31,32,33,34,35,36,"Year 3",{"$f":"BB6+1","v":37},38,39,40,41,42,43,44,45,46,47,48,"Year 4",{"$f":"BO6+1","v":49},50,51,52,53,54,55,56,57,58,59,60,"Year 5",{"$f":"CB6+1","v":61},{"$f":"CD6+1","v":62},63,64,65,66,67,68,69,70,71,72,"Year 6",{"$f":"CO6+1","v":73},74,75,76,77,78,79,80,81,82,83,84,"Year 7",{"$f":"DB6+1","v":85},86,87,88,89,90,91,92,93,94,95,96,"Year 8",{"$f":"DO6+1","v":97},98,99,100,101,102,103,104,105,106,107,108,"Year 9",{"$f":"EB6+1","v":109},110,111,112,113,114,115,116,117,118,119,120,"Year 10",{"$f":"EO6+1","v":121},{"$f":"EQ6+1","v":122},123,124,125,126,127,128,129,130,131,132,"Year 11",{"$f":"FB6+1","v":133},134,135,136,137,138,139,140,141,142,143,144,"Year 12",{"$f":"FO6+1","v":145},146,147,148,149,150,151,152,153,154,155,156,"Year 13",{"$f":"GB6+1","v":157},158,159,160,161,162,163,164,165,166,167,168,"Year 14",{"$f":"GO6+1","v":169},170,171,172,173,174,175,176,177,178,179,180,"Year 15"]
[{"$f":"'Source of Funds'!A8","v":0},null,{"$f":"'Source of Funds'!B8","v":0},null,{"$f":"'Source of Funds'!E8","v":0},0,0,0,null,null,{"$f":"I7+J7","v":0},{"$f":"IF(G7>0,IF(N7<>\"Percentage of Cash Flow\",PMT(K7/12,G7,-E7,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>Q6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>R6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>S6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>T6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>U6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>V6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>W6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>X6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>Y6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>Z6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>AA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$7),IF($G$7>AB6-1,$M$7,0))","v":0},{"$f":"SUM(Q7:AB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AD6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AE6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AF6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AG6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AH6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AI6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AJ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AK6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AL6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AM6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AN6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$7),IF($G$7>AO6-1,$M$7,0))","v":0},{"$f":"SUM(AD7:AO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AQ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AR6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AS6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AT6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AU6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AV6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AW6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AX6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AY6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>AZ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>BA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$7),IF($G$7>BB6-1,$M$7,0))","v":0},{"$f":"SUM(AQ7:BB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BD6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BE6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BF6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BG6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BH6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BI6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BJ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BK6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BL6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BM6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BN6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$7),IF($G$7>BO6-1,$M$7,0))","v":0},{"$f":"SUM(BD7:BO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BQ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BR6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BS6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BT6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BU6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BV6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BW6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BX6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BY6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>BZ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>CA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$7),IF($G$7>CB6-1,$M$7,0))","v":0},{"$f":"SUM(BQ7:CB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CD6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CE6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CF6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CG6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CH6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CI6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CJ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CK6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CL6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CM6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CN6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$7),IF($G$7>CO6-1,$M$7,0))","v":0},{"$f":"SUM(CD7:CO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CQ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CR6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CS6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CT6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CU6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CV6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CW6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CX6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CY6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>CZ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>DA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$7),IF($G$7>DB6-1,$M$7,0))","v":0},{"$f":"SUM(CQ7:DB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DD6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DE6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DF6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DG6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DH6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DI6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DJ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DK6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DL6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DM6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DN6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$7),IF($G$7>DO6-1,$M$7,0))","v":0},{"$f":"SUM(DD7:DO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DQ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DR6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DS6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DT6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DU6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DV6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DW6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DX6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DY6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>DZ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>EA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$7),IF($G$7>EB6-1,$M$7,0))","v":0},{"$f":"SUM(DQ7:EB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>ED6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EE6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EF6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EG6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EH6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EI6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EJ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EK6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EL6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EM6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EN6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$7),IF($G$7>EO6-1,$M$7,0))","v":0},{"$f":"SUM(ED7:EO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>EQ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>ER6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>ES6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>ET6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>EU6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>EV6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>EW6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>EX6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>EY6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>EZ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>FA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$7),IF($G$7>FB6-1,$M$7,0))","v":0},{"$f":"SUM(EQ7:FB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FD6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FE6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FF6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FG6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FH6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FI6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FJ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FK6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FL6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FM6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FN6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$7),IF($G$7>FO6-1,$M$7,0))","v":0},{"$f":"SUM(FD7:FO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FQ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FR6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FS6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FT6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FU6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FV6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FW6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FX6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FY6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>FZ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>GA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$7),IF($G$7>GB6-1,$M$7,0))","v":0},{"$f":"SUM(FQ7:GB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GD6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GE6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GF6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GG6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GH6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GI6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GJ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GK6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GL6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GM6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GN6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$7),IF($G$7>GO6-1,$M$7,0))","v":0},{"$f":"SUM(GD7:GO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GQ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GR6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GS6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GT6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GU6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GV6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GW6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GX6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GY6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>GZ6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>HA6-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$7),IF($G$7>HB6-1,$M$7,0))","v":0},{"$f":"SUM(GQ7:HB7)","v":0}]
[{"$f":"'Source of Funds'!A9","v":0},null,{"$f":"'Source of Funds'!B9","v":0},null,{"$f":"'Source of Funds'!E9","v":0},0,0,0,null,null,{"$f":"I8+J8","v":0},{"$f":"IF(G8>0,IF(N8<>\"Percentage of Cash Flow\",PMT(K8/12,G8,-E8,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>Q6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>R6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>S6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>T6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>U6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>V6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>W6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>X6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>Y6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>Z6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>AA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$8),IF($G$8>AB6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AD6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AE6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AF6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AG6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AH6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AI6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AJ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AK6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AL6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AM6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AN6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$8),IF($G$8>AO6-1,$M$8,0))","v":0},{"$f":"SUM(AD8:AO8)","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AQ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AR6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AS6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AT6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AU6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AV6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AW6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AX6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AY6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>AZ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>BA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$8),IF($G$8>BB6-1,$M$8,0))","v":0},{"$f":"SUM(AQ8:BB8)","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BD6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BE6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BF6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BG6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BH6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BI6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BJ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BK6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BL6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BM6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BN6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$8),IF($G$8>BO6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BQ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BR6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BS6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BT6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BU6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BV6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BW6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BX6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BY6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>BZ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>CA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$8),IF($G$8>CB6-1,$M$8,0))","v":0},{"$f":"SUM(BQ8:CB8)","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CD6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CE6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CF6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CG6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CH6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CI6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CJ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CK6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CL6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CM6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CN6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$8),IF($G$8>CO6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CQ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CR6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CS6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CT6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CU6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CV6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CW6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CX6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CY6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>CZ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>DA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$8),IF($G$8>DB6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DD6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DE6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DF6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DG6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DH6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DI6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DJ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DK6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DL6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DM6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DN6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$8),IF($G$8>DO6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DQ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DR6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DS6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DT6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DU6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DV6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DW6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DX6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DY6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>DZ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>EA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$8),IF($G$8>EB6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>ED6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EE6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EF6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EG6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EH6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EI6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EJ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EK6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EL6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EM6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EN6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$8),IF($G$8>EO6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>EQ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>ER6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>ES6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>ET6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>EU6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>EV6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>EW6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>EX6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>EY6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>EZ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>FA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$8),IF($G$8>FB6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FD6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FE6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FF6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FG6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FH6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FI6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FJ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FK6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FL6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FM6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FN6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$8),IF($G$8>FO6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FQ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FR6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FS6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FT6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FU6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FV6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FW6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FX6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FY6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>FZ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>GA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$8),IF($G$8>GB6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GD6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GE6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GF6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GG6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GH6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GI6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GJ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GK6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GL6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GM6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GN6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$8),IF($G$8>GO6-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GQ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GR6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GS6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GT6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GU6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GV6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GW6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GX6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GY6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>GZ6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>HA6-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$8),IF($G$8>HB6-1,$M$8,0))","v":0},0]
[{"$f":"'Source of Funds'!A10","v":0},null,{"$f":"'Source of Funds'!B10","v":0},null,{"$f":"'Source of Funds'!E10","v":0},0,0,0,null,null,0,{"$f":"IF(G9>0,IF(N9<>\"Percentage of Cash Flow\",PMT(K9/12,G9,-E9,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>Q6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>R6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>S6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>T6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>U6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>V6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>W6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>X6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>Y6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>Z6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>AA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$9),IF($G$9>AB6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AD6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AE6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AF6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AG6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AH6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AI6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AJ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AK6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AL6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AM6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AN6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$9),IF($G$9>AO6-1,$M$9,0))","v":0},{"$f":"SUM(AD9:AO9)","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AQ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AR6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AS6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AT6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AU6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AV6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AW6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AX6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AY6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>AZ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>BA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$9),IF($G$9>BB6-1,$M$9,0))","v":0},{"$f":"SUM(AQ9:BB9)","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BD6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BE6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BF6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BG6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BH6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BI6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BJ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BK6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BL6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BM6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BN6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$9),IF($G$9>BO6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BQ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BR6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BS6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BT6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BU6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BV6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BW6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BX6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BY6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>BZ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>CA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$9),IF($G$9>CB6-1,$M$9,0))","v":0},{"$f":"SUM(BQ9:CB9)","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CD6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CE6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CF6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CG6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CH6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CI6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CJ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CK6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CL6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CM6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CN6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$9),IF($G$9>CO6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CQ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CR6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CS6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CT6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CU6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CV6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CW6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CX6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CY6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>CZ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>DA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$9),IF($G$9>DB6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DD6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DE6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DF6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DG6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DH6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DI6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DJ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DK6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DL6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DM6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DN6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$9),IF($G$9>DO6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DQ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DR6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DS6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DT6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DU6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DV6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DW6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DX6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DY6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>DZ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>EA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$9),IF($G$9>EB6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>ED6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EE6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EF6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EG6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EH6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EI6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EJ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EK6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EL6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EM6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EN6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$9),IF($G$9>EO6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>EQ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>ER6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>ES6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>ET6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>EU6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>EV6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>EW6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>EX6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>EY6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>EZ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>FA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$9),IF($G$9>FB6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FD6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FE6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FF6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FG6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FH6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FI6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FJ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FK6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FL6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FM6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FN6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$9),IF($G$9>FO6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FQ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FR6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FS6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FT6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FU6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FV6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FW6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FX6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FY6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>FZ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>GA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$9),IF($G$9>GB6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GD6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GE6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GF6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GG6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GH6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GI6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GJ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GK6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GL6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GM6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GN6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$9),IF($G$9>GO6-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GQ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GR6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GS6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GT6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GU6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GV6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GW6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GX6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GY6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>GZ6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>HA6-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$9),IF($G$9>HB6-1,$M$9,0))","v":0},0]
[{"$f":"'Source of Funds'!A11","v":0},null,{"$f":"'Source of Funds'!B11","v":0},null,{"$f":"'Source of Funds'!E11","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>Q6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>R6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>S6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>T6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>U6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>V6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>W6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>X6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>Y6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>Z6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>AA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$10),IF($G$10>AB6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AD6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AE6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AF6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AG6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AH6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AI6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AJ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AK6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AL6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AM6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AN6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$10),IF($G$10>AO6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AQ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AR6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AS6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AT6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AU6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AV6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AW6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AX6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AY6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>AZ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>BA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$10),IF($G$10>BB6-1,$M$10,0))","v":0},{"$f":"SUM(AQ10:BB10)","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BD6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BE6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BF6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BG6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BH6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BI6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BJ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BK6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BL6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BM6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BN6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$10),IF($G$10>BO6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BQ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BR6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BS6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BT6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BU6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BV6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BW6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BX6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BY6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>BZ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>CA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$10),IF($G$10>CB6-1,$M$10,0))","v":0},{"$f":"SUM(BQ10:CB10)","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CD6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CE6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CF6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CG6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CH6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CI6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CJ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CK6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CL6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CM6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CN6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$10),IF($G$10>CO6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CQ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CR6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CS6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CT6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CU6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CV6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CW6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CX6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CY6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>CZ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>DA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$10),IF($G$10>DB6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DD6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DE6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DF6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DG6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DH6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DI6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DJ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DK6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DL6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DM6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DN6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$10),IF($G$10>DO6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DQ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DR6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DS6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DT6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DU6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DV6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DW6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DX6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DY6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>DZ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>EA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$10),IF($G$10>EB6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>ED6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EE6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EF6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EG6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EH6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EI6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EJ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EK6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EL6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EM6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EN6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$10),IF($G$10>EO6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>EQ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>ER6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>ES6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>ET6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>EU6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>EV6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>EW6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>EX6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>EY6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>EZ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>FA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$10),IF($G$10>FB6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FD6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FE6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FF6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FG6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FH6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FI6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FJ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FK6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FL6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FM6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FN6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$10),IF($G$10>FO6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FQ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FR6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FS6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FT6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FU6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FV6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FW6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FX6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FY6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>FZ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>GA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$10),IF($G$10>GB6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GD6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GE6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GF6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GG6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GH6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GI6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GJ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GK6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GL6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GM6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GN6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$10),IF($G$10>GO6-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GQ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GR6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GS6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GT6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GU6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GV6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GW6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GX6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GY6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>GZ6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>HA6-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$10),IF($G$10>HB6-1,$M$10,0))","v":0},0]
[{"$f":"'Source of Funds'!A12","v":0},null,{"$f":"'Source of Funds'!B12","v":0},null,{"$f":"'Source of Funds'!E12","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>Q6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>R6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>S6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>T6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>U6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>V6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>W6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>X6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>Y6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>Z6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>AA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$11),IF($G$11>AB6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AD6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AE6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AF6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AG6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AH6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AI6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AJ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AK6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AL6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AM6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AN6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$11),IF($G$11>AO6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AQ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AR6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AS6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AT6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AU6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AV6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AW6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AX6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AY6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>AZ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>BA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$11),IF($G$11>BB6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BD6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BE6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BF6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BG6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BH6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BI6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BJ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BK6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BL6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BM6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BN6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$11),IF($G$11>BO6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BQ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BR6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BS6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BT6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BU6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BV6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BW6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BX6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BY6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>BZ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>CA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$11),IF($G$11>CB6-1,$M$11,0))","v":0},{"$f":"SUM(BQ11:CB11)","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CD6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CE6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CF6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CG6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CH6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CI6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CJ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CK6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CL6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CM6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CN6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$11),IF($G$11>CO6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CQ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CR6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CS6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CT6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CU6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CV6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CW6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CX6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CY6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>CZ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>DA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$11),IF($G$11>DB6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DD6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DE6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DF6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DG6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DH6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DI6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DJ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DK6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DL6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DM6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DN6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$11),IF($G$11>DO6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DQ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DR6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DS6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DT6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DU6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DV6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DW6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DX6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DY6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>DZ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>EA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$11),IF($G$11>EB6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>ED6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EE6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EF6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EG6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EH6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EI6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EJ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EK6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EL6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EM6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EN6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$11),IF($G$11>EO6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>EQ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>ER6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>ES6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>ET6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>EU6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>EV6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>EW6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>EX6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>EY6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>EZ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>FA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$11),IF($G$11>FB6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FD6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FE6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FF6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FG6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FH6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FI6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FJ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FK6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FL6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FM6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FN6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$11),IF($G$11>FO6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FQ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FR6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FS6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FT6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FU6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FV6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FW6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FX6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FY6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>FZ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>GA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$11),IF($G$11>GB6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GD6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GE6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GF6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GG6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GH6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GI6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GJ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GK6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GL6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GM6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GN6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$11),IF($G$11>GO6-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GQ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GR6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GS6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GT6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GU6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GV6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GW6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GX6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GY6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>GZ6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>HA6-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$11),IF($G$11>HB6-1,$M$11,0))","v":0},0]
[{"$f":"'Source of Funds'!A13","v":0},null,{"$f":"'Source of Funds'!B13","v":0},null,{"$f":"'Source of Funds'!E13","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>Q6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>R6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>S6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>T6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>U6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>V6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>W6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>X6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>Y6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>Z6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>AA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$12),IF($G$12>AB6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AD6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AE6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AF6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AG6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AH6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AI6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AJ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AK6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AL6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AM6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AN6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$12),IF($G$12>AO6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AQ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AR6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AS6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AT6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AU6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AV6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AW6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AX6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AY6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>AZ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>BA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$12),IF($G$12>BB6-1,$M$12,0))","v":0},{"$f":"SUM(AQ12:BB12)","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BD6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BE6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BF6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BG6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BH6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BI6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BJ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BK6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BL6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BM6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BN6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$12),IF($G$12>BO6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BQ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BR6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BS6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BT6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BU6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BV6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BW6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BX6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BY6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>BZ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>CA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$12),IF($G$12>CB6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CD6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CE6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CF6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CG6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CH6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CI6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CJ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CK6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CL6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CM6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CN6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$12),IF($G$12>CO6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CQ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CR6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CS6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CT6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CU6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CV6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CW6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CX6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CY6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>CZ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>DA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$12),IF($G$12>DB6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DD6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DE6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DF6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DG6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DH6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DI6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DJ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DK6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DL6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DM6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DN6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$12),IF($G$12>DO6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DQ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DR6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DS6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DT6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DU6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DV6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DW6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DX6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DY6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>DZ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>EA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$12),IF($G$12>EB6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>ED6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EE6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EF6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EG6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EH6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EI6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EJ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EK6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EL6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EM6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EN6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$12),IF($G$12>EO6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>EQ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>ER6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>ES6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>ET6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>EU6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>EV6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>EW6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>EX6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>EY6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>EZ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>FA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$12),IF($G$12>FB6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FD6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FE6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FF6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FG6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FH6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FI6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FJ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FK6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FL6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FM6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FN6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$12),IF($G$12>FO6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FQ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FR6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FS6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FT6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FU6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FV6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FW6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FX6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FY6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>FZ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>GA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$12),IF($G$12>GB6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GD6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GE6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GF6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GG6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GH6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GI6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GJ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GK6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GL6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GM6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GN6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$12),IF($G$12>GO6-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GQ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GR6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GS6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GT6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GU6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GV6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GW6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GX6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GY6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>GZ6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>HA6-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$12),IF($G$12>HB6-1,$M$12,0))","v":0},0]
[{"$f":"'Source of Funds'!A14","v":0},null,{"$f":"'Source of Funds'!B14","v":0},null,{"$f":"'Source of Funds'!E14","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>Q6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>R6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>S6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>T6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>U6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>V6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>W6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>X6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>Y6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>Z6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>AA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$13),IF($G$13>AB6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AD6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AE6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AF6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AG6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AH6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AI6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AJ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AK6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AL6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AM6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AN6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$13),IF($G$13>AO6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AQ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AR6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AS6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AT6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AU6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AV6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AW6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AX6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AY6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>AZ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>BA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$13),IF($G$13>BB6-1,$M$13,0))","v":0},{"$f":"SUM(AQ13:BB13)","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BD6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BE6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BF6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BG6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BH6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BI6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BJ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BK6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BL6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BM6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BN6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$13),IF($G$13>BO6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BQ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BR6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BS6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BT6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BU6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BV6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BW6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BX6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BY6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>BZ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>CA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$13),IF($G$13>CB6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CD6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CE6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CF6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CG6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CH6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CI6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CJ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CK6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CL6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CM6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CN6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$13),IF($G$13>CO6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CQ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CR6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CS6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CT6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CU6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CV6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CW6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CX6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CY6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>CZ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>DA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$13),IF($G$13>DB6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DD6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DE6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DF6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DG6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DH6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DI6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DJ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DK6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DL6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DM6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DN6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$13),IF($G$13>DO6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DQ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DR6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DS6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DT6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DU6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DV6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DW6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DX6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DY6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>DZ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>EA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$13),IF($G$13>EB6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>ED6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EE6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EF6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EG6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EH6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EI6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EJ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EK6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EL6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EM6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EN6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$13),IF($G$13>EO6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>EQ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>ER6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>ES6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>ET6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>EU6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>EV6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>EW6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>EX6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>EY6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>EZ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>FA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$13),IF($G$13>FB6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FD6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FE6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FF6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FG6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FH6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FI6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FJ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FK6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FL6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FM6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FN6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$13),IF($G$13>FO6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FQ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FR6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FS6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FT6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FU6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FV6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FW6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FX6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FY6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>FZ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>GA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$13),IF($G$13>GB6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GD6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GE6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GF6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GG6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GH6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GI6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GJ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GK6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GL6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GM6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GN6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$13),IF($G$13>GO6-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GQ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GR6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GS6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GT6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GU6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GV6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GW6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GX6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GY6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>GZ6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>HA6-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$13),IF($G$13>HB6-1,$M$13,0))","v":0},0]
[{"$f":"'Source of Funds'!A15","v":0},null,{"$f":"'Source of Funds'!B15","v":0},null,{"$f":"'Source of Funds'!E15","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>Q6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>R6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>S6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>T6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>U6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>V6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>W6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>X6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>Y6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>Z6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>AA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$14),IF($G$14>AB6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AD6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AE6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AF6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AG6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AH6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AI6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AJ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AK6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AL6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AM6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AN6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$14),IF($G$14>AO6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AQ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AR6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AS6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AT6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AU6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AV6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AW6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AX6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AY6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>AZ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>BA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$14),IF($G$14>BB6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BD6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BE6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BF6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BG6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BH6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BI6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BJ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BK6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BL6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BM6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BN6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$14),IF($G$14>BO6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BQ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BR6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BS6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BT6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BU6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BV6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BW6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BX6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BY6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>BZ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>CA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$14),IF($G$14>CB6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CD6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CE6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CF6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CG6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CH6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CI6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CJ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CK6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CL6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CM6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CN6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$14),IF($G$14>CO6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CQ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CR6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CS6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CT6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CU6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CV6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CW6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CX6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CY6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>CZ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>DA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$14),IF($G$14>DB6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DD6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DE6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DF6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DG6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DH6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DI6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DJ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DK6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DL6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DM6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DN6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$14),IF($G$14>DO6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DQ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DR6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DS6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DT6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DU6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DV6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DW6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DX6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DY6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>DZ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>EA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$14),IF($G$14>EB6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>ED6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EE6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EF6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EG6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EH6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EI6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EJ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EK6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EL6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EM6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EN6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$14),IF($G$14>EO6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>EQ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>ER6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>ES6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>ET6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>EU6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>EV6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>EW6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>EX6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>EY6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>EZ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>FA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$14),IF($G$14>FB6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FD6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FE6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FF6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FG6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FH6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FI6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FJ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FK6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FL6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FM6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FN6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$14),IF($G$14>FO6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FQ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FR6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FS6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FT6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FU6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FV6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FW6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FX6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FY6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>FZ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>GA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$14),IF($G$14>GB6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GD6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GE6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GF6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GG6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GH6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GI6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GJ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GK6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GL6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GM6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GN6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$14),IF($G$14>GO6-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GQ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GR6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GS6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GT6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GU6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GV6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GW6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GX6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GY6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>GZ6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>HA6-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$14),IF($G$14>HB6-1,$M$14,0))","v":0},0]
[{"$f":"'Source of Funds'!A16","v":0},null,{"$f":"'Source of Funds'!B16","v":0},null,{"$f":"'Source of Funds'!E16","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>Q6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>R6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>S6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>T6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>U6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>V6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>W6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>X6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>Y6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>Z6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>AA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$15),IF($G$15>AB6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AD6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AE6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AF6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AG6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AH6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AI6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AJ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AK6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AL6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AM6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AN6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$15),IF($G$15>AO6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AQ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AR6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AS6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AT6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AU6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AV6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AW6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AX6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AY6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>AZ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>BA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$15),IF($G$15>BB6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BD6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BE6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BF6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BG6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BH6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BI6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BJ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BK6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BL6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BM6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BN6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$15),IF($G$15>BO6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BQ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BR6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BS6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BT6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BU6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BV6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BW6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BX6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BY6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>BZ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>CA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$15),IF($G$15>CB6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CD6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CE6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CF6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CG6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CH6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CI6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CJ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CK6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CL6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CM6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CN6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$15),IF($G$15>CO6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CQ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CR6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CS6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CT6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CU6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CV6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CW6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CX6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CY6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>CZ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>DA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$15),IF($G$15>DB6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DD6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DE6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DF6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DG6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DH6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DI6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DJ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DK6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DL6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DM6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DN6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$15),IF($G$15>DO6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DQ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DR6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DS6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DT6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DU6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DV6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DW6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DX6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DY6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>DZ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>EA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$15),IF($G$15>EB6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>ED6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EE6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EF6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EG6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EH6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EI6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EJ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EK6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EL6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EM6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EN6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$15),IF($G$15>EO6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>EQ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>ER6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>ES6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>ET6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>EU6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>EV6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>EW6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>EX6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>EY6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>EZ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>FA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$15),IF($G$15>FB6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FD6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FE6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FF6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FG6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FH6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FI6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FJ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FK6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FL6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FM6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FN6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$15),IF($G$15>FO6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FQ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FR6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FS6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FT6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FU6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FV6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FW6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FX6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FY6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>FZ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>GA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$15),IF($G$15>GB6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GD6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GE6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GF6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GG6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GH6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GI6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GJ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GK6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GL6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GM6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GN6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$15),IF($G$15>GO6-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GQ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GR6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GS6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GT6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GU6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GV6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GW6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GX6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GY6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>GZ6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>HA6-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$15),IF($G$15>HB6-1,$M$15,0))","v":0},0]
[{"$f":"'Source of Funds'!A17","v":0},null,{"$f":"'Source of Funds'!B17","v":0},null,{"$f":"'Source of Funds'!E17","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>Q6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>R6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>S6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>T6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>U6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>V6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>W6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>X6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>Y6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>Z6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>AA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$16),IF($G$16>AB6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AD6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AE6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AF6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AG6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AH6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AI6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AJ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AK6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AL6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AM6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AN6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$16),IF($G$16>AO6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AQ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AR6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AS6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AT6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AU6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AV6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AW6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AX6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AY6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>AZ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>BA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$16),IF($G$16>BB6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BD6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BE6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BF6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BG6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BH6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BI6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BJ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BK6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BL6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BM6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BN6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$16),IF($G$16>BO6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BQ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BR6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BS6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BT6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BU6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BV6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BW6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BX6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BY6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>BZ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>CA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$16),IF($G$16>CB6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CD6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CE6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CF6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CG6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CH6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CI6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CJ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CK6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CL6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CM6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CN6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$16),IF($G$16>CO6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CQ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CR6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CS6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CT6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CU6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CV6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CW6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CX6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CY6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>CZ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>DA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$16),IF($G$16>DB6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DD6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DE6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DF6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DG6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DH6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DI6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DJ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DK6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DL6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DM6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DN6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$16),IF($G$16>DO6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DQ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DR6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DS6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DT6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DU6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DV6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DW6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DX6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DY6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>DZ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>EA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$16),IF($G$16>EB6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>ED6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EE6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EF6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EG6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EH6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EI6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EJ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EK6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EL6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EM6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EN6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$16),IF($G$16>EO6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>EQ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>ER6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>ES6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>ET6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>EU6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>EV6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>EW6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>EX6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>EY6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>EZ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>FA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$16),IF($G$16>FB6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FD6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FE6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FF6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FG6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FH6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FI6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FJ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FK6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FL6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FM6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FN6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$16),IF($G$16>FO6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FQ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FR6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FS6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FT6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FU6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FV6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FW6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FX6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FY6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>FZ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>GA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$16),IF($G$16>GB6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GD6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GE6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GF6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GG6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GH6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GI6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GJ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GK6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GL6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GM6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GN6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$16),IF($G$16>GO6-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GQ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GR6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GS6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GT6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GU6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GV6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GW6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GX6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GY6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>GZ6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>HA6-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$16),IF($G$16>HB6-1,$M$16,0))","v":0},0]
[{"$f":"'Source of Funds'!A18","v":0},null,{"$f":"'Source of Funds'!B18","v":0},null,{"$f":"'Source of Funds'!E18","v":0},0,0,0,null,null,0,0,null,null,null,null,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>Q6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>R6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>S6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>T6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>U6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>V6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>W6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>X6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>Y6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>Z6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>AA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$17),IF($G$17>AB6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AD6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AE6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AF6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AG6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AH6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AI6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AJ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AK6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AL6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AM6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AN6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$17),IF($G$17>AO6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AQ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AR6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AS6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AT6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AU6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AV6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AW6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AX6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AY6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>AZ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>BA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$17),IF($G$17>BB6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BD6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BE6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BF6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BG6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BH6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BI6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BJ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BK6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BL6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BM6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BN6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$17),IF($G$17>BO6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BQ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BR6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BS6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BT6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BU6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BV6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BW6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BX6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BY6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>BZ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>CA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$17),IF($G$17>CB6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CD6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CE6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CF6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CG6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CH6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CI6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CJ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CK6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CL6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CM6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CN6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$17),IF($G$17>CO6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CQ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CR6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CS6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CT6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CU6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CV6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CW6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CX6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CY6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>CZ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>DA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$17),IF($G$17>DB6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DD6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DE6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DF6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DG6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DH6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DI6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DJ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DK6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DL6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DM6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DN6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$17),IF($G$17>DO6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DQ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DR6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DS6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DT6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DU6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DV6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DW6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DX6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DY6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>DZ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>EA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$17),IF($G$17>EB6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>ED6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EE6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EF6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EG6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EH6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EI6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EJ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EK6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EL6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EM6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EN6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$17),IF($G$17>EO6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>EQ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>ER6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>ES6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>ET6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>EU6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>EV6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>EW6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>EX6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>EY6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>EZ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>FA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$17),IF($G$17>FB6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FD6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FE6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FF6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FG6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FH6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FI6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FJ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FK6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FL6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FM6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FN6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$17),IF($G$17>FO6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FQ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FR6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FS6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FT6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FU6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FV6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FW6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FX6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FY6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>FZ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>GA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$17),IF($G$17>GB6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GD6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GE6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GF6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GG6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GH6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GI6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GJ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GK6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GL6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GM6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GN6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$17),IF($G$17>GO6-1,$M$17,0))","v":0},0,{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GQ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GR6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GS6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GT6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GU6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GV6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GW6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GX6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GY6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>GZ6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>HA6-1,$M$17,0))","v":0},{"$f":"IF($N$17=\"Percentage of Cash Flow\",IF($G$17>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$17),IF($G$17>HB6-1,$M$17,0))","v":0},0]
[{"$f":"'Source of Funds'!A19","v":0},null,{"$f":"'Source of Funds'!B19","v":0},null,{"$f":"'Source of Funds'!E19","v":0},0,0,0,null,null,0,{"$f":"IF(G18>0,IF(N18<>\"Percentage of Cash Flow\",PMT(K18/12,G18,-E18,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>Q6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>R6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>S6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>T6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>U6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>V6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>W6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>X6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>Y6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>Z6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>AA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$18),IF($G$18>AB6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AD6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AE6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AF6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AG6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AH6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AI6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AJ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AK6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AL6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AM6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AN6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$18),IF($G$18>AO6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AQ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AR6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AS6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AT6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AU6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AV6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AW6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AX6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AY6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>AZ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>BA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$18),IF($G$18>BB6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BD6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BE6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BF6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BG6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BH6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BI6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BJ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BK6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BL6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BM6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BN6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$18),IF($G$18>BO6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BQ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BR6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BS6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BT6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BU6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BV6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BW6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BX6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BY6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>BZ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>CA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$18),IF($G$18>CB6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CD6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CE6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CF6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CG6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CH6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CI6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CJ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CK6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CL6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CM6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CN6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$18),IF($G$18>CO6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CQ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CR6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CS6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CT6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CU6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CV6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CW6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CX6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CY6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>CZ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>DA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$18),IF($G$18>DB6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DD6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DE6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DF6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DG6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DH6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DI6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DJ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DK6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DL6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DM6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DN6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$18),IF($G$18>DO6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DQ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DR6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DS6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DT6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DU6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DV6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DW6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DX6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DY6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>DZ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>EA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$18),IF($G$18>EB6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>ED6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EE6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EF6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EG6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EH6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EI6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EJ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EK6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EL6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EM6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EN6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$18),IF($G$18>EO6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>EQ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>ER6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>ES6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>ET6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>EU6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>EV6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>EW6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>EX6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>EY6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>EZ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>FA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$18),IF($G$18>FB6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FD6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FE6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FF6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FG6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FH6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FI6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FJ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FK6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FL6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FM6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FN6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$18),IF($G$18>FO6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FQ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FR6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FS6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FT6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FU6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FV6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FW6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FX6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FY6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>FZ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>GA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$18),IF($G$18>GB6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GD6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GE6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GF6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GG6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GH6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GI6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GJ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GK6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GL6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GM6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GN6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$18),IF($G$18>GO6-1,$M$18,0))","v":0},0,{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GQ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GR6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GS6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GT6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GU6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GV6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GW6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GX6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GY6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>GZ6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>HA6-1,$M$18,0))","v":0},{"$f":"IF($N$18=\"Percentage of Cash Flow\",IF($G$18>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$18),IF($G$18>HB6-1,$M$18,0))","v":0},0]
["Sub-Total",null,null,null,{"$f":"SUM(E7:E18)","v":0},{"$f":"SUM(F7:F18)","v":0}]
["Affordable Housing Program",null,null,null,{"$f":"'Dev Budget'!B47","v":0},{"$f":"'Dev Budget'!D28-F19","v":0}]
["TOTAL",null,null,null,{"$f":"SUM(E19:E20)","v":0}]
["PRE-EXISTING DEBT\nPlease provide loan documentation to evidence loan terms, principal and interest payments. Place documentation in the Financial Narrative folder."]
["Funding Source Type",null,"Program or Funder Name",null,"Permanent Amount",null,"Amortization Period \n(in months)","Term Length (in months)","Interest Rate","Servicing Fee / Agency Fee / Charges / Etc.","Effective Interest Rate /  Percentage of Cash Flow","Monthly Debt Service ","Monthly Debt Service","Repayment Terms","Notes for Debt and Fees"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I24:J24)","v":0},{"$f":"IF(G24>0,IF(N24<>\"Percentage of Cash Flow\",PMT(K24/12,G24,-E24,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>Q6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>R6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>S6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>T6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>U6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>V6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>W6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>X6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>Y6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>Z6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>AA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$24),IF($G$24>AB6-1,$M$24,0))","v":0},{"$f":"SUM(Q24:AB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AD6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AE6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AF6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AG6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AH6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AI6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AJ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AK6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AL6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AM6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AN6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$24),IF($G$24>AO6-1,$M$24,0))","v":0},{"$f":"SUM(AD24:AO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AQ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AR6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AS6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AT6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AU6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AV6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AW6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AX6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AY6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>AZ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>BA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$24),IF($G$24>BB6-1,$M$24,0))","v":0},{"$f":"SUM(AQ24:BB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BD6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BE6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BF6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BG6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BH6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BI6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BJ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BK6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BL6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BM6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BN6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$24),IF($G$24>BO6-1,$M$24,0))","v":0},{"$f":"SUM(BD24:BO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BQ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BR6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BS6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BT6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BU6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BV6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BW6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BX6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BY6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>BZ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>CA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$24),IF($G$24>CB6-1,$M$24,0))","v":0},{"$f":"SUM(BQ24:CB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CD6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CE6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CF6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CG6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CH6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CI6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CJ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CK6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CL6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CM6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CN6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$24),IF($G$24>CO6-1,$M$24,0))","v":0},{"$f":"SUM(CD24:CO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CQ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CR6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CS6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CT6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CU6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CV6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CW6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CX6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CY6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>CZ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>DA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$24),IF($G$24>DB6-1,$M$24,0))","v":0},{"$f":"SUM(CQ24:DB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DD6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DE6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DF6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DG6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DH6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DI6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DJ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DK6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DL6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DM6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DN6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$24),IF($G$24>DO6-1,$M$24,0))","v":0},{"$f":"SUM(DD24:DO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DQ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DR6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DS6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DT6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DU6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DV6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DW6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DX6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DY6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>DZ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>EA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$24),IF($G$24>EB6-1,$M$24,0))","v":0},{"$f":"SUM(DQ24:EB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>ED6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EE6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EF6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EG6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EH6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EI6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EJ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EK6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EL6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EM6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EN6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$24),IF($G$24>EO6-1,$M$24,0))","v":0},{"$f":"SUM(ED24:EO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>EQ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>ER6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>ES6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>ET6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>EU6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>EV6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>EW6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>EX6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>EY6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>EZ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>FA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$24),IF($G$24>FB6-1,$M$24,0))","v":0},{"$f":"SUM(EQ24:FB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FD6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FE6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FF6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FG6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FH6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FI6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FJ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FK6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FL6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FM6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FN6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$24),IF($G$24>FO6-1,$M$24,0))","v":0},{"$f":"SUM(FD24:FO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FQ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FR6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FS6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FT6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FU6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FV6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FW6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FX6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FY6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>FZ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>GA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$24),IF($G$24>GB6-1,$M$24,0))","v":0},{"$f":"SUM(FQ24:GB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GD6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GE6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GF6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GG6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GH6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GI6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GJ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GK6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GL6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GM6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GN6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$24),IF($G$24>GO6-1,$M$24,0))","v":0},{"$f":"SUM(GD24:GO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GQ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GR6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GS6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GT6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GU6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GV6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GW6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GX6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GY6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>GZ6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>HA6-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$24),IF($G$24>HB6-1,$M$24,0))","v":0},{"$f":"SUM(GQ24:HB24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I25:J25)","v":0},{"$f":"IF(G25>0,IF(N25<>\"Percentage of Cash Flow\",PMT(K25/12,G25,-E25,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>Q6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>R6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>S6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>T6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>U6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>V6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>W6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>X6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>Y6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>Z6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>AA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$25),IF($G$25>AB6-1,$M$25,0))","v":0},{"$f":"SUM(Q25:AB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AD6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AE6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AF6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AG6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AH6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AI6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AJ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AK6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AL6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AM6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AN6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$25),IF($G$25>AO6-1,$M$25,0))","v":0},{"$f":"SUM(AD25:AO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AQ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AR6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AS6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AT6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AU6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AV6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AW6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AX6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AY6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>AZ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>BA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$25),IF($G$25>BB6-1,$M$25,0))","v":0},{"$f":"SUM(AQ25:BB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BD6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BE6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BF6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BG6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BH6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BI6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BJ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BK6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BL6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BM6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BN6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$25),IF($G$25>BO6-1,$M$25,0))","v":0},{"$f":"SUM(BD25:BO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BQ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BR6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BS6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BT6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BU6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BV6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BW6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BX6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BY6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>BZ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>CA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$25),IF($G$25>CB6-1,$M$25,0))","v":0},{"$f":"SUM(BQ25:CB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CD6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CE6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CF6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CG6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CH6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CI6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CJ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CK6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CL6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CM6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CN6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$25),IF($G$25>CO6-1,$M$25,0))","v":0},{"$f":"SUM(CD25:CO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CQ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CR6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CS6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CT6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CU6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CV6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CW6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CX6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CY6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>CZ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>DA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$25),IF($G$25>DB6-1,$M$25,0))","v":0},{"$f":"SUM(CQ25:DB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DD6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DE6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DF6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DG6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DH6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DI6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DJ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DK6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DL6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DM6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DN6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$25),IF($G$25>DO6-1,$M$25,0))","v":0},{"$f":"SUM(DD25:DO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DQ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DR6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DS6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DT6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DU6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DV6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DW6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DX6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DY6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>DZ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>EA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$25),IF($G$25>EB6-1,$M$25,0))","v":0},{"$f":"SUM(DQ25:EB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>ED6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EE6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EF6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EG6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EH6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EI6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EJ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EK6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EL6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EM6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EN6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$25),IF($G$25>EO6-1,$M$25,0))","v":0},{"$f":"SUM(ED25:EO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>EQ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>ER6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>ES6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>ET6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>EU6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>EV6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>EW6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>EX6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>EY6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>EZ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>FA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$25),IF($G$25>FB6-1,$M$25,0))","v":0},{"$f":"SUM(EQ25:FB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FD6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FE6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FF6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FG6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FH6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FI6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FJ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FK6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FL6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FM6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FN6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$25),IF($G$25>FO6-1,$M$25,0))","v":0},{"$f":"SUM(FD25:FO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FQ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FR6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FS6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FT6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FU6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FV6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FW6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FX6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FY6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>FZ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>GA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$25),IF($G$25>GB6-1,$M$25,0))","v":0},{"$f":"SUM(FQ25:GB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GD6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GE6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GF6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GG6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GH6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GI6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GJ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GK6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GL6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GM6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GN6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$25),IF($G$25>GO6-1,$M$25,0))","v":0},{"$f":"SUM(GD25:GO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GQ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GR6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GS6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GT6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GU6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GV6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GW6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GX6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GY6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>GZ6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>HA6-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$25),IF($G$25>HB6-1,$M$25,0))","v":0},{"$f":"SUM(GQ25:HB25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I26:J26)","v":0},{"$f":"IF(G26>0,IF(N26<>\"Percentage of Cash Flow\",PMT(K26/12,G26,-E26,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>Q6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>R6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>S6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>T6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>U6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>V6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>W6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>X6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>Y6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>Z6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>AA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$26),IF($G$26>AB6-1,$M$26,0))","v":0},{"$f":"SUM(Q26:AB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AD6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AE6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AF6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AG6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AH6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AI6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AJ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AK6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AL6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AM6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AN6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$26),IF($G$26>AO6-1,$M$26,0))","v":0},{"$f":"SUM(AD26:AO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AQ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AR6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AS6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AT6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AU6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AV6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AW6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AX6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AY6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>AZ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>BA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$26),IF($G$26>BB6-1,$M$26,0))","v":0},{"$f":"SUM(AQ26:BB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BD6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BE6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BF6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BG6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BH6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BI6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BJ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BK6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BL6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BM6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BN6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$26),IF($G$26>BO6-1,$M$26,0))","v":0},{"$f":"SUM(BD26:BO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BQ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BR6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BS6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BT6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BU6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BV6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BW6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BX6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BY6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>BZ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>CA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$26),IF($G$26>CB6-1,$M$26,0))","v":0},{"$f":"SUM(BQ26:CB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CD6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CE6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CF6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CG6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CH6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CI6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CJ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CK6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CL6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CM6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CN6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$26),IF($G$26>CO6-1,$M$26,0))","v":0},{"$f":"SUM(CD26:CO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CQ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CR6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CS6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CT6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CU6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CV6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CW6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CX6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CY6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>CZ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>DA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$26),IF($G$26>DB6-1,$M$26,0))","v":0},{"$f":"SUM(CQ26:DB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DD6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DE6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DF6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DG6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DH6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DI6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DJ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DK6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DL6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DM6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DN6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$26),IF($G$26>DO6-1,$M$26,0))","v":0},{"$f":"SUM(DD26:DO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DQ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DR6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DS6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DT6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DU6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DV6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DW6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DX6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DY6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>DZ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>EA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$26),IF($G$26>EB6-1,$M$26,0))","v":0},{"$f":"SUM(DQ26:EB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>ED6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EE6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EF6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EG6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EH6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EI6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EJ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EK6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EL6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EM6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EN6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$26),IF($G$26>EO6-1,$M$26,0))","v":0},{"$f":"SUM(ED26:EO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>EQ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>ER6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>ES6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>ET6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>EU6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>EV6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>EW6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>EX6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>EY6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>EZ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>FA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$26),IF($G$26>FB6-1,$M$26,0))","v":0},{"$f":"SUM(EQ26:FB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FD6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FE6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FF6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FG6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FH6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FI6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FJ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FK6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FL6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FM6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FN6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$26),IF($G$26>FO6-1,$M$26,0))","v":0},{"$f":"SUM(FD26:FO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FQ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FR6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FS6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FT6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FU6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FV6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FW6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FX6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FY6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>FZ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>GA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$26),IF($G$26>GB6-1,$M$26,0))","v":0},{"$f":"SUM(FQ26:GB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GD6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GE6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GF6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GG6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GH6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GI6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GJ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GK6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GL6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GM6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GN6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$26),IF($G$26>GO6-1,$M$26,0))","v":0},{"$f":"SUM(GD26:GO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GQ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GR6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GS6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GT6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GU6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GV6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GW6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GX6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GY6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>GZ6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>HA6-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$26),IF($G$26>HB6-1,$M$26,0))","v":0},{"$f":"SUM(GQ26:HB26)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I27:J27)","v":0},{"$f":"IF(G27>0,IF(N27<>\"Percentage of Cash Flow\",PMT(K27/12,G27,-E27,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>Q6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>R6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>S6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>T6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>U6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>V6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>W6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>X6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>Y6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>Z6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>AA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$27),IF($G$27>AB6-1,$M$27,0))","v":0},{"$f":"SUM(Q27:AB27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AD6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AE6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AF6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AG6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AH6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AI6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AJ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AK6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AL6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AM6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AN6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$27),IF($G$27>AO6-1,$M$27,0))","v":0},{"$f":"SUM(AD27:AO27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AQ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AR6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AS6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AT6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AU6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AV6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AW6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AX6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AY6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>AZ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>BA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$27),IF($G$27>BB6-1,$M$27,0))","v":0},{"$f":"SUM(AQ27:BB27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BD6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BE6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BF6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BG6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BH6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BI6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BJ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BK6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BL6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BM6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BN6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$27),IF($G$27>BO6-1,$M$27,0))","v":0},{"$f":"SUM(BD27:BO27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BQ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BR6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BS6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BT6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BU6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BV6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BW6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BX6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BY6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>BZ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>CA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$27),IF($G$27>CB6-1,$M$27,0))","v":0},{"$f":"SUM(BQ27:CB27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CD6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CE6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CF6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CG6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CH6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CI6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CJ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CK6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CL6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CM6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CN6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$27),IF($G$27>CO6-1,$M$27,0))","v":0},{"$f":"SUM(CD27:CO27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CQ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CR6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CS6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CT6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CU6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CV6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CW6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CX6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CY6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>CZ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>DA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$27),IF($G$27>DB6-1,$M$27,0))","v":0},{"$f":"SUM(CQ27:DB27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DD6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DE6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DF6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DG6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DH6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DI6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DJ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DK6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DL6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DM6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DN6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$27),IF($G$27>DO6-1,$M$27,0))","v":0},{"$f":"SUM(DD27:DO27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DQ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DR6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DS6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DT6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DU6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DV6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DW6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DX6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DY6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>DZ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>EA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$27),IF($G$27>EB6-1,$M$27,0))","v":0},{"$f":"SUM(DQ27:EB27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>ED6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EE6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EF6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EG6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EH6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EI6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EJ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EK6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EL6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EM6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EN6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$27),IF($G$27>EO6-1,$M$27,0))","v":0},{"$f":"SUM(ED27:EO27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>EQ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>ER6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>ES6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>ET6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>EU6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>EV6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>EW6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>EX6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>EY6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>EZ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>FA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$27),IF($G$27>FB6-1,$M$27,0))","v":0},{"$f":"SUM(EQ27:FB27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FD6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FE6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FF6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FG6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FH6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FI6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FJ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FK6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FL6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FM6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FN6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$27),IF($G$27>FO6-1,$M$27,0))","v":0},{"$f":"SUM(FD27:FO27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FQ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FR6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FS6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FT6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FU6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FV6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FW6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FX6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FY6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>FZ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>GA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$27),IF($G$27>GB6-1,$M$27,0))","v":0},{"$f":"SUM(FQ27:GB27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GD6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GE6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GF6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GG6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GH6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GI6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GJ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GK6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GL6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GM6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GN6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$27),IF($G$27>GO6-1,$M$27,0))","v":0},{"$f":"SUM(GD27:GO27)","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GQ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GR6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GS6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GT6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GU6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GV6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GW6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GX6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GY6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>GZ6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>HA6-1,$M$27,0))","v":0},{"$f":"IF($N$27=\"Percentage of Cash Flow\",IF($G$27>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$27),IF($G$27>HB6-1,$M$27,0))","v":0},{"$f":"SUM(GQ27:HB27)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I28:J28)","v":0},{"$f":"IF(G28>0,IF(N28<>\"Percentage of Cash Flow\",PMT(K28/12,G28,-E28,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>Q6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>Q6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>R6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>R6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>S6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>S6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>T6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>T6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>U6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>U6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>V6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>V6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>W6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>W6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>X6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>X6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>Y6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>Y6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>Z6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>Z6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AA6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>AA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AB6-1,(('Pro Forma (Res.)'!$E$62-'Pro Forma (Res.)'!$E$64)/12)*'Debt Service'!$K$28),IF($G$28>AB6-1,$M$28,0))","v":0},{"$f":"SUM(Q28:AB28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AD6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AD6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AE6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AE6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AF6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AF6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AG6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AG6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AH6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AH6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AI6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AI6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AJ6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AJ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AK6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AK6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AL6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AL6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AM6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AM6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AN6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AN6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AO6-1,(('Pro Forma (Res.)'!$F$62-'Pro Forma (Res.)'!$F$64)/12)*'Debt Service'!$K$28),IF($G$28>AO6-1,$M$28,0))","v":0},{"$f":"SUM(AD28:AO28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AQ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AQ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AR6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AR6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AS6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AS6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AT6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AT6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AU6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AU6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AV6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AV6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AW6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AW6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AX6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AX6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AY6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AY6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>AZ6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>AZ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BA6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>BA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BB6-1,(('Pro Forma (Res.)'!$G$62-'Pro Forma (Res.)'!$G$64)/12)*'Debt Service'!$K$28),IF($G$28>BB6-1,$M$28,0))","v":0},{"$f":"SUM(AQ28:BB28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BD6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BD6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BE6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BE6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BF6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BF6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BG6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BG6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BH6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BH6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BI6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BI6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BJ6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BJ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BK6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BK6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BL6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BL6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BM6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BM6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BN6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BN6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BO6-1,(('Pro Forma (Res.)'!$H$62-'Pro Forma (Res.)'!$H$64)/12)*'Debt Service'!$K$28),IF($G$28>BO6-1,$M$28,0))","v":0},{"$f":"SUM(BD28:BO28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BQ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BQ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BR6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BR6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BS6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BS6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BT6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BT6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BU6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BU6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BV6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BV6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BW6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BW6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BX6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BX6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BY6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BY6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>BZ6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>BZ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CA6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>CA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CB6-1,(('Pro Forma (Res.)'!$I$62-'Pro Forma (Res.)'!$I$64)/12)*'Debt Service'!$K$28),IF($G$28>CB6-1,$M$28,0))","v":0},{"$f":"SUM(BQ28:CB28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CD6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CD6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CE6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CE6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CF6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CF6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CG6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CG6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CH6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CH6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CI6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CI6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CJ6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CJ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CK6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CK6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CL6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CL6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CM6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CM6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CN6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CN6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CO6-1,(('Pro Forma (Res.)'!$J$62-'Pro Forma (Res.)'!$J$64)/12)*'Debt Service'!$K$28),IF($G$28>CO6-1,$M$28,0))","v":0},{"$f":"SUM(CD28:CO28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CQ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CQ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CR6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CR6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CS6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CS6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CT6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CT6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CU6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CU6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CV6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CV6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CW6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CW6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CX6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CX6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CY6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CY6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>CZ6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>CZ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DA6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>DA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DB6-1,(('Pro Forma (Res.)'!$K$62-'Pro Forma (Res.)'!$K$64)/12)*'Debt Service'!$K$28),IF($G$28>DB6-1,$M$28,0))","v":0},{"$f":"SUM(CQ28:DB28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DD6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DD6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DE6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DE6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DF6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DF6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DG6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DG6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DH6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DH6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DI6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DI6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DJ6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DJ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DK6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DK6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DL6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DL6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DM6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DM6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DN6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DN6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DO6-1,(('Pro Forma (Res.)'!$L$62-'Pro Forma (Res.)'!$L$64)/12)*'Debt Service'!$K$28),IF($G$28>DO6-1,$M$28,0))","v":0},{"$f":"SUM(DD28:DO28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DQ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DQ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DR6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DR6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DS6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DS6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DT6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DT6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DU6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DU6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DV6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DV6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DW6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DW6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DX6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DX6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DY6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DY6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>DZ6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>DZ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EA6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>EA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EB6-1,(('Pro Forma (Res.)'!$M$62-'Pro Forma (Res.)'!$M$64)/12)*'Debt Service'!$K$28),IF($G$28>EB6-1,$M$28,0))","v":0},{"$f":"SUM(DQ28:EB28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>ED6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>ED6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EE6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EE6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EF6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EF6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EG6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EG6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EH6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EH6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EI6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EI6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EJ6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EJ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EK6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EK6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EL6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EL6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EM6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EM6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EN6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EN6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EO6-1,(('Pro Forma (Res.)'!$N$62-'Pro Forma (Res.)'!$N$64)/12)*'Debt Service'!$K$28),IF($G$28>EO6-1,$M$28,0))","v":0},{"$f":"SUM(ED28:EO28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EQ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>EQ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>ER6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>ER6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>ES6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>ES6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>ET6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>ET6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EU6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>EU6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EV6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>EV6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EW6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>EW6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EX6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>EX6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EY6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>EY6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>EZ6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>EZ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FA6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>FA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FB6-1,(('Pro Forma (Res.)'!$O$62-'Pro Forma (Res.)'!$O$64)/12)*'Debt Service'!$K$28),IF($G$28>FB6-1,$M$28,0))","v":0},{"$f":"SUM(EQ28:FB28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FD6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FD6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FE6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FE6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FF6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FF6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FG6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FG6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FH6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FH6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FI6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FI6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FJ6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FJ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FK6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FK6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FL6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FL6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FM6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FM6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FN6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FN6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FO6-1,(('Pro Forma (Res.)'!$P$62-'Pro Forma (Res.)'!$P$64)/12)*'Debt Service'!$K$28),IF($G$28>FO6-1,$M$28,0))","v":0},{"$f":"SUM(FD28:FO28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FQ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FQ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FR6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FR6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FS6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FS6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FT6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FT6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FU6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FU6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FV6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FV6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FW6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FW6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FX6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FX6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FY6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FY6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>FZ6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>FZ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GA6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>GA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GB6-1,(('Pro Forma (Res.)'!$Q$62-'Pro Forma (Res.)'!$Q$64)/12)*'Debt Service'!$K$28),IF($G$28>GB6-1,$M$28,0))","v":0},{"$f":"SUM(FQ28:GB28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GD6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GD6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GE6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GE6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GF6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GF6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GG6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GG6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GH6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GH6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GI6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GI6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GJ6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GJ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GK6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GK6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GL6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GL6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GM6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GM6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GN6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GN6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GO6-1,(('Pro Forma (Res.)'!$R$62-'Pro Forma (Res.)'!$R$64)/12)*'Debt Service'!$K$28),IF($G$28>GO6-1,$M$28,0))","v":0},{"$f":"SUM(GD28:GO28)","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GQ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GQ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GR6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GR6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GS6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GS6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GT6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GT6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GU6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GU6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GV6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GV6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GW6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GW6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GX6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GX6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GY6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GY6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>GZ6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>GZ6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>HA6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>HA6-1,$M$28,0))","v":0},{"$f":"IF($N$28=\"Percentage of Cash Flow\",IF($G$28>HB6-1,(('Pro Forma (Res.)'!$S$62-'Pro Forma (Res.)'!$S$64)/12)*'Debt Service'!$K$28),IF($G$28>HB6-1,$M$28,0))","v":0},{"$f":"SUM(GQ28:HB28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q7:Q18,Q24:Q28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AD7:AD18,AD24:AD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ7:AQ18,AQ24:AQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BD7:BD18,BD24:BD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BQ7:BQ18,BQ24:BQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CD7:CD18,CD24:CD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CQ7:CQ18,CQ24:CQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DD7:DD18,DD24:DD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DQ7:DQ18,DQ24:DQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED7:ED18,ED24:ED28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ7:EQ18,EQ24:EQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FD7:FD18,FD24:FD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FQ7:FQ18,FQ24:FQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(GD7:GD18,GD24:GD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(GQ7:GQ18,GQ24:GQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Additional Notes for the Project's Pre-Existing Debt:"]

{"sheet":"RP","index":6,"n_rows":39,"n_cols":22,"rows_kept":39,"cut":false,"hidden":false,"merged":[[6,2,6,3],[1,2,1,3],[2,2,2,3],[3,2,3,3],[4,2,4,3],[29,0,29,15],[30,6,30,7],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[25,15,25,16],[12,15,12,16],[13,15,13,16],[14,15,14,16],[15,15,15,16],[16,15,16,16],[17,15,17,16],[28,0,28,15],[30,9,30,10],[27,15,27,16],[11,19,11,20],[0,6,0,7],[18,15,18,16],[19,15,19,16],[26,15,26,16],[20,15,20,16],[21,15,21,16],[22,15,22,16],[23,15,23,16],[24,15,24,16],[1,14,1,15]]}
["AHP-125: Rental Project Workbook",null,null,null,null,null,"Rent Plan"]
[null,null,"Household Size",null,1,2,3,4,5,6,7,8,null,"As of Date:",{"$f":"IF('Site Info'!Q5=0,\" \",'Site Info'!Q5)","v":" "}]
["INSTRUCTIONS",null,0.5]
["HUD Income Limits",null,0.6,null,{"$f":"E3*2*$C$4","v":0},{"$f":"F3*2*$C$4","v":0},0,0,0,0,0,0]
["Post-2014",null,0.8]
[]
[null,null,"Apartment Type",null,"SRO",0,1,2,3,4,5]
[null,null,"Household Size",null,1,1,{"$f":"G7*1.5","v":1.5},{"$f":"H7*1.5","v":3},{"$f":"I7*1.5","v":4.5},{"$f":"J7*1.5","v":6},{"$f":"K7*1.5","v":7.5}]
[null,{"$f":"Lookups!BE4","v":"≤50%"},0.5,null,{"$f":"$E$3","v":0},{"$f":"$E$3","v":0},{"$f":"($E$3+$F$3)/2","v":0},{"$f":"$G$3","v":0},{"$f":"($H$3+$I$3)/2","v":0},{"$f":"$J$3","v":0},{"$f":"($K$3+$L$3)/2","v":0}]
[null,{"$f":"Lookups!BE5","v":"˃50% and ≤60%"},0.6,null,{"$f":"E9*2*$C$10","v":0},0,0,0,0,0,0]
[null,{"$f":"Lookups!BE6","v":"˃60% and ≤80%"},0.8,null,{"$f":"$E$5","v":0},{"$f":"$E$5","v":0},{"$f":"($E$5+$F$5)/2","v":0},{"$f":"$G$5","v":0},{"$f":"($H$5+$I$5)/2","v":0},{"$f":"$J$5","v":0},{"$f":"($K$5+$L$5)/2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing Bands"]
["Targeted AMI","Number of Units","Unit Type","Apartment Type","AMI adjusted for family size","Max Monthly Rent - 30% of AMI","Monthly Tenant Portion of Rent","Monthly Rental Subsidy","Monthly Proposed Rent","Tenant Affordability Indicator","Rent Rule Indicator","Annual Tenant Rent","Annual Subsidized Rent","Annual Gross Rent","Number of Subsidized Units","Source of Subsidy",null,null,"FMR","Minimum Income","Maximum Income","Marketing Brand"]
[null,null,null,null,{"$f":"IF(OR(D14=\"\",A14=Lookups!$BE$7,A14=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A14,$B$9:$B$11,0),MATCH(D14,$E$7:$K$7,0))))","v":""},{"$f":"IFERROR(E14*0.3/12,\"\")","v":""},null,null,{"$f":"SUM(G14:H14)","v":0},{"$f":"IF(G14=0,\"\",IF(G14>F14,\"*Unaffordable to Tenant(s)\",\"Acceptable\"))","v":""},{"$f":"IF(G14+H14=0,\"\",IF(I14>F14,\"*Above Max Rent\",\"Acceptable\"))","v":""},{"$f":"G14*12*B14","v":0},{"$f":"H14*12*B14","v":0},{"$f":"I14*12*B14","v":0},null,null,null,null,null,{"$f":"(I14*12)/0.3","v":0},{"$f":"E14","v":""},{"$f":"IF(U14=\"\",\"\",U14-T14)","v":""}]
[null,null,null,null,{"$f":"IF(OR(D15=\"\",A15=Lookups!$BE$7,A15=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A15,$B$9:$B$11,0),MATCH(D15,$F$7:$K$7,0))))","v":""},{"$f":"IFERROR(E15*0.3/12,\"\")","v":""},null,null,0,{"$f":"IF(G15=0,\"\",IF(G15>F15,\"*Unaffordable to Tenant(s)\",\"Acceptable\"))","v":""},{"$f":"IF(G15+H15=0,\"\",IF(I15>F15,\"*Above Max Rent\",\"Acceptable\"))","v":""},0,0,0,null,null,null,null,null,0,"",{"$f":"IF(U15=\"\",\"\",U15-T15)","v":""}]
[null,null,null,null,{"$f":"IF(OR(D16=\"\",A16=Lookups!$BE$7,A16=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A16,$B$9:$B$11,0),MATCH(D16,$F$7:$K$7,0))))","v":""},{"$f":"IFERROR(E16*0.3/12,\"\")","v":""},null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D17=\"\",A17=Lookups!$BE$7,A17=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A17,$B$9:$B$11,0),MATCH(D17,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D18=\"\",A18=Lookups!$BE$7,A18=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A18,$B$9:$B$11,0),MATCH(D18,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D19=\"\",A19=Lookups!$BE$7,A19=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A19,$B$9:$B$11,0),MATCH(D19,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D20=\"\",A20=Lookups!$BE$7,A20=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A20,$B$9:$B$11,0),MATCH(D20,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D21=\"\",A21=Lookups!$BE$7,A21=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A21,$B$9:$B$11,0),MATCH(D21,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D22=\"\",A22=Lookups!$BE$7,A22=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A22,$B$9:$B$11,0),MATCH(D22,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D23=\"\",A23=Lookups!$BE$7,A23=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A23,$B$9:$B$11,0),MATCH(D23,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D24=\"\",A24=Lookups!$BE$7,A24=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A24,$B$9:$B$11,0),MATCH(D24,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D25=\"\",A25=Lookups!$BE$7,A25=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A25,$B$9:$B$11,0),MATCH(D25,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D26=\"\",A26=Lookups!$BE$7,A26=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A26,$B$9:$B$11,0),MATCH(D26,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D27=\"\",A27=Lookups!$BE$7,A27=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A27,$B$9:$B$11,0),MATCH(D27,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D28=\"\",A28=Lookups!$BE$7,A28=Lookups!$BE$8),\"\",(INDEX($F$9:$K$11,MATCH(A28,$B$9:$B$11,0),MATCH(D28,$F$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
["Note:  Proposed Rent is the gross amount collected by the project owner, not the tenant's share of the rent. The Monthly Proposed Rent may exceed the Maximum Monthly Rent (30% of AMI) if the unit's rent will be subsidized.  If the Monthly Proposed Rent exceeds the Maximum Monthly Rent, please provide an explanation and file documentation as referenced in the Financial Narrative Tab."]
[{"$f":"IF(OR(J14=\"*Unaffordable to Tenant(s)\",J15=\"*Unaffordable to Tenant(s)\",J16=\"*Unaffordable to Tenant(s)\",J17=\"*Unaffordable to Tenant(s)\",J18=\"*Unaffordable to Tenant(s)\",J19=\"*Unaffordable to Tenant(s)\",J20=\"*Unaffordable to Tenant(s)\",J21=\"*Unaffordable to Tenant(s)\",J22=\"*Unaffordable to Tenant(s)\",J23=\"*Unaffordable to Tenant(s)\",J24=\"*Unaffordable to Tenant(s)\",J25=\"*Unaffordable to Tenant(s)\",J26=\"*Unaffordable to Tenant(s)\",J27=\"*Unaffordable to Tenant(s)\",J28=\"*Unaffordable to Tenant(s)\"), \"*The proposed tenant(s) portion of rent is greater than the maximum allowable rent and is unaffordable to the tenant(s). Please adjust the proposed rent.\",\"\")","v":""}]
["Summary:",null,null,null,"Targeting:",null,"Bedroom Size:",null,null,"Unit Type:"]
[null,"Units:",null,null,"AHP-Assisted Units",null,"AHP Assisted-Units","Super Unit(s)",null,"New Construction","Rehabilitation"]
["AHP Assisted-Units:",{"$f":"SUM(B14:B28)-B34","v":0},null,{"$f":"Lookups!BE4","v":"≤50%"},{"$f":"SUMIF(A14:A28,D33,B14:B28)","v":0},0,{"$f":"SUMIF($D$14:$D$28,F33,$B$14:$B$28)-H33","v":0},{"$f":"SUMIFS($B$14:$B$28,$A$14:$A$28,\"Super's Unit\",$D$14:$D$28,F33)","v":0},null,{"$f":"SUMIF(C14:C28,\"New Construction\",B14:B28)","v":0},{"$f":"SUMIF(C14:C28,\"Rehabilitated\",B14:B28)","v":0}]
["Super Units:",{"$f":"SUMIF(A14:A28,\"Super's Unit\",B14:B28)","v":0},null,{"$f":"Lookups!BE5","v":"˃50% and ≤60%"},{"$f":"SUMIF(A14:A28,D34,B14:B28)","v":0},1,0,0]
["Total Units:",{"$f":"SUM(B33:B34)","v":0},null,{"$f":"Lookups!BE6","v":"˃60% and ≤80%"},{"$f":"SUMIF(A14:A28,D35,B14:B28)","v":0},2,0,0,null,{"$f":"IF(J33>=K33,0.2,0.25)","v":0.2}]
["Total Subsidized Units:",{"$f":"SUM(O14:O28)","v":0},null,{"$f":"Lookups!BE7","v":"˃80%"},{"$f":"SUMIF(A14:A28,D36,B14:B28)","v":0},3,0,0]
["Annual Tenant Rents:",{"$f":"SUM(L14:L28)","v":0},null,null,null,4,0,0]
["Annual Subsidized Rents:",{"$f":"SUM(M14:M28)","v":0},null,null,null,5,0,0]
["Annual Gross Rents:",{"$f":"SUM(N14:N28)","v":0}]

{"sheet":"Pro Forma (Res.)","index":7,"n_rows":87,"n_cols":20,"rows_kept":87,"cut":false,"hidden":false,"merged":[[1,13,1,14],[5,2,5,3],[1,8,1,10],[10,2,10,3],[8,2,8,3],[7,2,7,3],[3,8,3,10],[12,2,12,3],[13,2,13,3],[95,13,95,14],[98,15,98,16],[86,0,86,7],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[37,2,37,3],[38,2,38,3],[27,2,27,3],[28,2,28,3],[36,2,36,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[0,6,0,12],[56,2,56,3],[4,2,4,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[39,2,39,3],[34,2,34,3],[35,2,35,3]]}
["AHP-125: Rental Project Workbook",null,null,null,null,null,"15 Year Operating Pro Forma (Residential)"]
[null,null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
[null,null,null,null,null,null,null,"As of Date:",{"$f":"IF('Site Info'!Q5=0,\" \",'Site Info'!Q5)","v":" "}]
["INSTRUCTIONS",null,"Annual"]
["YEAR OF OPERATION:",null,"% Increase",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["RESIDENTIAL INCOME",null," "]
["Tenant Rents",null,0,null,{"$f":"RP!B37","v":0},{"$f":"IF($C$8=0,\"0\",(E8*($C$8+1)))","v":"0"},{"$f":"IF($C$8=0,\"0\",(F8*($C$8+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Subsidized Rents",null,0,null,{"$f":"RP!B38","v":0},{"$f":"IF($C$9=0,\"0\",(E9*($C$9+1)))","v":"0"},{"$f":"IF($C$9=0,\"0\",(F9*($C$9+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Gross Rents",null,null,null,{"$f":"SUM(E8:E9)","v":0},{"$f":"SUM(F8:F9)","v":0},{"$f":"SUM(G8:G9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy and Arrears",null,0,null,{"$f":"-$C$11*E10","v":0},{"$f":"-$C$11*F10","v":0},{"$f":"-$C$11*G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Net Residential Income",null,null,null,{"$f":"E10+E11","v":0},{"$f":"F10+F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ancillary Income (Specify)",null,0,null,0,{"$f":"IF($C$13=0,\"0\",(E13*($C$13+1)))","v":"0"},{"$f":"IF($C$13=0,\"0\",(F13*($C$13+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Subsidy Income (Specify)",null,0,null,0,{"$f":"IF($C$14=0,\"0\",(E14*($C$14+1)))","v":"0"},{"$f":"IF($C$14=0,\"0\",(F14*($C$14+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Effective Income",null,null,null,{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S12:S14)","v":0}]
[]
["ESTIMATE OF ANNUAL EXPENSE"]
["Administration"]
["Manager Payroll",null,0,null,null,{"$f":"IF($C$19=0,\"0\",(E19*($C$19+1)))","v":"0"},{"$f":"IF($C$19=0,\"0\",(F19*($C$19+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Management Fee",null,0,null,0,{"$f":"IF($C$20=0,\"0\",(E20*($C$20+1)))","v":"0"},{"$f":"IF($C$20=0,\"0\",(F20*($C$20+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Accounting and Audit",null,0,null,0,{"$f":"IF($C$21=0,\"0\",(E21*($C$21+1)))","v":"0"},{"$f":"IF($C$21=0,\"0\",(F21*($C$21+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Legal",null,0,null,0,{"$f":"IF($C$22=0,\"0\",(E22*($C$22+1)))","v":"0"},{"$f":"IF($C$22=0,\"0\",(F22*($C$22+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Advertising",null,0,null,0,{"$f":"IF($C$23=0,\"0\",(E23*($C$23+1)))","v":"0"},{"$f":"IF($C$23=0,\"0\",(F23*($C$23+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Office Supplies & Equipment",null,0,null,0,{"$f":"IF($C$24=0,\"0\",(E24*($C$24+1)))","v":"0"},{"$f":"IF($C$24=0,\"0\",(F24*($C$24+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other (Specify)",null,0,null,0,{"$f":"IF($C$25=0,\"0\",(E25*($C$25+1)))","v":"0"},{"$f":"IF($C$25=0,\"0\",(F25*($C$25+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Administration",null,null,null,{"$f":"SUM(E19:E25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance and Operations"]
["Janitor and Cleaning Payroll",null,0,null,0,{"$f":"IF($C$28=0,\"0\",(E28*($C$28+1)))","v":"0"},{"$f":"IF($C$28=0,\"0\",(F28*($C$28+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Janitor and Cleaning Supplies",null,0,null,0,{"$f":"IF($C$29=0,\"0\",(E29*($C$29+1)))","v":"0"},{"$f":"IF($C$29=0,\"0\",(F29*($C$29+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Exterminating",null,0,null,0,{"$f":"IF($C$30=0,\"0\",(E30*($C$30+1)))","v":"0"},{"$f":"IF($C$30=0,\"0\",(F30*($C$30+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Garbage and Trash Removal",null,0,null,0,{"$f":"IF($C$31=0,\"0\",(E31*($C$31+1)))","v":"0"},{"$f":"IF($C$31=0,\"0\",(F31*($C$31+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Security",null,0,null,0,{"$f":"IF($C$32=0,\"0\",(E32*($C$32+1)))","v":"0"},{"$f":"IF($C$32=0,\"0\",(F32*($C$32+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Ground Expense",null,0,null,0,{"$f":"IF($C$33=0,\"0\",(E33*($C$33+1)))","v":"0"},{"$f":"IF($C$33=0,\"0\",(F33*($C$33+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Maintenance and Repair Payroll",null,0,null,0,{"$f":"IF($C$34=0,\"0\",(E34*($C$34+1)))","v":"0"},{"$f":"IF($C$34=0,\"0\",(F34*($C$34+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Maintenance and Repair Materials",null,0,null,0,{"$f":"IF($C$35=0,\"0\",(E35*($C$35+1)))","v":"0"},{"$f":"IF($C$35=0,\"0\",(F35*($C$35+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Maintenance and Repair Contracts",null,0,null,0,{"$f":"IF($C$36=0,\"0\",(E36*($C$36+1)))","v":"0"},{"$f":"IF($C$36=0,\"0\",(F36*($C$36+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Elevator",null,0,null,0,{"$f":"IF($C$37=0,\"0\",(E37*($C$37+1)))","v":"0"},{"$f":"IF($C$37=0,\"0\",(F37*($C$37+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Snow Removal",null,0,null,0,{"$f":"IF($C$38=0,\"0\",(E38*($C$38+1)))","v":"0"},{"$f":"IF($C$38=0,\"0\",(F38*($C$38+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Painting & Decorating",null,0,null,0,{"$f":"IF($C$39=0,\"0\",(E39*($C$39+1)))","v":"0"},{"$f":"IF($C$39=0,\"0\",(F39*($C$39+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other (Specify)",null,0,null,0,{"$f":"IF($C$40=0,\"0\",(E40*($C$40+1)))","v":"0"},{"$f":"IF($C$40=0,\"0\",(F40*($C$40+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total M&O",null,null,null,{"$f":"SUM(E28:E40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["YEAR OF OPERATION:",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15," "]
["Utilities"]
["Fuel Oil",null,0,null,0,{"$f":"IF($C$45=0,\"0\",(E45*($C$45+1)))","v":"0"},{"$f":"IF($C$45=0,\"0\",(F45*($C$45+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Lighting/Electricity",null,0,null,0,{"$f":"IF($C$46=0,\"0\",(E46*($C$46+1)))","v":"0"},{"$f":"IF($C$46=0,\"0\",(F46*($C$46+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Water and Sewer",null,0,null,0,{"$f":"IF($C$47=0,\"0\",(E47*($C$47+1)))","v":"0"},{"$f":"IF($C$47=0,\"0\",(F47*($C$47+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Gas",null,0,null,0,{"$f":"IF($C$48=0,\"0\",(E48*($C$48+1)))","v":"0"},{"$f":"IF($C$48=0,\"0\",(F48*($C$48+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other (Specify)",null,0,null,0,{"$f":"IF($C$49=0,\"0\",(E49*($C$49+1)))","v":"0"},{"$f":"IF($C$49=0,\"0\",(F49*($C$49+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Utilities",null,null,null,{"$f":"SUM(E45:E49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes and Insurance"]
["Real Estate Taxes",null,0,null,0,{"$f":"IF($C$52=0,\"0\",(E52*($C$52+1)))","v":"0"},{"$f":"IF($C$52=0,\"0\",(F52*($C$52+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Payroll Taxes",null,0,null,0,{"$f":"IF($C$53=0,\"0\",(E53*($C$53+1)))","v":"0"},{"$f":"IF($C$53=0,\"0\",(F53*($C$53+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other Taxes (specify)",null,0,null,0,{"$f":"IF($C$54=0,\"0\",(E54*($C$54+1)))","v":"0"},{"$f":"IF($C$54=0,\"0\",(F54*($C$54+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Property and Liability Insurance",null,0,null,0,{"$f":"IF($C$55=0,\"0\",(E55*($C$55+1)))","v":"0"},{"$f":"IF($C$55=0,\"0\",(F55*($C$55+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Fidelity Bond Insurance",null,0,null,0,{"$f":"IF($C$56=0,\"0\",(E56*($C$56+1)))","v":"0"},{"$f":"IF($C$56=0,\"0\",(F56*($C$56+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other Insurance (specify)",null,0,null,0,{"$f":"IF($C$57=0,\"0\",(E57*($C$57+1)))","v":"0"},{"$f":"IF($C$57=0,\"0\",(F57*($C$57+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Taxes and Insurance",null,null,null,{"$f":"SUM(E52:E57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Reserve",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenses",null,null,null,{"$f":"E26+E41+E50+E58+E59+E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Operating Income",null,null,null,{"$f":"E15-E61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt Service"]
["Mandatory",null,null,null,{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!AC7:AC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!AC24:AC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!AP7:AP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!AP24:AP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!BC7:BC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!BC24:BC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!BP7:BP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!BP24:BP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!CC7:CC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!CC24:CC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!CP7:CP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!CP24:CP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!DC7:DC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!DC24:DC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!DP7:DP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!DP24:DP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!EC7:EC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!EC24:EC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!EP7:EP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!EP24:EP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!FC7:FC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!FC24:FC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!FP7:FP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!FP24:FP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!GC7:GC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!GC24:GC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!GP7:GP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!GP24:GP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Mandatory\",'Debt Service'!HC7:HC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Mandatory\",'Debt Service'!HC24:HC28)))","v":0}]
["Percentage of Cash Flow",null,null,null,{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!AC7:AC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!AC24:AC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!AP7:AP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!AP24:AP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!BC7:BC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!BC24:BC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!BP7:BP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!BP24:BP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!CC7:CC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!CC24:CC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!CP7:CP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!CP24:CP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!DC7:DC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!DC24:DC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!DP7:DP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!DP24:DP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!EC7:EC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!EC24:EC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!EP7:EP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!EP24:EP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!FC7:FC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!FC24:FC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!FP7:FP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!FP24:FP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!GC7:GC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!GC24:GC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!GP7:GP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!GP24:GP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Percentage of Cash Flow\",'Debt Service'!HC7:HC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Percentage of Cash Flow\",'Debt Service'!HC24:HC28)))","v":0}]
["Soft / Accrues",null,null,null,{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!AC7:AC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!AC24:AC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!AP7:AP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!AP24:AP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!BC7:BC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!BC24:BC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!BP7:BP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!BP24:BP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!CC7:CC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!CC24:CC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!CP7:CP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!CP24:CP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!DC7:DC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!DC24:DC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!DP7:DP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!DP24:DP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!EC7:EC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!EC24:EC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!EP7:EP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!EP24:EP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!FC7:FC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!FC24:FC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!FP7:FP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!FP24:FP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!GC7:GC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!GC24:GC28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!GP7:GP18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!GP24:GP28)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$7:$N$18,\"Soft / Accrues\",'Debt Service'!HC7:HC18)),(SUMIF('Debt Service'!$N$24:$N$28,\"Soft / Accrues\",'Debt Service'!HC24:HC28)))","v":0}]
["Miscellaneous Debt (specify)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Debt Service",null,null,null,{"$f":"SUM(E64:E67)","v":0},{"$f":"SUM(F64:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR - Mandatory",null,null,null,{"$f":"IF(E64>0,E62/E64,0)","v":0},{"$f":"IF(F64>0,F62/F64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR - Total",null,null,null,{"$f":"IF(E68>0,E62/E68,0)","v":0},{"$f":"IF(F68>0,F62/F68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow",null,null,null,{"$f":"E62-E68","v":0},{"$f":"F62-F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Partnership Distribution",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Cash Flow",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Cash Flow",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Cash Flow to Operating Reserve:",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Cash Flow",null,null,null,{"$f":"E71-E75-E72-E73-E74","v":0},{"$f":"F71-F75-F72-F73-F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[1.4,null,null,null,{"$f":"IF(E76<0,\"\",E76/$A$77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2.1000000000000001E-2,null,null,null,{"$f":"IF(E77=\"\",\"\",E77/(1+$A$78)^E43)","v":0},{"$f":"IF(F77=\"\",\"\",F77/(1+$A$78)^F43)","v":0},{"$f":"IF(G77=\"\",\"\",G77/(1+$A$78)^G43)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S77=\"\",\"\",S77/(1+$A$78)^S43)","v":0}]
[5.2499999999999998E-2,null,null,null,{"$f":"PV($A$79/12,15*12,-MIN($E$78:$S$78)/12,0,0)","v":0}]
["Operating Reserve"]
["Beginning Balance",null,null,null,{"$f":"'Dev Budget'!D44","v":0},{"$f":"E84","v":0},{"$f":"F84","v":0},0,0,0,0,0,{"$f":"L84","v":0},{"$f":"M84","v":0},0,0,0,0,0]
["Interest Earned",null,0.01,null,{"$f":"E81*$C$82","v":0},{"$f":"F81*$C$82","v":0},{"$f":"G81*$C$82","v":0},0,0,0,0,0,{"$f":"M81*$C$82","v":0},{"$f":"N81*$C$82","v":0},0,0,0,0,0]
["Payment to (draw from) cash flow",null,null,null,{"$f":"IF(E76<0,E59+E75+E76,E59+E75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",null,null,null,{"$f":"SUM(E81:E83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Notes / Calculations:"]

{"sheet":"Pro Forma (Comm.)","index":8,"n_rows":4,"n_cols":14,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,0,3,10],[1,13,1,15],[1,18,1,19],[0,4,0,10],[1,0,1,1],[3,13,3,15]]}
["AHP-125: Rental Project Workbook",null,null,null,"15 Year Operating Pro Forma (Commercial)"]
["INSTRUCTIONS",null,null,null,null,null,null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
["NOTE: The FHLBNY does not require the Project's commercial budget to be in a standard format.  Please provide the commercial operating pro-forma below.",null,null,null,null,null,null,null,null,null,null,null,"As of Date:",{"$f":"'Dev Budget'!C4","v":" "}]

{"sheet":"Pro Forma (Social)","index":9,"n_rows":4,"n_cols":14,"rows_kept":4,"cut":false,"hidden":false,"merged":[[1,18,1,19],[3,0,3,10],[0,4,0,10],[1,0,1,1],[1,13,1,15],[3,13,3,15]]}
["AHP-125: Rental Project Workbook",null,null,null,"15 Year Operating Pro Forma (Social)"]
["INSTRUCTIONS",null,null,null,null,null,null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
["NOTE: The FHLBNY does not require the Project's social services budget to be in a standard format.  Please provide the social services operating pro-forma below.",null,null,null,null,null,null,null,null,null,null,null,"As of Date:",{"$f":"'Dev Budget'!C4","v":" "}]

{"sheet":"Results","index":10,"n_rows":44,"n_cols":14,"rows_kept":44,"cut":false,"hidden":false,"merged":[[3,7,3,10],[4,1,4,2],[10,2,10,6],[8,2,8,6],[13,2,13,6],[18,2,18,6],[5,1,5,6],[9,2,9,6],[30,10,31,10],[35,10,36,10],[25,2,25,6],[29,2,29,6],[16,2,16,6],[0,5,0,8],[43,2,43,6],[40,2,40,6],[39,2,39,6],[38,2,38,6],[34,2,34,6],[28,2,28,6],[17,2,17,6],[24,2,24,6],[37,2,37,6],[21,2,21,6],[26,2,26,6],[14,2,14,6],[15,2,15,6],[1,7,1,10],[7,2,7,6]]}
[null,"AHP-125: Rental Project Workbook",null,null,null,"Financial Analysis Results"]
[null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
[null,null,null,null,null,null,"As of Date:",{"$f":"'Dev Budget'!C4","v":" "}]
[null,"INSTRUCTIONS"]
[null,"Contingency Analysis",null,null,null,null,null,"Result","Maximum","Minimum","OK?",null,"Variance"]
[null,1,"If the project is a rehabilitation project, is the hard cost contingency within the standard?",null,null,null,null,{"$f":"IF(Input!B46>=0.5,IF(Input!B12=0,0,Input!B13/Input!B12),\"NA\")","v":"NA"},0.1500001,"-",{"$f":"IF(H7=\"NA\",\"NA\",IF(H7=0,\"Explain\",IF(H7>I7,\"Explain\",\"Yes\")))","v":"NA"},null,{"$f":"IF(H7=\"NA\",\"NA\",IF(AND(H7>I7),H7-I7,\"OK\"))","v":"NA"}]
[null,{"$f":"B7+1","v":2},"If the project is a new construction project, is the hard cost contingency within the standard?",null,null,null,null,{"$f":"IF(Input!B44>0.5,IF(Input!B12=0,0,Input!B13/Input!B12),\"NA\")","v":"NA"},0.10000009999999999,"-",{"$f":"IF(H8=\"NA\",\"NA\",IF(H8=0,\"Explain\",IF(H8>I8,\"Explain\",\"Yes\")))","v":"NA"},null,{"$f":"IF(H8=\"NA\",\"NA\",IF(AND(H8>I8),H8-I8,\"OK\"))","v":"NA"}]
[null,{"$f":"B8+1","v":3},"Is the soft cost contingency within the standard?",null,null,null,null,{"$f":"IF(Input!B24=0,\"NA\",Input!B24/Input!B22)","v":"NA"},5.0000099999999999E-2,"-",{"$f":"IF(H9=\"NA\",\"NA\",IF(H9>I9,\"See Combined Standard\",\"Yes\"))","v":"NA"},null,{"$f":"IF(H9=\"NA\",\"NA\",IF(AND(H9>I9),H9-I9,\"OK\"))","v":"NA"}]
[null,{"$f":"B9+1","v":4},"or is the rehabilitation project's combined soft and hard cost contingency both within the standard?",null,null,null,null,{"$f":"IF(H7=\"NA\",\"NA\",(Input!B24+Input!B13)/(Input!B12+Input!B22))","v":"NA"},0.1500001,4.99999E-2,{"$f":"IF(H10=\"NA\",\"NA\",IF(AND(H10<=I10,H10>=J10),\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H10=\"NA\",\"NA\",IF(AND(H10>I10),H10-I10,IF(AND(H10<J10),H10-J10,\"OK\")))","v":"NA"}]
[null,{"$f":"B10+1","v":5},"or is the new construction project's combined soft and hard cost contingency both within the standard?",null,null,null,null,{"$f":"IF(H8=\"NA\",\"NA\",(Input!B24+Input!B13)/(Input!B12+Input!B22))","v":"NA"},0.10000009999999999,4.99999E-2,{"$f":"IF(H11=\"NA\",\"NA\",IF(AND(H11<=I11,H11>=J11),\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H11=\"NA\",\"NA\",IF(AND(H11>I11),H11-I11,IF(AND(H11<J11),H11-J11,\"OK\")))","v":"NA"}]
[]
[null,"Development Budget Analysis",null,null,null,null,null,"Result","Maximum","Minimum","OK?",null,"Variance"]
[null,{"$f":"B11+1","v":6},"Is the developer’s fee (including any additional fees for housing consultants) within the standard?",null,null,null,null,{"$f":"IF('Dev Budget'!D35=0,0,'Dev Budget'!D35/('Dev Budget'!D36-'Dev Budget'!D35))","v":0},0.1500001,"-",{"$f":"IF(H14>=I14,\"Explain\",\"Yes\")","v":"Yes"},null,{"$f":"IF(H14=0,\"NA\",IF(H14>I14,H14-I14,\"OK\"))","v":"NA"}]
[null,{"$f":"B14+1","v":7},"Is the Profit, Overhead & General Requirement cost within the standard?",null,null,null,null,{"$f":"IF(Supplement!C32>0,Supplement!C32/('Dev Budget'!D32-Supplement!C32),0)","v":0},0.16000010000000001,8.9999899999999994E-2,{"$f":"IF(AND(H15<=I15,H15>=J15),\"Yes\",\"Explain\")","v":"Explain"},"CFT",{"$f":"IF(H15=\"NA\",\"NA\",IF(AND(H15>I15),H15-I15,IF(AND(H15<J15),H15-J15,\"OK\")))","v":-8.9999899999999994E-2},"Hard Cost Exception"]
[null,{"$f":"B15+1","v":8},"Is the “hard” project development cost within the Bank’s limits?",null,null,null,null,{"$f":"'Dev Budget'!D32","v":0},{"$f":"L16*(1+RP!J35)","v":0},{"$f":"L16*(1-RP!J35)","v":0},{"$f":"IF(H16=0,\"NA\",IF(OR(H16>I16,H16<J16),\"Explain\",\"Yes\"))","v":"NA"},null,{"$f":"IF(L16=0,\"NA\",((H16-L16)/L16))","v":"NA"},{"$f":"IF(ABS(M16)<=RP!J35,\"-\",IF(M16<0,M16+RP!J35,M16-RP!J35))","v":{"$error":"#VALUE!"}}]
[null,9,"Are the \"soft\" project costs within the Bank's limits?",null,null,null,null,{"$f":"IFERROR('Dev Budget'!D30/'Dev Budget'!D36,0)","v":0},{"$f":"IF(SUM(Input!$B$70:$B$79)>=1,0.1700001,IF('Site Info'!B8=\"NJ\",0.1900001,0.1700001))","v":0.17000009999999999},"-",{"$f":"IF(H17<=I17,\"Yes\",\"Explain\")","v":"Yes"},null,{"$f":"IF(H17=\"NA\",\"NA\",IF(AND(H17>I17),H17-I17,\"OK\"))","v":"OK"}]
[null,10,"If the project's financing includes State Low-income Housing Tax Credit Financing, is the net equity received greater than or equal to the standard?",null,null,null,null,{"$f":"IFERROR((SUMIF('Source of Funds'!$A$8:$A$19,Lookups!$BD19,'Source of Funds'!$E$8:$E$19)/('Source of Funds'!$B25*10)),\"NA\")","v":"NA"},"-",0.62,{"$f":"IF(H18=\"NA\",\"NA\",IF(H18>=J18,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H18=\"NA\",\"NA\",IF(AND(H18<J18),H18-J18,\"OK\"))","v":"NA"}]
[null,11,"If the project’s financing includes Federal Low-Income Housing Tax Credit Financing, is the net equity received greater than or equal to the standard?",null,null,null,null,{"$f":"IFERROR((SUMIF('Source of Funds'!$A$8:$A$19,\"Federal LIHTC*\",'Source of Funds'!$E$8:$E$19)/('Source of Funds'!$B24*10)),\"NA\")","v":"NA"},"-",0.85,{"$f":"IF(H19=\"NA\",\"NA\",IF(H19>=J19,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H19=\"NA\",\"NA\",IF(AND(H19<J19),H19-J19,\"OK\"))","v":"NA"}]
[]
[null,"Operating Pro Forma Analysis",null,null,null,null,null,"Result","Maximum ","Minimum","OK?",null,"Variance"]
[null,{"$f":"B19+1","v":12},"Are the annual operating expenses within the standard?",null,null,null,null,{"$f":"IF(RP!B35=0,0,(Input!B61-'Pro Forma (Res.)'!E52-'Pro Forma (Res.)'!E32)/RP!B35)","v":0},8000,3000,{"$f":"IF(AND(H22<=I22,H22>=J22),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H22=\"NA\",\"NA\",IF(AND(H22>I22),H22-I22,IF(AND(H22<J22),H22-J22,\"OK\")))","v":-3000}]
[null,{"$f":"B22+1","v":13},"Is the percentage change in net income within the standard?",null,null,null,null,{"$f":"IF(Input!B60=0,0,(Input!B60-Input!B59)/Input!B59)","v":0},3.0000099999999998E-2,9.9999000000000008E-3,{"$f":"IF(AND(H23<=I23,H23>=J23),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H23=\"NA\",\"NA\",IF(AND(H23>I23),H23-I23,IF(AND(H23<J23),H23-J23,\"OK\")))","v":-9.9999000000000008E-3}]
[null,{"$f":"B23+1","v":14},"Is the percentage change in operating expenses within the standard?",null,null,null,null,{"$f":"IF(Input!B61=0,0,(Input!B62-Input!B61)/Input!B61)","v":0},3.0000099999999998E-2,9.9999000000000008E-3,{"$f":"IF(AND(H24<=I24,H24>=J24),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H24=\"NA\",\"NA\",IF(AND(H24>I24),H24-I24,IF(AND(H24<J24),H24-J24,\"OK\")))","v":-9.9999000000000008E-3}]
[null,15,"Does the project have a debt coverage ratio of 1.40 or less on all debt?",null,null,null,null,{"$f":"IF(Input!B64=0,\"NA\",Input!B63/Input!B64)","v":"NA"},1.4,"-",{"$f":"IF(H25=\"NA\",\"NA\",IF(H25<=I25,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H25=\"NA\",\"NA\",IF(AND(H25>I25),H25-I25,\"OK\"))","v":"NA"}]
[null,{"$f":"B25+1","v":16},"Does the project have a debt coverage ratio of 1.1 or greater on mandatory debt?",null,null,null,null,{"$f":"IF('Pro Forma (Res.)'!E69=0,\"NA\",'Pro Forma (Res.)'!E69)","v":"NA"},"-",1.1000000000000001,{"$f":"IF(H26=\"NA\",\"NA\",IF(H26>=J26,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H26=\"NA\",\"NA\",IF(AND(H26<J26),H26-J26,\"OK\"))","v":"NA"}]
[null,17,"If the project has debt, how much more debt can the existing cash flow support?",null,null,null,null,{"$f":"IF(H25=\"NA\",\"NA\",'Pro Forma (Res.)'!E79)","v":"NA"},{"$f":"0.75*Input!B35","v":0},"-",{"$f":"IF(H27=\"NA\",\"NA\",IF(I27>=H27,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H27=\"NA\",\"NA\",IF(AND(H27>I27),H27-I27,\"OK\"))","v":"NA"}]
[null,18,"If the project has no debt, how much debt could the cash flow support?",null,null,null,null,{"$f":"IF(H25=\"NA\",'Pro Forma (Res.)'!E79,\"NA\")","v":0},{"$f":"Input!B35","v":0},"-",{"$f":"IF(H28=\"NA\",\"NA\",IF(I28>=H28,\"Yes\",\"Explain\"))","v":"Yes"},null,{"$f":"IF(H28=\"NA\",\"NA\",IF(AND(H28>I28),H28-I28,\"OK\"))","v":"OK"}]
[null,{"$f":"B26+1","v":17},"Is the vacancy rate within the standard?",null,null,null,null,{"$f":"IF(Input!B52=0,0,Input!B52/Input!B50)","v":0},0.1000000000001,3.9999899999999998E-2,{"$f":"IF(AND(H29<=I29,H29>=J29),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H29=\"NA\",\"NA\",IF(AND(H29>I29),H29-I29,IF(AND(H29<J29),H29-J29,\"OK\")))","v":-3.9999899999999998E-2}]
[null,{"$f":"B29+1","v":18},"Is there a manager salary expense line item and is the annual management fee  8% of total effective income or $53/unit/month?"]
[null,null,null,null,null,null,"Management Fee %",{"$f":"IF('Pro Forma (Res.)'!E20>0,Input!B56/Input!B55,0)","v":0},8.0000100000000005E-2,"-",{"$f":"IF(AND(H31>I31,H32>I32),\"Explain\",\"Yes\")","v":"Yes"},null,{"$f":"IF(H31=\"Explain\",\"NA\",IF(AND(H31>I31),H31-I31,\"OK\"))","v":"OK"}]
[null,null,null,null,null,null,"Management Fee/Unit/month",{"$f":"IF('Pro Forma (Res.)'!E20>0,Input!B56/RP!B35/12,0)","v":0},53,"-",null,null,{"$f":"IF(H32=\"Explain\",\"NA\",IF(AND(H32>I32),H32-I32,\"OK\"))","v":"OK"}]
[]
[null,"Reserve Analysis",null,null,null,null,null,"Result","Maximum ","Minimum","OK?",null,"Variance"]
[null,{"$f":"B30+1","v":19},"Is the annual contribution to the replacement reserve within the standard?"]
[null,null,null,null,null,null,"Rep. Reserve/Unit",{"$f":"IF(Input!B57=0,0,(Input!B57/RP!B35))","v":0},500,250,{"$f":"IF(AND(OR(H36>I36,H36<J36),OR(H37>I37,H37<J37)),\"Explain\",\"Yes\")","v":"Explain"},null,{"$f":"IF(H36=\"NA\",\"NA\",IF(AND(H36>I36),H36-I36,IF(AND(H36<J36),H36-J36,\"OK\")))","v":-250}]
[null,null,null,null,null,null,"Rep. Reserve/% net TDC",{"$f":"IF(Input!B57=0,0,Input!B57/(Input!B26-Input!B7))","v":0},5.0001000000000004E-3,2.4999000000000002E-3,null,null,{"$f":"IF(H37=\"NA\",\"NA\",IF(AND(H37>I37),H37-I37,IF(AND(H37<J37),H37-J37,\"OK\")))","v":-2.4999000000000002E-3}]
[null,{"$f":"B35+1","v":20},"Is the capitalized replacement reserve no greater the resulting standard?",null,null,null,null,{"$f":"IF('Dev Budget'!D45=0,\"NA\",'Dev Budget'!D45/RP!B33)","v":"NA"},1000,"-",{"$f":"IF(OR(I38=\"NA\",H38=\"NA\"),\"NA\",IF(I38>=H38,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H38=\"NA\",\"NA\",IF(AND(H38>I38),H38-I38,IF(AND(H38<J38),H38-J38,\"OK\")))","v":"NA"}]
[null,{"$f":"B38+1","v":21},"Is the annual operating reserve no greater than 3% of the gross rents? ",null,null,null,null,{"$f":"IF(Input!B58=0,\"NA\",Input!B58/Input!B50)","v":"NA"},3.0000099999999998E-2,"-",{"$f":"IF(H39=\"NA\",\"NA\",IF(H39<=I39,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H39=\"NA\",\"NA\",IF(AND(H39>I39),H39-I39,\"OK\"))","v":"NA"}]
[null,{"$f":"B39+1","v":22},"Is the capitalized operating reserve no greater than six months of operating expenses plus six months of debt service?",null,null,null,null,{"$f":"'Dev Budget'!D44","v":0},{"$f":"0.5*(SUM('Pro Forma (Res.)'!E61,'Pro Forma (Res.)'!E68))","v":0},"-",{"$f":"IF(H40=0,\"NA\",IF(H40>I40,\"Explain\",\"Yes\"))","v":"NA"},null,{"$f":"IF(H40=0,\"NA\",IF(H40>I40,H40-I40,\"OK\"))","v":"NA"}]
[null,{"$f":"B40+1","v":23},"Is the initial operating deficit no greater than six months of operating expenses plus debt service?\n(The result is the ratio of the initial operating deficit to the sum of the project's operating expenses plus debt service; the maximum \"0.50\" represents 50% [six months] of the sum of the project's operating expenses plus debt service)",null,null,null,null,{"$f":"IF('Dev Budget'!D38>0,'Dev Budget'!D38/('Pro Forma (Res.)'!E61+'Pro Forma (Res.)'!E68),0)","v":0},0.5,"-",{"$f":"IF(H41=0,\"NA\",IF(H41>I41,\"Explain\",\"Yes\"))","v":"NA"},null,{"$f":"IF(H41=0,\"NA\",IF(H41>I41,H41-I41,\"OK\"))","v":"NA"}]
[]
[null,"Financial Measurement Analysis",null,null,null,null,null,"Result","Standard",null,"OK?",null,"Variance"]
[null,{"$f":"B41+1","v":24},"Is the Acquisition Price equal to or less than the Value Documentation?",null,null,null,null,{"$f":"Input!B7+Input!B9","v":0},{"$f":"Input!B11","v":0},"-",{"$f":"IF(H44<=I44,\"Yes\",\"Explain\")","v":"Yes"},null,{"$f":"IF(H44=\"NA\",\"NA\",IF(AND(H44>I44),H44-I44,\"OK\"))","v":"OK"}]

{"sheet":"LIMITS_COUNTYLEVEL","index":11,"n_rows":4772,"n_cols":36,"rows_kept":2250,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["State_Alpha","fips2010","State","County","cbsasub","Metro_Area_Name","County_Name","median2017","l50_1","l50_2","l50_3","l50_4","l50_5","l50_6","l50_7","l50_8","ELI_1","ELI_2","ELI_3","ELI_4","ELI_5","ELI_6","ELI_7","ELI_8","l80_1","l80_2","l80_3","l80_4","l80_5","l80_6","l80_7","l80_8","MSA","county_town_name","state_name","metro"]
["AL","0100199999",1,1,"METRO33860M33860","Montgomery, AL MSA","Autauga County",59700,20900,23900,26900,29850,32250,34650,37050,39450,12550,16240,20420,24600,28780,32960,37050,39450,33450,38200,43000,47750,51600,55400,59250,63050,5240,"Autauga County","Alabama",1]
["AL","0100399999",1,3,"METRO19300M19300","Daphne-Fairhope-Foley, AL MSA","Baldwin County",61500,21550,24600,27700,30750,33250,35700,38150,40600,12950,16240,20420,24600,28780,32960,37140,40600,34450,39400,44300,49200,53150,57100,61050,64950,5160,"Baldwin County","Alabama",1]
["AL","0100599999",1,5,"NCNTY01005N01005","Barbour County, AL","Barbour County",46100,16150,18450,20750,23050,24900,26750,28600,30450,12060,16240,20420,23050,24900,26750,28600,30450,25850,29550,33250,36900,39900,42850,45800,48750,9999,"Barbour County","Alabama",0]
["AL","0100799999",1,7,"METRO13820M13820","Birmingham-Hoover, AL HUD Metro FMR Area","Bibb County",63100,22100,25250,28400,31550,34100,36600,39150,41650,13300,16240,20420,24600,28780,32960,37140,41320,35350,40400,45450,50500,54550,58600,62650,66700,9999,"Bibb County","Alabama",1]
["AL","0100999999",1,9,"METRO13820M13820","Birmingham-Hoover, AL HUD Metro FMR Area","Blount County",63100,22100,25250,28400,31550,34100,36600,39150,41650,13300,16240,20420,24600,28780,32960,37140,41320,35350,40400,45450,50500,54550,58600,62650,66700,1000,"Blount County","Alabama",1]
["AL","0101199999",1,11,"NCNTY01011N01011","Bullock County, AL","Bullock County",46100,16150,18450,20750,23050,24900,26750,28600,30450,12060,16240,20420,23050,24900,26750,28600,30450,25850,29550,33250,36900,39900,42850,45800,48750,9999,"Bullock County","Alabama",0]
["AL","0101399999",1,13,"NCNTY01013N01013","Butler County, AL","Butler County",40900,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Butler County","Alabama",0]
["AL","0101599999",1,15,"METRO11500M11500","Anniston-Oxford-Jacksonville, AL MSA","Calhoun County",53000,17600,20100,22600,25100,27150,29150,31150,33150,12060,16240,20420,24600,27150,29150,31150,33150,28150,32150,36150,40150,43400,46600,49800,53000,450,"Calhoun County","Alabama",1]
["AL","0101799999",1,17,"NCNTY01017N01017","Chambers County, AL","Chambers County",44700,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Chambers County","Alabama",0]
["AL","0101999999",1,19,"NCNTY01019N01019","Cherokee County, AL","Cherokee County",46800,16400,18750,21100,23400,25300,27150,29050,30900,12060,16240,20420,23400,25300,27150,29050,30900,26250,30000,33750,37450,40450,43450,46450,49450,9999,"Cherokee County","Alabama",0]
["AL","0102199999",1,21,"METRO13820N01021","Chilton County, AL HUD Metro FMR Area","Chilton County",52700,18450,21100,23750,26350,28500,30600,32700,34800,12060,16240,20420,24600,28500,30600,32700,34800,29550,33750,37950,42150,45550,48900,52300,55650,9999,"Chilton County","Alabama",1]
["AL","0102399999",1,23,"NCNTY01023N01023","Choctaw County, AL","Choctaw County",52500,17650,20150,22650,25150,27200,29200,31200,33200,12060,16240,20420,24600,27200,29200,31200,33200,28200,32200,36250,40250,43500,46700,49950,53150,9999,"Choctaw County","Alabama",0]
["AL","0102599999",1,25,"NCNTY01025N01025","Clarke County, AL","Clarke County",48100,16850,19250,21650,24050,26000,27900,29850,31750,12060,16240,20420,24050,26000,27900,29850,31750,26950,30800,34650,38500,41600,44700,47750,50850,9999,"Clarke County","Alabama",0]
["AL","0102799999",1,27,"NCNTY01027N01027","Clay County, AL","Clay County",44100,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Clay County","Alabama",0]
["AL","0102999999",1,29,"NCNTY01029N01029","Cleburne County, AL","Cleburne County",48400,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Cleburne County","Alabama",0]
["AL","0103199999",1,31,"NCNTY01031N01031","Coffee County, AL","Coffee County",61500,21550,24600,27700,30750,33250,35700,38150,40600,12950,16240,20420,24600,28780,32960,37140,40600,34450,39400,44300,49200,53150,57100,61050,64950,9999,"Coffee County","Alabama",0]
["AL","0103399999",1,33,"METRO22520M22520","Florence-Muscle Shoals, AL MSA","Colbert County",53500,18750,21400,24100,26750,28900,31050,33200,35350,12060,16240,20420,24600,28780,31050,33200,35350,30000,34250,38550,42800,46250,49650,53100,56500,2650,"Colbert County","Alabama",1]
["AL","0103599999",1,35,"NCNTY01035N01035","Conecuh County, AL","Conecuh County",34900,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Conecuh County","Alabama",0]
["AL","0103799999",1,37,"NCNTY01037N01037","Coosa County, AL","Coosa County",45100,16200,18500,20800,23100,24950,26800,28650,30500,12060,16240,20420,23100,24950,26800,28650,30500,25900,29600,33300,37000,40000,42950,45900,48850,9999,"Coosa County","Alabama",0]
["AL","0103999999",1,39,"NCNTY01039N01039","Covington County, AL","Covington County",46600,16350,18650,21000,23300,25200,27050,28900,30800,12060,16240,20420,23300,25200,27050,28900,30800,26150,29850,33600,37300,40300,43300,46300,49250,9999,"Covington County","Alabama",0]
["AL","0104199999",1,41,"NCNTY01041N01041","Crenshaw County, AL","Crenshaw County",51000,17850,20400,22950,25500,27550,29600,31650,33700,12060,16240,20420,24600,27550,29600,31650,33700,28600,32650,36750,40800,44100,47350,50600,53900,9999,"Crenshaw County","Alabama",0]
["AL","0104399999",1,43,"NCNTY01043N01043","Cullman County, AL","Cullman County",48000,16800,19200,21600,24000,25950,27850,29800,31700,12060,16240,20420,24000,25950,27850,29800,31700,26900,30750,34600,38400,41500,44550,47650,50700,9999,"Cullman County","Alabama",0]
["AL","0104599999",1,45,"NCNTY01045N01045","Dale County, AL","Dale County",57800,20250,23150,26050,28900,31250,33550,35850,38150,12150,16240,20420,24600,28780,32960,35850,38150,32400,37000,41650,46250,49950,53650,57350,61050,2180,"Dale County","Alabama",0]
["AL","0104799999",1,47,"NCNTY01047N01047","Dallas County, AL","Dallas County",38900,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Dallas County","Alabama",0]
["AL","0104999999",1,49,"NCNTY01049N01049","DeKalb County, AL","DeKalb County",48700,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"DeKalb County","Alabama",0]
["AL","0105199999",1,51,"METRO33860M33860","Montgomery, AL MSA","Elmore County",59700,20900,23900,26900,29850,32250,34650,37050,39450,12550,16240,20420,24600,28780,32960,37050,39450,33450,38200,43000,47750,51600,55400,59250,63050,5240,"Elmore County","Alabama",1]
["AL","0105399999",1,53,"NCNTY01053N01053","Escambia County, AL","Escambia County",38000,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Escambia County","Alabama",0]
["AL","0105599999",1,55,"METRO23460M23460","Gadsden, AL MSA","Etowah County",54700,19150,21900,24650,27350,29550,31750,33950,36150,12060,16240,20420,24600,28780,31750,33950,36150,30650,35000,39400,43750,47250,50750,54250,57750,2880,"Etowah County","Alabama",1]
["AL","0105799999",1,57,"NCNTY01057N01057","Fayette County, AL","Fayette County",45200,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Fayette County","Alabama",0]
["AL","0105999999",1,59,"NCNTY01059N01059","Franklin County, AL","Franklin County",46900,16450,18800,21150,23450,25350,27250,29100,31000,12060,16240,20420,23450,25350,27250,29100,31000,26250,30000,33750,37500,40500,43500,46500,49500,9999,"Franklin County","Alabama",0]
["AL","0106199999",1,61,"METRO20020M20020","Dothan, AL HUD Metro FMR Area","Geneva County",50700,17750,20300,22850,25350,27400,29450,31450,33500,12060,16240,20420,24600,27400,29450,31450,33500,28400,32450,36500,40550,43800,47050,50300,53550,9999,"Geneva County","Alabama",1]
["AL","0106399999",1,63,"NCNTY01063N01063","Greene County, AL","Greene County",29800,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Greene County","Alabama",0]
["AL","0106599999",1,65,"METRO46220M46220","Tuscaloosa, AL HUD Metro FMR Area","Hale County",61100,20800,23750,26700,29650,32050,34400,36800,39150,12500,16240,20420,24600,28780,32960,36800,39150,33250,38000,42750,47450,51250,55050,58850,62650,9999,"Hale County","Alabama",1]
["AL","0106799999",1,67,"METRO20020N01067","Henry County, AL HUD Metro FMR Area","Henry County",58300,20450,23350,26250,29150,31500,33850,36150,38500,12250,16240,20420,24600,28780,32960,36150,38500,32700,37350,42000,46650,50400,54150,57850,61600,9999,"Henry County","Alabama",1]
["AL","0106999999",1,69,"METRO20020M20020","Dothan, AL HUD Metro FMR Area","Houston County",50700,17750,20300,22850,25350,27400,29450,31450,33500,12060,16240,20420,24600,27400,29450,31450,33500,28400,32450,36500,40550,43800,47050,50300,53550,2180,"Houston County","Alabama",1]
["AL","0107199999",1,71,"NCNTY01071N01071","Jackson County, AL","Jackson County",47000,16450,18800,21150,23500,25400,27300,29150,31050,12060,16240,20420,23500,25400,27300,29150,31050,26350,30100,33850,37600,40650,43650,46650,49650,9999,"Jackson County","Alabama",0]
["AL","0107399999",1,73,"METRO13820M13820","Birmingham-Hoover, AL HUD Metro FMR Area","Jefferson County",63100,22100,25250,28400,31550,34100,36600,39150,41650,13300,16240,20420,24600,28780,32960,37140,41320,35350,40400,45450,50500,54550,58600,62650,66700,1000,"Jefferson County","Alabama",1]
["AL","0107599999",1,75,"NCNTY01075N01075","Lamar County, AL","Lamar County",42400,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Lamar County","Alabama",0]
["AL","0107799999",1,77,"METRO22520M22520","Florence-Muscle Shoals, AL MSA","Lauderdale County",53500,18750,21400,24100,26750,28900,31050,33200,35350,12060,16240,20420,24600,28780,31050,33200,35350,30000,34250,38550,42800,46250,49650,53100,56500,2650,"Lauderdale County","Alabama",1]
["AL","0107999999",1,79,"METRO19460M19460","Decatur, AL MSA","Lawrence County",57700,20200,23100,26000,28850,31200,33500,35800,38100,12150,16240,20420,24600,28780,32960,35800,38100,32350,36950,41550,46150,49850,53550,57250,60950,2030,"Lawrence County","Alabama",1]
["AL","0108199999",1,81,"METRO12220M12220","Auburn-Opelika, AL MSA","Lee County",59200,20750,23700,26650,29600,32000,34350,36750,39100,12450,16240,20420,24600,28780,32960,36750,39100,33150,37900,42650,47350,51150,54950,58750,62550,580,"Lee County","Alabama",1]
["AL","0108399999",1,83,"METRO26620M26620","Huntsville, AL MSA","Limestone County",78200,26900,30750,34600,38400,41500,44550,47650,50700,16150,18450,20750,24600,28780,32960,37140,41320,43050,49200,55350,61450,66400,71300,76200,81150,3440,"Limestone County","Alabama",1]
["AL","0108599999",1,85,"METRO33860M33860","Montgomery, AL MSA","Lowndes County",59700,20900,23900,26900,29850,32250,34650,37050,39450,12550,16240,20420,24600,28780,32960,37050,39450,33450,38200,43000,47750,51600,55400,59250,63050,9999,"Lowndes County","Alabama",1]
["AL","0108799999",1,87,"NCNTY01087N01087","Macon County, AL","Macon County",42300,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Macon County","Alabama",0]
["AL","0108999999",1,89,"METRO26620M26620","Huntsville, AL MSA","Madison County",78200,26900,30750,34600,38400,41500,44550,47650,50700,16150,18450,20750,24600,28780,32960,37140,41320,43050,49200,55350,61450,66400,71300,76200,81150,3440,"Madison County","Alabama",1]
["AL","0109199999",1,91,"NCNTY01091N01091","Marengo County, AL","Marengo County",50300,17650,20150,22650,25150,27200,29200,31200,33200,12060,16240,20420,24600,27200,29200,31200,33200,28200,32200,36250,40250,43500,46700,49950,53150,9999,"Marengo County","Alabama",0]
["AL","0109399999",1,93,"NCNTY01093N01093","Marion County, AL","Marion County",43500,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Marion County","Alabama",0]
["AL","0109599999",1,95,"NCNTY01095N01095","Marshall County, AL","Marshall County",43000,16900,19300,21700,24100,26050,28000,29900,31850,12060,16240,20420,24100,26050,28000,29900,31850,27000,30850,34700,38550,41650,44750,47850,50900,9999,"Marshall County","Alabama",0]
["AL","0109799999",1,97,"METRO33660M33660","Mobile, AL MSA","Mobile County",55100,19300,22050,24800,27550,29800,32000,34200,36400,12060,16240,20420,24600,28780,32000,34200,36400,30900,35300,39700,44100,47650,51200,54700,58250,5160,"Mobile County","Alabama",1]
["AL","0109999999",1,99,"NCNTY01099N01099","Monroe County, AL","Monroe County",41300,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Monroe County","Alabama",0]
["AL","0110199999",1,101,"METRO33860M33860","Montgomery, AL MSA","Montgomery County",59700,20900,23900,26900,29850,32250,34650,37050,39450,12550,16240,20420,24600,28780,32960,37050,39450,33450,38200,43000,47750,51600,55400,59250,63050,5240,"Montgomery County","Alabama",1]
["AL","0110399999",1,103,"METRO19460M19460","Decatur, AL MSA","Morgan County",57700,20200,23100,26000,28850,31200,33500,35800,38100,12150,16240,20420,24600,28780,32960,35800,38100,32350,36950,41550,46150,49850,53550,57250,60950,2030,"Morgan County","Alabama",1]
["AL","0110599999",1,105,"NCNTY01105N01105","Perry County, AL","Perry County",31100,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Perry County","Alabama",0]
["AL","0110799999",1,107,"METRO46220N01107","Pickens County, AL HUD Metro FMR Area","Pickens County",42100,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Pickens County","Alabama",1]
["AL","0110999999",1,109,"NCNTY01109N01109","Pike County, AL","Pike County",47300,16600,18950,21300,23650,25550,27450,29350,31250,12060,16240,20420,23650,25550,27450,29350,31250,26500,30300,34100,37850,40900,43950,46950,50000,9999,"Pike County","Alabama",0]
["AL","0111199999",1,111,"NCNTY01111N01111","Randolph County, AL","Randolph County",46400,16250,18600,20900,23200,25100,26950,28800,30650,12060,16240,20420,23200,25100,26950,28800,30650,26000,29700,33400,37100,40100,43050,46050,49000,9999,"Randolph County","Alabama",0]
["AL","0111399999",1,113,"METRO17980M17980","Columbus, GA-AL MSA","Russell County",53400,18700,21400,24050,26700,28850,31000,33150,35250,12060,16240,20420,24600,28780,31000,33150,35250,29900,34200,38450,42700,46150,49550,52950,56400,1800,"Russell County","Alabama",1]
["AL","0111599999",1,115,"METRO13820M13820","Birmingham-Hoover, AL HUD Metro FMR Area","St. Clair County",63100,22100,25250,28400,31550,34100,36600,39150,41650,13300,16240,20420,24600,28780,32960,37140,41320,35350,40400,45450,50500,54550,58600,62650,66700,1000,"St. Clair County","Alabama",1]
["AL","0111799999",1,117,"METRO13820M13820","Birmingham-Hoover, AL HUD Metro FMR Area","Shelby County",63100,22100,25250,28400,31550,34100,36600,39150,41650,13300,16240,20420,24600,28780,32960,37140,41320,35350,40400,45450,50500,54550,58600,62650,66700,1000,"Shelby County","Alabama",1]
["AL","0111999999",1,119,"NCNTY01119N01119","Sumter County, AL","Sumter County",38600,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Sumter County","Alabama",0]
["AL","0112199999",1,121,"NCNTY01121N01121","Talladega County, AL","Talladega County",47700,16700,19100,21500,23850,25800,27700,29600,31500,12060,16240,20420,23850,25800,27700,29600,31500,26750,30550,34350,38150,41250,44300,47350,50400,9999,"Talladega County","Alabama",0]
["AL","0112399999",1,123,"NCNTY01123N01123","Tallapoosa County, AL","Tallapoosa County",48500,17000,19400,21850,24250,26200,28150,30100,32050,12060,16240,20420,24250,26200,28150,30100,32050,27200,31050,34950,38800,41950,45050,48150,51250,9999,"Tallapoosa County","Alabama",0]
["AL","0112599999",1,125,"METRO46220M46220","Tuscaloosa, AL HUD Metro FMR Area","Tuscaloosa County",61100,20800,23750,26700,29650,32050,34400,36800,39150,12500,16240,20420,24600,28780,32960,36800,39150,33250,38000,42750,47450,51250,55050,58850,62650,8600,"Tuscaloosa County","Alabama",1]
["AL","0112799999",1,127,"METRO13820N01127","Walker County, AL HUD Metro FMR Area","Walker County",46800,16400,18750,21100,23400,25300,27150,29050,30900,12060,16240,20420,23400,25300,27150,29050,30900,26250,30000,33750,37450,40450,43450,46450,49450,9999,"Walker County","Alabama",1]
["AL","0112999999",1,129,"NCNTY01129N01129","Washington County, AL","Washington County",53700,18800,21500,24200,26850,29000,31150,33300,35450,12060,16240,20420,24600,28780,31150,33300,35450,30100,34400,38700,42950,46400,49850,53300,56700,9999,"Washington County","Alabama",0]
["AL","0113199999",1,131,"NCNTY01131N01131","Wilcox County, AL","Wilcox County",29300,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Wilcox County","Alabama",0]
["AL","0113399999",1,133,"NCNTY01133N01133","Winston County, AL","Winston County",43200,16000,18300,20600,22850,24700,26550,28350,30200,12060,16240,20420,22850,24700,26550,28350,30200,25600,29250,32900,36550,39500,42400,45350,48250,9999,"Winston County","Alabama",0]
["AK","0201399999",2,13,"NCNTY02013N02013","Aleutians East Borough, AK","Aleutians East Borough",65200,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Aleutians East Borough","Alaska",0]
["AK","0201699999",2,16,"NCNTY02016N02016","Aleutians West Census Area, AK","Aleutians West Census Area",90200,33500,38300,43100,47850,51700,55550,59350,63200,20100,23000,25850,30750,35980,41210,46440,51670,52500,60000,67500,75000,81000,87000,93000,99000,9999,"Aleutians West Census Area","Alaska",0]
["AK","0202099999",2,20,"METRO11260M11260","Anchorage, AK HUD Metro FMR Area","Anchorage Municipality",89000,31150,35600,40050,44500,48100,51650,55200,58750,18700,21400,25520,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,380,"Anchorage Municipality","Alaska",1]
["AK","0205099999",2,50,"NCNTY02050N02050","Bethel Census Area, AK","Bethel Census Area",53900,29600,33800,38050,42250,45650,49050,52400,55800,17750,20300,25520,30750,35980,41210,46440,51670,47350,54100,60850,67600,73050,78450,83850,89250,9999,"Bethel Census Area","Alaska",0]
["AK","0206099999",2,60,"NCNTY02060N02060","Bristol Bay Borough, AK","Bristol Bay Borough",95000,33250,38000,42750,47500,51300,55100,58900,62700,19950,22800,25650,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Bristol Bay Borough","Alaska",0]
["AK","0206899999",2,68,"NCNTY02068N02068","Denali Borough, AK","Denali Borough",105800,37050,42350,47650,52900,57150,61400,65600,69850,22250,25400,28600,31750,35980,41210,46440,51670,49250,56250,63300,70300,75950,81550,87200,92800,9999,"Denali Borough","Alaska",0]
["AK","0207099999",2,70,"NCNTY02070N02070","Dillingham Census Area, AK","Dillingham Census Area",59100,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Dillingham Census Area","Alaska",0]
["AK","0209099999",2,90,"METRO21820M21820","Fairbanks, AK MSA","Fairbanks North Star Borough",84800,29700,33950,38200,42400,45800,49200,52600,56000,17850,20400,25520,30750,35980,41210,46440,51670,47500,54300,61100,67850,73300,78750,84150,89600,9999,"Fairbanks North Star Borough","Alaska",1]
["AK","0210099999",2,100,"NCNTY02100N02100","Haines Borough, AK","Haines Borough",68300,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Haines Borough","Alaska",0]
["AK","0210599999",2,105,"NCNTY02105N02105","Hoonah-Angoon Census Area, AK","Hoonah-Angoon Census Area",61500,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Hoonah-Angoon Census Area","Alaska",0]
["AK","0211099999",2,110,"NCNTY02110N02110","Juneau City and Borough, AK","Juneau City and Borough",101500,35550,40600,45700,50750,54850,58900,62950,67000,21350,24400,27450,30750,35980,41210,46440,51670,47850,54650,61500,68300,73800,79250,84700,90200,9999,"Juneau City and Borough","Alaska",0]
["AK","0212299999",2,122,"NCNTY02122N02122","Kenai Peninsula Borough, AK","Kenai Peninsula Borough",79800,27950,31950,35950,39900,43100,46300,49500,52700,16800,20290,25520,30750,35980,41210,46440,51670,44700,51100,57500,63850,69000,74100,79200,84300,9999,"Kenai Peninsula Borough","Alaska",0]
["AK","0213099999",2,130,"NCNTY02130N02130","Ketchikan Gateway Borough, AK","Ketchikan Gateway Borough",87400,30600,35000,39350,43700,47200,50700,54200,57700,18350,21000,25520,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Ketchikan Gateway Borough","Alaska",0]
["AK","0215099999",2,150,"NCNTY02150N02150","Kodiak Island Borough, AK","Kodiak Island Borough",82300,28850,32950,37050,41150,44450,47750,51050,54350,17300,20290,25520,30750,35980,41210,46440,51670,46100,52700,59300,65850,71150,76400,81700,86950,9999,"Kodiak Island Borough","Alaska",0]
["AK","0216499999",2,164,"NCNTY02164N02164","Lake and Peninsula Borough, AK","Lake and Peninsula Borough",55900,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Lake and Peninsula Borough","Alaska",0]
["AK","0217099999",2,170,"METRO11260N02170","Matanuska-Susitna Borough, AK HUD Metro FMR Area","Matanuska-Susitna Borough",90400,31650,36200,40700,45200,48850,52450,56050,59700,19000,21700,25520,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Matanuska-Susitna Borough","Alaska",1]
["AK","0218099999",2,180,"NCNTY02180N02180","Nome Census Area, AK","Nome Census Area",47800,30050,34350,38650,42900,46350,49800,53200,56650,18050,20600,25520,30750,35980,41210,46440,51670,48050,54900,61750,68600,74100,79600,85100,90600,9999,"Nome Census Area","Alaska",0]
["AK","0218599999",2,185,"NCNTY02185N02185","North Slope Borough, AK","North Slope Borough",85800,30050,34350,38650,42900,46350,49800,53200,56650,18050,20600,25520,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,9999,"North Slope Borough","Alaska",0]
["AK","0218899999",2,188,"NCNTY02188N02188","Northwest Arctic Borough, AK","Northwest Arctic Borough",62800,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Northwest Arctic Borough","Alaska",0]
["AK","0219599999",2,195,"NCNTY02195N02195","Petersburg Census Area, AK","Petersburg Census Area",87500,30650,35000,39400,43750,47250,50750,54250,57750,18400,21000,25520,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Petersburg Census Area","Alaska",0]
["AK","0219899999",2,198,"NCNTY02198N02198","Prince of Wales-Hyder Census Area, AK","Prince of Wales-Hyder Census Area",61500,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Prince of Wales-Hyder Census Area","Alaska",0]
["AK","0222099999",2,220,"NCNTY02220N02220","Sitka City and Borough, AK","Sitka City and Borough",82300,28850,32950,37050,41150,44450,47750,51050,54350,17300,20290,25520,30750,35980,41210,46440,51670,46100,52700,59300,65850,71150,76400,81700,86950,9999,"Sitka City and Borough","Alaska",0]
["AK","0223099999",2,230,"NCNTY02230N02230","Skagway Municipality, AK","Skagway Municipality",87000,30450,34800,39150,43500,47000,50500,53950,57450,18300,20900,25520,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Skagway Municipality","Alaska",0]
["AK","0224099999",2,240,"NCNTY02240N02240","Southeast Fairbanks Census Area, AK","Southeast Fairbanks Census Area",75800,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Southeast Fairbanks Census Area","Alaska",0]
["AK","0226199999",2,261,"NCNTY02261N02261","Valdez-Cordova Census Area, AK","Valdez-Cordova Census Area",100900,33850,38700,43550,48350,52250,56100,60000,63850,20300,23200,26100,30750,35980,41210,46440,51670,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Valdez-Cordova Census Area","Alaska",0]
["AK","0227099999",2,270,"NCNTY02270N02270","Wade Hampton Census Area, AK","Wade Hampton Census Area",43400,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Wade Hampton Census Area","Alaska",0]
["AK","0227599999",2,275,"NCNTY02275N02275","Wrangell City and Borough, AK","Wrangell City and Borough",68200,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Wrangell City and Borough","Alaska",0]
["AK","0228299999",2,282,"NCNTY02282N02282","Yakutat City and Borough, AK","Yakutat City and Borough",78400,27650,31600,35550,39450,42650,45800,48950,52100,16600,20290,25520,30750,35980,41210,46440,51670,44200,50500,56800,63100,68150,73200,78250,83300,9999,"Yakutat City and Borough","Alaska",0]
["AK","0229099999",2,290,"NCNTY02290N02290","Yukon-Koyukuk Census Area, AK","Yukon-Koyukuk Census Area",49600,27450,31400,35300,39200,42350,45500,48650,51750,16450,20290,25520,30750,35980,41210,46440,51670,43900,50200,56450,62700,67750,72750,77750,82800,9999,"Yukon-Koyukuk Census Area","Alaska",0]
["AZ","0400199999",4,1,"NCNTY04001N04001","Apache County, AZ","Apache County",43500,16500,18850,21200,23550,25450,27350,29250,31100,12060,16240,20420,23550,25450,27350,29250,31100,26400,30200,33950,37700,40750,43750,46750,49800,9999,"Apache County","Arizona",0]
["AZ","0400399999",4,3,"METRO43420M43420","Sierra Vista-Douglas, AZ MSA","Cochise County",55900,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Cochise County","Arizona",1]
["AZ","0400599999",4,5,"METRO22380M22380","Flagstaff, AZ MSA","Coconino County",62800,22000,25150,28300,31400,33950,36450,38950,41450,13200,16240,20420,24600,28780,32960,37140,41320,35200,40200,45250,50250,54300,58300,62350,66350,2620,"Coconino County","Arizona",1]
["AZ","0400799999",4,7,"NCNTY04007N04007","Gila County, AZ","Gila County",51000,17850,20400,22950,25500,27550,29600,31650,33700,12060,16240,20420,24600,27550,29600,31650,33700,28600,32650,36750,40800,44100,47350,50600,53900,9999,"Gila County","Arizona",0]
["AZ","0400999999",4,9,"NCNTY04009N04009","Graham County, AZ","Graham County",54800,19200,21950,24700,27400,29600,31800,34000,36200,12060,16240,20420,24600,28780,31800,34000,36200,30700,35100,39500,43850,47400,50900,54400,57900,9999,"Graham County","Arizona",0]
["AZ","0401199999",4,11,"NCNTY04011N04011","Greenlee County, AZ","Greenlee County",54000,18900,21600,24300,27000,29200,31350,33500,35650,12060,16240,20420,24600,28780,31350,33500,35650,30250,34600,38900,43200,46700,50150,53600,57050,9999,"Greenlee County","Arizona",0]
["AZ","0401299999",4,12,"NCNTY04012N04012","La Paz County, AZ","La Paz County",45100,16500,18850,21200,23550,25450,27350,29250,31100,12060,16240,20420,23550,25450,27350,29250,31100,26400,30200,33950,37700,40750,43750,46750,49800,9999,"La Paz County","Arizona",0]
["AZ","0401399999",4,13,"METRO38060M38060","Phoenix-Mesa-Scottsdale, AZ MSA","Maricopa County",66200,23200,26500,29800,33100,35750,38400,41050,43700,13900,16240,20420,24600,28780,32960,37140,41320,37100,42400,47700,52950,57200,61450,65700,69900,6200,"Maricopa County","Arizona",1]
["AZ","0401599999",4,15,"METRO29420M29420","Lake Havasu City-Kingman, AZ MSA","Mohave County",46000,16500,18850,21200,23550,25450,27350,29250,31100,12060,16240,20420,23550,25450,27350,29250,31100,26400,30200,33950,37700,40750,43750,46750,49800,4120,"Mohave County","Arizona",1]
["AZ","0401799999",4,17,"NCNTY04017N04017","Navajo County, AZ","Navajo County",43200,16500,18850,21200,23550,25450,27350,29250,31100,12060,16240,20420,23550,25450,27350,29250,31100,26400,30200,33950,37700,40750,43750,46750,49800,9999,"Navajo County","Arizona",0]
["AZ","0401999999",4,19,"METRO46060M46060","Tucson, AZ MSA","Pima County",59300,20800,23750,26700,29650,32050,34400,36800,39150,12500,16240,20420,24600,28780,32960,36800,39150,33250,38000,42750,47450,51250,55050,58850,62650,8520,"Pima County","Arizona",1]
["AZ","0402199999",4,21,"METRO38060M38060","Phoenix-Mesa-Scottsdale, AZ MSA","Pinal County",66200,23200,26500,29800,33100,35750,38400,41050,43700,13900,16240,20420,24600,28780,32960,37140,41320,37100,42400,47700,52950,57200,61450,65700,69900,6200,"Pinal County","Arizona",1]
["AZ","0402399999",4,23,"NCNTY04023N04023","Santa Cruz County, AZ","Santa Cruz County",44500,16500,18850,21200,23550,25450,27350,29250,31100,12060,16240,20420,23550,25450,27350,29250,31100,26400,30200,33950,37700,40750,43750,46750,49800,9999,"Santa Cruz County","Arizona",0]
["AZ","0402599999",4,25,"METRO39140M39140","Prescott, AZ MSA","Yavapai County",54800,19200,21950,24700,27400,29600,31800,34000,36200,12060,16240,20420,24600,28780,31800,34000,36200,30700,35100,39500,43850,47400,50900,54400,57900,9999,"Yavapai County","Arizona",1]
["AZ","0402799999",4,27,"METRO49740M49740","Yuma, AZ MSA","Yuma County",44500,17750,20300,22850,25350,27400,29450,31450,33500,12060,16240,20420,24600,27400,29450,31450,33500,28400,32450,36500,40550,43800,47050,50300,53550,9360,"Yuma County","Arizona",1]
["AR","0500199999",5,1,"NCNTY05001N05001","Arkansas County, AR","Arkansas County",50000,17500,20000,22500,25000,27000,29000,31000,33000,12060,16240,20420,24600,27000,29000,31000,33000,28000,32000,36000,40000,43200,46400,49600,52800,9999,"Arkansas County","Arkansas",0]
["AR","0500399999",5,3,"NCNTY05003N05003","Ashley County, AR","Ashley County",45300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Ashley County","Arkansas",0]
["AR","0500599999",5,5,"NCNTY05005N05005","Baxter County, AR","Baxter County",48800,17100,19550,22000,24400,26400,28350,30300,32250,12060,16240,20420,24400,26400,28350,30300,32250,27350,31250,35150,39050,42200,45300,48450,51550,9999,"Baxter County","Arkansas",0]
["AR","0500799999",5,7,"METRO22220M22220","Fayetteville-Springdale-Rogers, AR HUD Metro FMR Area","Benton County",66100,23100,26400,29700,32950,35600,38250,40900,43500,13850,16240,20420,24600,28780,32960,37140,41320,36900,42150,47400,52650,56900,61100,65300,69500,2580,"Benton County","Arkansas",1]
["AR","0500999999",5,9,"NCNTY05009N05009","Boone County, AR","Boone County",49000,17150,19600,22050,24500,26500,28450,30400,32350,12060,16240,20420,24500,26500,28450,30400,32350,27450,31400,35300,39200,42350,45500,48650,51750,9999,"Boone County","Arkansas",0]
["AR","0501199999",5,11,"NCNTY05011N05011","Bradley County, AR","Bradley County",41400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Bradley County","Arkansas",0]
["AR","0501399999",5,13,"NCNTY05013N05013","Calhoun County, AR","Calhoun County",48400,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Calhoun County","Arkansas",0]
["AR","0501599999",5,15,"NCNTY05015N05015","Carroll County, AR","Carroll County",46800,16400,18750,21100,23400,25300,27150,29050,30900,12060,16240,20420,23400,25300,27150,29050,30900,26250,30000,33750,37450,40450,43450,46450,49450,9999,"Carroll County","Arkansas",0]
["AR","0501799999",5,17,"NCNTY05017N05017","Chicot County, AR","Chicot County",35100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Chicot County","Arkansas",0]
["AR","0501999999",5,19,"NCNTY05019N05019","Clark County, AR","Clark County",51600,18100,20650,23250,25800,27900,29950,32000,34100,12060,16240,20420,24600,27900,29950,32000,34100,28950,33050,37200,41300,44650,47950,51250,54550,9999,"Clark County","Arkansas",0]
["AR","0502199999",5,21,"NCNTY05021N05021","Clay County, AR","Clay County",41700,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Clay County","Arkansas",0]
["AR","0502399999",5,23,"NCNTY05023N05023","Cleburne County, AR","Cleburne County",52600,18450,21050,23700,26300,28450,30550,32650,34750,12060,16240,20420,24600,28450,30550,32650,34750,29500,33700,37900,42100,45500,48850,52250,55600,9999,"Cleburne County","Arkansas",0]
["AR","0502599999",5,25,"METRO38220M38220","Pine Bluff, AR MSA","Cleveland County",47700,16700,19100,21500,23850,25800,27700,29600,31500,12060,16240,20420,23850,25800,27700,29600,31500,26750,30550,34350,38150,41250,44300,47350,50400,9999,"Cleveland County","Arkansas",1]
["AR","0502799999",5,27,"NCNTY05027N05027","Columbia County, AR","Columbia County",53600,18250,20850,23450,26050,28150,30250,32350,34400,12060,16240,20420,24600,28150,30250,32350,34400,29200,33350,37500,41650,45000,48350,51650,55000,9999,"Columbia County","Arkansas",0]
["AR","0502999999",5,29,"NCNTY05029N05029","Conway County, AR","Conway County",49800,17450,19950,22450,24900,26900,28900,30900,32900,12060,16240,20420,24600,26900,28900,30900,32900,27900,31900,35900,39850,43050,46250,49450,52650,9999,"Conway County","Arkansas",0]
["AR","0503199999",5,31,"METRO27860MM3700","Jonesboro, AR HUD Metro FMR Area","Craighead County",51100,17900,20450,23000,25550,27600,29650,31700,33750,12060,16240,20420,24600,27600,29650,31700,33750,28650,32750,36850,40900,44200,47450,50750,54000,3700,"Craighead County","Arkansas",1]
["AR","0503399999",5,33,"METRO22900M22900","Fort Smith, AR-OK HUD Metro FMR Area","Crawford County",49800,17450,19950,22450,24900,26900,28900,30900,32900,12060,16240,20420,24600,26900,28900,30900,32900,27900,31900,35900,39850,43050,46250,49450,52650,2720,"Crawford County","Arkansas",1]
["AR","0503599999",5,35,"METRO32820M32820","Memphis, TN-MS-AR HUD Metro FMR Area","Crittenden County",60000,21000,24000,27000,30000,32400,34800,37200,39600,12600,16240,20420,24600,28780,32960,37140,39600,33600,38400,43200,48000,51850,55700,59550,63400,4920,"Crittenden County","Arkansas",1]
["AR","0503799999",5,37,"NCNTY05037N05037","Cross County, AR","Cross County",48800,17100,19550,22000,24400,26400,28350,30300,32250,12060,16240,20420,24400,26400,28350,30300,32250,27350,31250,35150,39050,42200,45300,48450,51550,9999,"Cross County","Arkansas",0]
["AR","0503999999",5,39,"NCNTY05039N05039","Dallas County, AR","Dallas County",48300,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Dallas County","Arkansas",0]
["AR","0504199999",5,41,"NCNTY05041N05041","Desha County, AR","Desha County",43500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Desha County","Arkansas",0]
["AR","0504399999",5,43,"NCNTY05043N05043","Drew County, AR","Drew County",44900,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Drew County","Arkansas",0]
["AR","0504599999",5,45,"METRO30780M30780","Little Rock-North Little Rock-Conway, AR HUD Metro FMR Area","Faulkner County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,4400,"Faulkner County","Arkansas",1]
["AR","0504799999",5,47,"NCNTY05047N05047","Franklin County, AR","Franklin County",46500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Franklin County","Arkansas",0]
["AR","0504999999",5,49,"NCNTY05049N05049","Fulton County, AR","Fulton County",43000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Fulton County","Arkansas",0]
["AR","0505199999",5,51,"METRO26300M26300","Hot Springs, AR MSA","Garland County",54400,19050,21800,24500,27200,29400,31600,33750,35950,12060,16240,20420,24600,28780,31600,33750,35950,30450,34800,39150,43500,47000,50500,53950,57450,9999,"Garland County","Arkansas",1]
["AR","0505399999",5,53,"METRO30780N05053","Grant County, AR HUD Metro FMR Area","Grant County",58600,20550,23450,26400,29300,31650,34000,36350,38700,12350,16240,20420,24600,28780,32960,36350,38700,32850,37550,42250,46900,50700,54450,58200,61950,9999,"Grant County","Arkansas",1]
["AR","0505599999",5,55,"NCNTY05055N05055","Greene County, AR","Greene County",50700,17750,20300,22850,25350,27400,29450,31450,33500,12060,16240,20420,24600,27400,29450,31450,33500,28400,32450,36500,40550,43800,47050,50300,53550,9999,"Greene County","Arkansas",0]
["AR","0505799999",5,57,"NCNTY05057N05057","Hempstead County, AR","Hempstead County",45300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Hempstead County","Arkansas",0]
["AR","0505999999",5,59,"NCNTY05059N05059","Hot Spring County, AR","Hot Spring County",51300,18000,20550,23100,25650,27750,29800,31850,33900,12060,16240,20420,24600,27750,29800,31850,33900,28750,32850,36950,41050,44350,47650,50950,54200,9999,"Hot Spring County","Arkansas",0]
["AR","0506199999",5,61,"NCNTY05061N05061","Howard County, AR","Howard County",43100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Howard County","Arkansas",0]
["AR","0506399999",5,63,"NCNTY05063N05063","Independence County, AR","Independence County",46300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Independence County","Arkansas",0]
["AR","0506599999",5,65,"NCNTY05065N05065","Izard County, AR","Izard County",41100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Izard County","Arkansas",0]
["AR","0506799999",5,67,"NCNTY05067N05067","Jackson County, AR","Jackson County",42000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Jackson County","Arkansas",0]
["AR","0506999999",5,69,"METRO38220M38220","Pine Bluff, AR MSA","Jefferson County",47700,16700,19100,21500,23850,25800,27700,29600,31500,12060,16240,20420,23850,25800,27700,29600,31500,26750,30550,34350,38150,41250,44300,47350,50400,6240,"Jefferson County","Arkansas",1]
["AR","0507199999",5,71,"NCNTY05071N05071","Johnson County, AR","Johnson County",40300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Johnson County","Arkansas",0]
["AR","0507399999",5,73,"NCNTY05073N05073","Lafayette County, AR","Lafayette County",41400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Lafayette County","Arkansas",0]
["AR","0507599999",5,75,"NCNTY05075N05075","Lawrence County, AR","Lawrence County",45100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Lawrence County","Arkansas",0]
["AR","0507799999",5,77,"NCNTY05077N05077","Lee County, AR","Lee County",35500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Lee County","Arkansas",0]
["AR","0507999999",5,79,"METRO38220M38220","Pine Bluff, AR MSA","Lincoln County",47700,16700,19100,21500,23850,25800,27700,29600,31500,12060,16240,20420,23850,25800,27700,29600,31500,26750,30550,34350,38150,41250,44300,47350,50400,9999,"Lincoln County","Arkansas",1]
["AR","0508199999",5,81,"METRO45500N05081","Little River County, AR HUD Metro FMR Area","Little River County",50500,17700,20200,22750,25250,27300,29300,31350,33350,12060,16240,20420,24600,27300,29300,31350,33350,28300,32350,36400,40400,43650,46900,50100,53350,9999,"Little River County","Arkansas",1]
["AR","0508399999",5,83,"NCNTY05083N05083","Logan County, AR","Logan County",47500,16650,19000,21400,23750,25650,27550,29450,31350,12060,16240,20420,23750,25650,27550,29450,31350,26600,30400,34200,38000,41050,44100,47150,50200,9999,"Logan County","Arkansas",0]
["AR","0508599999",5,85,"METRO30780M30780","Little Rock-North Little Rock-Conway, AR HUD Metro FMR Area","Lonoke County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,4400,"Lonoke County","Arkansas",1]
["AR","0508799999",5,87,"METRO22220M22220","Fayetteville-Springdale-Rogers, AR HUD Metro FMR Area","Madison County",66100,23100,26400,29700,32950,35600,38250,40900,43500,13850,16240,20420,24600,28780,32960,37140,41320,36900,42150,47400,52650,56900,61100,65300,69500,9999,"Madison County","Arkansas",1]
["AR","0508999999",5,89,"NCNTY05089N05089","Marion County, AR","Marion County",41000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Marion County","Arkansas",0]
["AR","0509199999",5,91,"METRO45500M45500","Texarkana, TX-Texarkana, AR HUD Metro FMR Area","Miller County",52600,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,8360,"Miller County","Arkansas",1]
["AR","0509399999",5,93,"NCNTY05093N05093","Mississippi County, AR","Mississippi County",41800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Mississippi County","Arkansas",0]
["AR","0509599999",5,95,"NCNTY05095N05095","Monroe County, AR","Monroe County",38600,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Monroe County","Arkansas",0]
["AR","0509799999",5,97,"NCNTY05097N05097","Montgomery County, AR","Montgomery County",43100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Montgomery County","Arkansas",0]
["AR","0509999999",5,99,"NCNTY05099N05099","Nevada County, AR","Nevada County",44300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Nevada County","Arkansas",0]
["AR","0510199999",5,101,"NCNTY05101N05101","Newton County, AR","Newton County",44000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Newton County","Arkansas",0]
["AR","0510399999",5,103,"NCNTY05103N05103","Ouachita County, AR","Ouachita County",45200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Ouachita County","Arkansas",0]
["AR","0510599999",5,105,"METRO30780M30780","Little Rock-North Little Rock-Conway, AR HUD Metro FMR Area","Perry County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,9999,"Perry County","Arkansas",1]
["AR","0510799999",5,107,"NCNTY05107N05107","Phillips County, AR","Phillips County",37200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Phillips County","Arkansas",0]
["AR","0510999999",5,109,"NCNTY05109N05109","Pike County, AR","Pike County",40700,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Pike County","Arkansas",0]
["AR","0511199999",5,111,"METRO27860N05111","Poinsett County, AR HUD Metro FMR Area","Poinsett County",42100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Poinsett County","Arkansas",1]
["AR","0511399999",5,113,"NCNTY05113N05113","Polk County, AR","Polk County",42800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Polk County","Arkansas",0]
["AR","0511599999",5,115,"NCNTY05115N05115","Pope County, AR","Pope County",51000,17850,20400,22950,25500,27550,29600,31650,33700,12060,16240,20420,24600,27550,29600,31650,33700,28600,32650,36750,40800,44100,47350,50600,53900,9999,"Pope County","Arkansas",0]
["AR","0511799999",5,117,"NCNTY05117N05117","Prairie County, AR","Prairie County",44800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Prairie County","Arkansas",0]
["AR","0511999999",5,119,"METRO30780M30780","Little Rock-North Little Rock-Conway, AR HUD Metro FMR Area","Pulaski County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,4400,"Pulaski County","Arkansas",1]
["AR","0512199999",5,121,"NCNTY05121N05121","Randolph County, AR","Randolph County",47800,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Randolph County","Arkansas",0]
["AR","0512399999",5,123,"NCNTY05123N05123","St. Francis County, AR","St. Francis County",38200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"St. Francis County","Arkansas",0]
["AR","0512599999",5,125,"METRO30780M30780","Little Rock-North Little Rock-Conway, AR HUD Metro FMR Area","Saline County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,4400,"Saline County","Arkansas",1]
["AR","0512799999",5,127,"NCNTY05127N05127","Scott County, AR","Scott County",43400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Scott County","Arkansas",0]
["AR","0512999999",5,129,"NCNTY05129N05129","Searcy County, AR","Searcy County",42500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Searcy County","Arkansas",0]
["AR","0513199999",5,131,"METRO22900M22900","Fort Smith, AR-OK HUD Metro FMR Area","Sebastian County",49800,17450,19950,22450,24900,26900,28900,30900,32900,12060,16240,20420,24600,26900,28900,30900,32900,27900,31900,35900,39850,43050,46250,49450,52650,2720,"Sebastian County","Arkansas",1]
["AR","0513399999",5,133,"NCNTY05133N05133","Sevier County, AR","Sevier County",45800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Sevier County","Arkansas",0]
["AR","0513599999",5,135,"NCNTY05135N05135","Sharp County, AR","Sharp County",40900,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Sharp County","Arkansas",0]
["AR","0513799999",5,137,"NCNTY05137N05137","Stone County, AR","Stone County",42600,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Stone County","Arkansas",0]
["AR","0513999999",5,139,"NCNTY05139N05139","Union County, AR","Union County",49900,17500,20000,22500,24950,26950,28950,30950,32950,12060,16240,20420,24600,26950,28950,30950,32950,27950,31950,35950,39900,43100,46300,49500,52700,9999,"Union County","Arkansas",0]
["AR","0514199999",5,141,"NCNTY05141N05141","Van Buren County, AR","Van Buren County",40800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Van Buren County","Arkansas",0]
["AR","0514399999",5,143,"METRO22220M22220","Fayetteville-Springdale-Rogers, AR HUD Metro FMR Area","Washington County",66100,23100,26400,29700,32950,35600,38250,40900,43500,13850,16240,20420,24600,28780,32960,37140,41320,36900,42150,47400,52650,56900,61100,65300,69500,2580,"Washington County","Arkansas",1]
["AR","0514599999",5,145,"NCNTY05145N05145","White County, AR","White County",54000,18900,21600,24300,27000,29200,31350,33500,35650,12060,16240,20420,24600,28780,31350,33500,35650,30250,34600,38900,43200,46700,50150,53600,57050,9999,"White County","Arkansas",0]
["AR","0514799999",5,147,"NCNTY05147N05147","Woodruff County, AR","Woodruff County",37800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Woodruff County","Arkansas",0]
["AR","0514999999",5,149,"NCNTY05149N05149","Yell County, AR","Yell County",45300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Yell County","Arkansas",0]
["CA","0600199999",6,1,"METRO41860MM5775","Oakland-Fremont, CA HUD Metro FMR Area","Alameda County",97400,36550,41750,46950,52150,56350,60500,64700,68850,21950,25050,28200,31300,33850,36350,38850,41350,56300,64350,72400,80400,86850,93300,99700,106150,5775,"Alameda County","California",1]
["CA","0600399999",6,3,"NCNTY06003N06003","Alpine County, CA","Alpine County",74200,27300,31200,35100,39000,42150,45250,48400,51500,16400,18750,21100,24600,28780,32960,37140,41320,43750,50000,56250,62450,67450,72450,77450,82450,9999,"Alpine County","California",0]
["CA","0600599999",6,5,"NCNTY06005N06005","Amador County, CA","Amador County",70900,24850,28400,31950,35450,38300,41150,44000,46800,14900,17000,20420,24600,28780,32960,37140,41320,39700,45400,51050,56700,61250,65800,70350,74850,9999,"Amador County","California",0]
["CA","0600799999",6,7,"METRO17020M17020","Chico, CA MSA","Butte County",62600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,1620,"Butte County","California",1]
["CA","0600999999",6,9,"NCNTY06009N06009","Calaveras County, CA","Calaveras County",69200,24250,27700,31150,34600,37400,40150,42950,45700,14550,16600,20420,24600,28780,32960,37140,41320,38750,44300,49850,55350,59800,64250,68650,73100,9999,"Calaveras County","California",0]
["CA","0601199999",6,11,"NCNTY06011N06011","Colusa County, CA","Colusa County",58300,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Colusa County","California",0]
["CA","0601399999",6,13,"METRO41860MM5775","Oakland-Fremont, CA HUD Metro FMR Area","Contra Costa County",97400,36550,41750,46950,52150,56350,60500,64700,68850,21950,25050,28200,31300,33850,36350,38850,41350,56300,64350,72400,80400,86850,93300,99700,106150,5775,"Contra Costa County","California",1]
["CA","0601599999",6,15,"NCNTY06015N06015","Del Norte County, CA","Del Norte County",54100,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Del Norte County","California",0]
["CA","0601799999",6,17,"METRO40900M40900","Sacramento--Roseville--Arden-Arcade, CA HUD Metro FMR Area","El Dorado County",75200,26000,29700,33400,37100,40100,43050,46050,49000,15600,17800,20420,24600,28780,32960,37140,41320,41550,47500,53450,59350,64100,68850,73600,78350,6920,"El Dorado County","California",1]
["CA","0601999999",6,19,"METRO23420M23420","Fresno, CA MSA","Fresno County",50000,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,2840,"Fresno County","California",1]
["CA","0602199999",6,21,"NCNTY06021N06021","Glenn County, CA","Glenn County",53600,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Glenn County","California",0]
["CA","0602399999",6,23,"NCNTY06023N06023","Humboldt County, CA","Humboldt County",54500,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Humboldt County","California",0]
["CA","0602599999",6,25,"METRO20940M20940","El Centro, CA MSA","Imperial County",49700,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Imperial County","California",1]
["CA","0602799999",6,27,"NCNTY06027N06027","Inyo County, CA","Inyo County",71200,24950,28500,32050,35600,38450,41300,44150,47000,14950,17100,20420,24600,28780,32960,37140,41320,39900,45600,51300,56950,61550,66100,70650,75200,9999,"Inyo County","California",0]
["CA","0602999999",6,29,"METRO12540M12540","Bakersfield, CA MSA","Kern County",53000,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,680,"Kern County","California",1]
["CA","0603199999",6,31,"METRO25260M25260","Hanford-Corcoran, CA MSA","Kings County",50200,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Kings County","California",1]
["CA","0603399999",6,33,"NCNTY06033N06033","Lake County, CA","Lake County",46200,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Lake County","California",0]
["CA","0603599999",6,35,"NCNTY06035N06035","Lassen County, CA","Lassen County",68800,24100,27550,31000,34400,37200,39950,42700,45450,14500,16550,20420,24600,28780,32960,37140,41320,38550,44050,49550,55050,59500,63900,68300,72700,9999,"Lassen County","California",0]
["CA","0603799999",6,37,"METRO31080MM4480","Los Angeles-Long Beach-Glendale, CA HUD Metro FMR Area","Los Angeles County",64300,31550,36050,40550,45050,48700,52300,55900,59500,18950,21650,24350,27050,29250,32960,37140,41320,50500,57700,64900,72100,77900,83650,89450,95200,4480,"Los Angeles County","California",1]
["CA","0603999999",6,39,"METRO31460M31460","Madera, CA MSA","Madera County",51300,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,2840,"Madera County","California",1]
["CA","0604199999",6,41,"METRO41860MM7360","San Francisco, CA HUD Metro FMR Area","Marin County",115300,46100,52650,59250,65800,71100,76350,81600,86900,27650,31600,35550,39500,42700,45850,49000,52150,73750,84300,94850,105350,113800,122250,130650,139100,7360,"Marin County","California",1]
["CA","0604399999",6,43,"NCNTY06043N06043","Mariposa County, CA","Mariposa County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,9999,"Mariposa County","California",0]
["CA","0604599999",6,45,"NCNTY06045N06045","Mendocino County, CA","Mendocino County",59500,21050,24050,27050,30050,32500,34900,37300,39700,12650,16240,20420,24600,28780,32960,37140,39700,33700,38500,43300,48100,51950,55800,59650,63500,9999,"Mendocino County","California",0]
["CA","0604799999",6,47,"METRO32900M32900","Merced, CA MSA","Merced County",48500,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,4940,"Merced County","California",1]
["CA","0604999999",6,49,"NCNTY06049N06049","Modoc County, CA","Modoc County",48000,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Modoc County","California",0]
["CA","0605199999",6,51,"NCNTY06051N06051","Mono County, CA","Mono County",75800,26550,30350,34150,37900,40950,44000,47000,50050,15950,18200,20500,24600,28780,32960,37140,41320,42500,48550,54600,60650,65550,70400,75250,80100,9999,"Mono County","California",0]
["CA","0605399999",6,53,"METRO41500M41500","Salinas, CA MSA","Monterey County",63100,28500,32600,36650,40700,44000,47250,50500,53750,17100,19550,22000,24600,28780,32960,37140,41320,45600,52100,58600,65100,70350,75550,80750,85950,7120,"Monterey County","California",1]
["CA","0605599999",6,55,"METRO34900M34900","Napa, CA MSA","Napa County",91000,32600,37250,41900,46550,50300,54000,57750,61450,19600,22400,25200,27950,30200,32960,37140,41320,52150,59600,67050,74500,80500,86450,92400,98350,8720,"Napa County","California",1]
["CA","0605799999",6,57,"NCNTY06057N06057","Nevada County, CA","Nevada County",69600,26750,30550,34350,38150,41250,44300,47350,50400,16050,18350,20650,24600,28780,32960,37140,41320,42750,48850,54950,61050,65950,70850,75750,80600,9999,"Nevada County","California",0]
["CA","0605999999",6,59,"METRO31080MM5945","Santa Ana-Anaheim-Irvine, CA HUD Metro FMR Area","Orange County",88000,36550,41750,46950,52150,56350,60500,64700,68850,21950,25050,28200,31300,33850,36350,38850,41350,58450,66800,75150,83450,90150,96850,103500,110200,5945,"Orange County","California",1]
["CA","0606199999",6,61,"METRO40900M40900","Sacramento--Roseville--Arden-Arcade, CA HUD Metro FMR Area","Placer County",75200,26000,29700,33400,37100,40100,43050,46050,49000,15600,17800,20420,24600,28780,32960,37140,41320,41550,47500,53450,59350,64100,68850,73600,78350,6920,"Placer County","California",1]
["CA","0606399999",6,63,"NCNTY06063N06063","Plumas County, CA","Plumas County",62600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Plumas County","California",0]
["CA","0606599999",6,65,"METRO40140M40140","Riverside-San Bernardino-Ontario, CA MSA","Riverside County",63200,22600,25800,29050,32250,34850,37450,40000,42600,13550,16240,20420,24600,28780,32960,37140,41320,36150,41300,46450,51600,55750,59900,64000,68150,6780,"Riverside County","California",1]
["CA","0606799999",6,67,"METRO40900M40900","Sacramento--Roseville--Arden-Arcade, CA HUD Metro FMR Area","Sacramento County",75200,26000,29700,33400,37100,40100,43050,46050,49000,15600,17800,20420,24600,28780,32960,37140,41320,41550,47500,53450,59350,64100,68850,73600,78350,6920,"Sacramento County","California",1]
["CA","0606999999",6,69,"METRO41940N06069","San Benito County, CA HUD Metro FMR Area","San Benito County",73400,29300,33450,37650,41800,45150,48500,51850,55200,17600,20100,22600,25100,28780,32960,37140,41320,46850,53550,60250,66900,72300,77650,83000,88350,9999,"San Benito County","California",1]
["CA","0607199999",6,71,"METRO40140M40140","Riverside-San Bernardino-Ontario, CA MSA","San Bernardino County",63200,22600,25800,29050,32250,34850,37450,40000,42600,13550,16240,20420,24600,28780,32960,37140,41320,36150,41300,46450,51600,55750,59900,64000,68150,6780,"San Bernardino County","California",1]
["CA","0607399999",6,73,"METRO41740M41740","San Diego-Carlsbad, CA MSA","San Diego County",79300,31850,36400,40950,45450,49100,52750,56400,60000,19100,21800,24550,27250,29450,32960,37140,41320,50950,58200,65500,72750,78600,84400,90250,96050,7320,"San Diego County","California",1]
["CA","0607599999",6,75,"METRO41860MM7360","San Francisco, CA HUD Metro FMR Area","San Francisco County",115300,46100,52650,59250,65800,71100,76350,81600,86900,27650,31600,35550,39500,42700,45850,49000,52150,73750,84300,94850,105350,113800,122250,130650,139100,7360,"San Francisco County","California",1]
["CA","0607799999",6,77,"METRO44700M44700","Stockton-Lodi, CA MSA","San Joaquin County",61100,21400,24450,27500,30550,33000,35450,37900,40350,12850,16240,20420,24600,28780,32960,37140,40350,34250,39150,44050,48900,52850,56750,60650,64550,8120,"San Joaquin County","California",1]
["CA","0607999999",6,79,"METRO42020M42020","San Luis Obispo-Paso Robles-Arroyo Grande, CA MSA","San Luis Obispo County",83200,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,7460,"San Luis Obispo County","California",1]
["CA","0608199999",6,81,"METRO41860MM7360","San Francisco, CA HUD Metro FMR Area","San Mateo County",115300,46100,52650,59250,65800,71100,76350,81600,86900,27650,31600,35550,39500,42700,45850,49000,52150,73750,84300,94850,105350,113800,122250,130650,139100,7360,"San Mateo County","California",1]
["CA","0608399999",6,83,"METRO42200M42200","Santa Maria-Santa Barbara, CA MSA","Santa Barbara County",73900,31500,36000,40500,45000,48600,52200,55800,59400,18900,21600,24300,27000,29200,32960,37140,41320,50450,57650,64850,72050,77850,83600,89350,95150,7480,"Santa Barbara County","California",1]
["CA","0608599999",6,85,"METRO41940M41940","San Jose-Sunnyvale-Santa Clara, CA HUD Metro FMR Area","Santa Clara County",113300,41800,47800,53750,59700,64500,69300,74050,78850,25100,28650,32250,35800,38700,41550,44400,47300,59350,67800,76300,84750,91550,98350,105100,111900,7400,"Santa Clara County","California",1]
["CA","0608799999",6,87,"METRO42100M42100","Santa Cruz-Watsonville, CA MSA","Santa Cruz County",83300,35100,40100,45100,50100,54150,58150,62150,66150,21050,24050,27050,30050,32500,34900,37300,41320,56200,64200,72250,80250,86700,93100,99550,105950,7485,"Santa Cruz County","California",1]
["CA","0608999999",6,89,"METRO39820M39820","Redding, CA MSA","Shasta County",61800,21650,24750,27850,30900,33400,35850,38350,40800,13000,16240,20420,24600,28780,32960,37140,40800,34650,39600,44550,49450,53450,57400,61350,65300,6690,"Shasta County","California",1]
["CA","0609199999",6,91,"NCNTY06091N06091","Sierra County, CA","Sierra County",59500,23500,26850,30200,33550,36250,38950,41650,44300,14150,16240,20420,24600,28780,32960,37140,41320,37600,43000,48350,53700,58000,62300,66600,70900,9999,"Sierra County","California",0]
["CA","0609399999",6,93,"NCNTY06093N06093","Siskiyou County, CA","Siskiyou County",47500,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Siskiyou County","California",0]
["CA","0609599999",6,95,"METRO46700M46700","Vallejo-Fairfield, CA MSA","Solano County",80400,28150,32200,36200,40200,43450,46650,49850,53100,16900,19300,21700,24600,28780,32960,37140,41320,45050,51450,57900,64300,69450,74600,79750,84900,8720,"Solano County","California",1]
["CA","0609799999",6,97,"METRO42220M42220","Santa Rosa, CA MSA","Sonoma County",83900,30850,35250,39650,44050,47600,51100,54650,58150,18550,21200,23850,26450,28780,32960,37140,41320,49350,56400,63450,70500,76150,81800,87450,93100,7500,"Sonoma County","California",1]
["CA","0609999999",6,99,"METRO33700M33700","Modesto, CA MSA","Stanislaus County",57500,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,5170,"Stanislaus County","California",1]
["CA","0610199999",6,101,"METRO49700M49700","Yuba City, CA MSA","Sutter County",55500,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9340,"Sutter County","California",1]
["CA","0610399999",6,103,"NCNTY06103N06103","Tehama County, CA","Tehama County",51300,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Tehama County","California",0]
["CA","0610599999",6,105,"NCNTY06105N06105","Trinity County, CA","Trinity County",50800,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Trinity County","California",0]
["CA","0610799999",6,107,"METRO47300M47300","Visalia-Porterville, CA MSA","Tulare County",47300,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,8780,"Tulare County","California",1]
["CA","0610999999",6,109,"NCNTY06109N06109","Tuolumne County, CA","Tuolumne County",60200,21100,24100,27100,30100,32550,34950,37350,39750,12650,16240,20420,24600,28780,32960,37140,39750,33750,38550,43350,48150,52050,55900,59750,63600,9999,"Tuolumne County","California",0]
["CA","0611199999",6,111,"METRO37100M37100","Oxnard-Thousand Oaks-Ventura, CA MSA","Ventura County",85600,35000,40000,45000,49950,53950,57950,61950,65950,21000,24000,27000,29950,32350,34750,37150,41320,55950,63950,71950,79900,86300,92700,99100,105500,8735,"Ventura County","California",1]
["CA","0611399999",6,113,"METRO40900MM9270","Yolo, CA HUD Metro FMR Area","Yolo County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9270,"Yolo County","California",1]
["CA","0611599999",6,115,"METRO49700M49700","Yuba City, CA MSA","Yuba County",55500,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9340,"Yuba County","California",1]
["CO","0800199999",8,1,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Adams County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,2080,"Adams County","Colorado",1]
["CO","0800399999",8,3,"NCNTY08003N08003","Alamosa County, CO","Alamosa County",47900,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Alamosa County","Colorado",0]
["CO","0800599999",8,5,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Arapahoe County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,2080,"Arapahoe County","Colorado",1]
["CO","0800799999",8,7,"NCNTY08007N08007","Archuleta County, CO","Archuleta County",60800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Archuleta County","Colorado",0]
["CO","0800999999",8,9,"NCNTY08009N08009","Baca County, CO","Baca County",46600,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Baca County","Colorado",0]
["CO","0801199999",8,11,"NCNTY08011N08011","Bent County, CO","Bent County",44100,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Bent County","Colorado",0]
["CO","0801399999",8,13,"METRO14500M14500","Boulder, CO MSA","Boulder County",98200,34400,39300,44200,49100,53050,57000,60900,64850,20650,23600,26550,29450,31850,34200,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1125,"Boulder County","Colorado",1]
["CO","0801499999",8,14,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Broomfield County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,2080,"Broomfield County","Colorado",1]
["CO","0801599999",8,15,"NCNTY08015N08015","Chaffee County, CO","Chaffee County",59800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Chaffee County","Colorado",0]
["CO","0801799999",8,17,"NCNTY08017N08017","Cheyenne County, CO","Cheyenne County",67900,23800,27200,30600,33950,36700,39400,42100,44850,14250,16300,20420,24600,28780,32960,37140,41320,38050,43450,48900,54300,58650,63000,67350,71700,9999,"Cheyenne County","Colorado",0]
["CO","0801999999",8,19,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Clear Creek County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,9999,"Clear Creek County","Colorado",1]
["CO","0802199999",8,21,"NCNTY08021N08021","Conejos County, CO","Conejos County",50600,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Conejos County","Colorado",0]
["CO","0802399999",8,23,"NCNTY08023N08023","Costilla County, CO","Costilla County",43400,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Costilla County","Colorado",0]
["CO","0802599999",8,25,"NCNTY08025N08025","Crowley County, CO","Crowley County",43300,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Crowley County","Colorado",0]
["CO","0802799999",8,27,"NCNTY08027N08027","Custer County, CO","Custer County",42700,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Custer County","Colorado",0]
["CO","0802999999",8,29,"NCNTY08029N08029","Delta County, CO","Delta County",53800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Delta County","Colorado",0]
["CO","0803199999",8,31,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Denver County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,2080,"Denver County","Colorado",1]
["CO","0803399999",8,33,"NCNTY08033N08033","Dolores County, CO","Dolores County",46700,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Dolores County","Colorado",0]
["CO","0803599999",8,35,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Douglas County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,2080,"Douglas County","Colorado",1]
["CO","0803799999",8,37,"NCNTY08037N08037","Eagle County, CO","Eagle County",89500,31350,35800,40300,44750,48350,51950,55500,59100,18800,21500,24200,26850,29000,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Eagle County","Colorado",0]
["CO","0803999999",8,39,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Elbert County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,9999,"Elbert County","Colorado",1]
["CO","0804199999",8,41,"METRO17820M17820","Colorado Springs, CO HUD Metro FMR Area","El Paso County",73600,25800,29450,33150,36800,39750,42700,45650,48600,15500,17700,20420,24600,28780,32960,37140,41320,41250,47150,53050,58900,63650,68350,73050,77750,1720,"El Paso County","Colorado",1]
["CO","0804399999",8,43,"NCNTY08043N08043","Fremont County, CO","Fremont County",52000,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Fremont County","Colorado",0]
["CO","0804599999",8,45,"NCNTY08045N08045","Garfield County, CO","Garfield County",70400,24650,28200,31700,35200,38050,40850,43650,46500,14800,16900,20420,24600,28780,32960,37140,41320,39450,45050,50700,56300,60850,65350,69850,74350,9999,"Garfield County","Colorado",0]
["CO","0804799999",8,47,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Gilpin County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,9999,"Gilpin County","Colorado",1]
["CO","0804999999",8,49,"NCNTY08049N08049","Grand County, CO","Grand County",74300,26050,29750,33450,37150,40150,43100,46100,49050,15650,17850,20420,24600,28780,32960,37140,41320,41650,47600,53550,59450,64250,69000,73750,78500,9999,"Grand County","Colorado",0]
["CO","0805199999",8,51,"NCNTY08051N08051","Gunnison County, CO","Gunnison County",70800,24800,28350,31900,35400,38250,41100,43900,46750,14900,17000,20420,24600,28780,32960,37140,41320,39700,45350,51000,56650,61200,65750,70250,74800,9999,"Gunnison County","Colorado",0]
["CO","0805399999",8,53,"NCNTY08053N08053","Hinsdale County, CO","Hinsdale County",73500,25950,29650,33350,37050,40050,43000,45950,48950,15600,17800,20420,24600,28780,32960,37140,41320,41550,47450,53400,59300,64050,68800,73550,78300,9999,"Hinsdale County","Colorado",0]
["CO","0805599999",8,55,"NCNTY08055N08055","Huerfano County, CO","Huerfano County",46100,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Huerfano County","Colorado",0]
["CO","0805799999",8,57,"NCNTY08057N08057","Jackson County, CO","Jackson County",59900,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Jackson County","Colorado",0]
["CO","0805999999",8,59,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Jefferson County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,2080,"Jefferson County","Colorado",1]
["CO","0806199999",8,61,"NCNTY08061N08061","Kiowa County, CO","Kiowa County",53100,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Kiowa County","Colorado",0]
["CO","0806399999",8,63,"NCNTY08063N08063","Kit Carson County, CO","Kit Carson County",53800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Kit Carson County","Colorado",0]
["CO","0806599999",8,65,"NCNTY08065N08065","Lake County, CO","Lake County",69500,22500,25700,28900,32100,34700,37250,39850,42400,13500,16240,20420,24600,28780,32960,37140,41320,35950,41100,46250,51350,55500,59600,63700,67800,9999,"Lake County","Colorado",0]
["CO","0806799999",8,67,"NCNTY08067N08067","La Plata County, CO","La Plata County",73300,25700,29350,33000,36650,39600,42550,45450,48400,15400,17600,20420,24600,28780,32960,37140,41320,41100,46950,52800,58650,63350,68050,72750,77450,9999,"La Plata County","Colorado",0]
["CO","0806999999",8,69,"METRO22660M22660","Fort Collins, CO MSA","Larimer County",76800,26900,30750,34600,38400,41500,44550,47650,50700,16150,18450,20750,24600,28780,32960,37140,41320,43050,49200,55350,61450,66400,71300,76200,81150,2670,"Larimer County","Colorado",1]
["CO","0807199999",8,71,"NCNTY08071N08071","Las Animas County, CO","Las Animas County",58000,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Las Animas County","Colorado",0]
["CO","0807399999",8,73,"NCNTY08073N08073","Lincoln County, CO","Lincoln County",60700,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Lincoln County","Colorado",0]
["CO","0807599999",8,75,"NCNTY08075N08075","Logan County, CO","Logan County",55400,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Logan County","Colorado",0]
["CO","0807799999",8,77,"METRO24300M24300","Grand Junction, CO MSA","Mesa County",66300,22500,25700,28900,32100,34700,37250,39850,42400,13500,16240,20420,24600,28780,32960,37140,41320,35950,41100,46250,51350,55500,59600,63700,67800,2995,"Mesa County","Colorado",1]
["CO","0807999999",8,79,"NCNTY08079N08079","Mineral County, CO","Mineral County",72900,25550,29200,32850,36450,39400,42300,45200,48150,15300,17500,20420,24600,28780,32960,37140,41320,40850,46650,52500,58300,63000,67650,72300,77000,9999,"Mineral County","Colorado",0]
["CO","0808199999",8,81,"NCNTY08081N08081","Moffat County, CO","Moffat County",69000,24150,27600,31050,34500,37300,40050,42800,45550,14500,16600,20420,24600,28780,32960,37140,41320,38650,44200,49700,55200,59650,64050,68450,72900,9999,"Moffat County","Colorado",0]
["CO","0808399999",8,83,"NCNTY08083N08083","Montezuma County, CO","Montezuma County",53100,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Montezuma County","Colorado",0]
["CO","0808599999",8,85,"NCNTY08085N08085","Montrose County, CO","Montrose County",56100,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Montrose County","Colorado",0]
["CO","0808799999",8,87,"NCNTY08087N08087","Morgan County, CO","Morgan County",54000,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Morgan County","Colorado",0]
["CO","0808999999",8,89,"NCNTY08089N08089","Otero County, CO","Otero County",43500,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Otero County","Colorado",0]
["CO","0809199999",8,91,"NCNTY08091N08091","Ouray County, CO","Ouray County",73300,25700,29350,33000,36650,39600,42550,45450,48400,15400,17600,20420,24600,28780,32960,37140,41320,41100,46950,52800,58650,63350,68050,72750,77450,9999,"Ouray County","Colorado",0]
["CO","0809399999",8,93,"METRO19740M19740","Denver-Aurora-Lakewood, CO MSA","Park County",83900,29400,33600,37800,41950,45350,48700,52050,55400,17650,20150,22650,25150,28780,32960,37140,41320,47000,53700,60400,67100,72500,77850,83250,88600,9999,"Park County","Colorado",1]
["CO","0809599999",8,95,"NCNTY08095N08095","Phillips County, CO","Phillips County",60100,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Phillips County","Colorado",0]
["CO","0809799999",8,97,"NCNTY08097N08097","Pitkin County, CO","Pitkin County",98000,34300,39200,44100,49000,52950,56850,60800,64700,20600,23550,26500,29400,31800,34150,37140,41320,52200,59650,67100,74550,80550,86500,92450,98450,9999,"Pitkin County","Colorado",0]
["CO","0809999999",8,99,"NCNTY08099N08099","Prowers County, CO","Prowers County",46800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Prowers County","Colorado",0]
["CO","0810199999",8,101,"METRO39380M39380","Pueblo, CO MSA","Pueblo County",50500,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,6560,"Pueblo County","Colorado",1]
["CO","0810399999",8,103,"NCNTY08103N08103","Rio Blanco County, CO","Rio Blanco County",78100,27350,31250,35150,39050,42200,45300,48450,51550,16450,18800,21150,24600,28780,32960,37140,41320,43750,50000,56250,62500,67500,72500,77500,82500,9999,"Rio Blanco County","Colorado",0]
["CO","0810599999",8,105,"NCNTY08105N08105","Rio Grande County, CO","Rio Grande County",49600,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Rio Grande County","Colorado",0]
["CO","0810799999",8,107,"NCNTY08107N08107","Routt County, CO","Routt County",79300,27800,31750,35700,39650,42850,46000,49200,52350,16700,19050,21450,24600,28780,32960,37140,41320,44450,50800,57150,63450,68550,73650,78700,83800,9999,"Routt County","Colorado",0]
["CO","0810999999",8,109,"NCNTY08109N08109","Saguache County, CO","Saguache County",43100,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Saguache County","Colorado",0]
["CO","0811199999",8,111,"NCNTY08111N08111","San Juan County, CO","San Juan County",54900,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"San Juan County","Colorado",0]
["CO","0811399999",8,113,"NCNTY08113N08113","San Miguel County, CO","San Miguel County",79000,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,9999,"San Miguel County","Colorado",0]
["CO","0811599999",8,115,"NCNTY08115N08115","Sedgwick County, CO","Sedgwick County",57400,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Sedgwick County","Colorado",0]
["CO","0811799999",8,117,"NCNTY08117N08117","Summit County, CO","Summit County",88600,30800,35200,39600,44000,47550,51050,54600,58100,18500,21150,23800,26400,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Summit County","Colorado",0]
["CO","0811999999",8,119,"METRO17820N08119","Teller County, CO HUD Metro FMR Area","Teller County",79100,27700,31650,35600,39550,42750,45900,49050,52250,16650,19000,21400,24600,28780,32960,37140,41320,44350,50650,57000,63300,68400,73450,78500,83600,9999,"Teller County","Colorado",1]
["CO","0812199999",8,121,"NCNTY08121N08121","Washington County, CO","Washington County",53600,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Washington County","Colorado",0]
["CO","0812399999",8,123,"METRO24540M24540","Greeley, CO MSA","Weld County",75700,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,3060,"Weld County","Colorado",1]
["CO","0812599999",8,125,"NCNTY08125N08125","Yuma County, CO","Yuma County",57300,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Yuma County","Colorado",0]
["CT","0900104720",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"Bethel town","Connecticut",1]
["CT","0900108070",9,1,"METRO14860MM1160","Bridgeport, CT HUD Metro FMR Area","Fairfield County",86300,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Bridgeport town","Connecticut",1]
["CT","0900108980",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"Brookfield town","Connecticut",1]
["CT","0900118500",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"Danbury town","Connecticut",1]
["CT","0900118850",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"Darien town","Connecticut",1]
["CT","0900123890",9,1,"METRO14860MM1160","Bridgeport, CT HUD Metro FMR Area","Fairfield County",86300,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Easton town","Connecticut",1]
["CT","0900126620",9,1,"METRO14860MM1160","Bridgeport, CT HUD Metro FMR Area","Fairfield County",86300,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Fairfield town","Connecticut",1]
["CT","0900133620",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"Greenwich town","Connecticut",1]
["CT","0900148620",9,1,"METRO14860MM1160","Bridgeport, CT HUD Metro FMR Area","Fairfield County",86300,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Monroe town","Connecticut",1]
["CT","0900150580",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"New Canaan town","Connecticut",1]
["CT","0900150860",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"New Fairfield town","Connecticut",1]
["CT","0900152980",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"Newtown town","Connecticut",1]
["CT","0900156060",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"Norwalk town","Connecticut",1]
["CT","0900163480",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"Redding town","Connecticut",1]
["CT","0900163970",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"Ridgefield town","Connecticut",1]
["CT","0900168170",9,1,"METRO14860MM1160","Bridgeport, CT HUD Metro FMR Area","Fairfield County",86300,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Shelton town","Connecticut",1]
["CT","0900168310",9,1,"METRO14860MM1930","Danbury, CT HUD Metro FMR Area","Fairfield County",114700,38600,44100,49600,55100,59550,63950,68350,72750,23150,26450,29750,33050,35700,38350,41000,43650,51600,58950,66300,73650,79550,85450,91350,97250,1930,"Sherman town","Connecticut",1]
["CT","0900173070",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"Stamford town","Connecticut",1]
["CT","0900174190",9,1,"METRO14860MM1160","Bridgeport, CT HUD Metro FMR Area","Fairfield County",86300,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Stratford town","Connecticut",1]
["CT","0900177200",9,1,"METRO14860MM1160","Bridgeport, CT HUD Metro FMR Area","Fairfield County",86300,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Trumbull town","Connecticut",1]
["CT","0900183430",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"Weston town","Connecticut",1]
["CT","0900183500",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"Westport town","Connecticut",1]
["CT","0900186370",9,1,"METRO14860MM8040","Stamford-Norwalk, CT HUD Metro FMR Area","Fairfield County",142800,49150,56200,63200,70200,75850,81450,87050,92700,29500,33700,37900,42100,45500,48850,52250,55600,62000,70850,79700,88550,95650,102750,109850,116900,8040,"Wilton town","Connecticut",1]
["CT","0900302060",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Avon town","Connecticut",1]
["CT","0900304300",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Berlin town","Connecticut",1]
["CT","0900305910",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Bloomfield town","Connecticut",1]
["CT","0900308490",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Bristol town","Connecticut",1]
["CT","0900310100",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Burlington town","Connecticut",1]
["CT","0900312270",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Canton town","Connecticut",1]
["CT","0900322070",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"East Granby town","Connecticut",1]
["CT","0900322630",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"East Hartford town","Connecticut",1]
["CT","0900324800",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"East Windsor town","Connecticut",1]
["CT","0900325990",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Enfield town","Connecticut",1]
["CT","0900327600",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Farmington town","Connecticut",1]
["CT","0900331240",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Glastonbury town","Connecticut",1]
["CT","0900332640",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Granby town","Connecticut",1]
["CT","0900337070",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Hartford town","Connecticut",1]
["CT","0900337140",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Hartland town","Connecticut",1]
["CT","0900344700",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Manchester town","Connecticut",1]
["CT","0900345820",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Marlborough town","Connecticut",1]
["CT","0900350440",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"New Britain town","Connecticut",1]
["CT","0900352140",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Newington town","Connecticut",1]
["CT","0900360120",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Plainville town","Connecticut",1]
["CT","0900365370",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Rocky Hill town","Connecticut",1]
["CT","0900368940",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Simsbury town","Connecticut",1]
["CT","0900370550",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Southington town","Connecticut",1]
["CT","0900371390",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"South Windsor town","Connecticut",1]
["CT","0900374540",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Suffield town","Connecticut",1]
["CT","0900382590",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"West Hartford town","Connecticut",1]
["CT","0900384900",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Wethersfield town","Connecticut",1]
["CT","0900387000",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Windsor town","Connecticut",1]
["CT","0900387070",9,3,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Hartford County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Windsor Locks town","Connecticut",1]
["CT","0900502760",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Barkhamsted town","Connecticut",0]
["CT","0900504930",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Bethlehem town","Connecticut",0]
["CT","0900508210",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1930,"Bridgewater town","Connecticut",0]
["CT","0900510940",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Canaan town","Connecticut",0]
["CT","0900516050",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Colebrook town","Connecticut",0]
["CT","0900517240",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Cornwall town","Connecticut",0]
["CT","0900532290",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Goshen town","Connecticut",0]
["CT","0900537280",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Harwinton town","Connecticut",0]
["CT","0900540290",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Kent town","Connecticut",0]
["CT","0900543370",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Litchfield town","Connecticut",0]
["CT","0900549460",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Morris town","Connecticut",0]
["CT","0900551350",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"New Hartford town","Connecticut",0]
["CT","0900552630",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1930,"New Milford town","Connecticut",0]
["CT","0900553470",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Norfolk town","Connecticut",0]
["CT","0900554030",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"North Canaan town","Connecticut",0]
["CT","0900560750",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Plymouth town","Connecticut",0]
["CT","0900565930",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1930,"Roxbury town","Connecticut",0]
["CT","0900566420",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Salisbury town","Connecticut",0]
["CT","0900567960",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Sharon town","Connecticut",0]
["CT","0900575730",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Thomaston town","Connecticut",0]
["CT","0900576570",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Torrington town","Connecticut",0]
["CT","0900579510",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Warren town","Connecticut",0]
["CT","0900579720",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1930,"Washington town","Connecticut",0]
["CT","0900580490",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Watertown town","Connecticut",0]
["CT","0900586440",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Winchester town","Connecticut",0]
["CT","0900587910",9,5,"NCNTY09005N09005","Litchfield County, CT","Litchfield County",91700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Woodbury town","Connecticut",0]
["CT","0900714300",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Chester town","Connecticut",1]
["CT","0900715350",9,7,"METRO25540MM5480","Southern Middlesex County, CT HUD Metro FMR Area","Middlesex County",106200,37200,42500,47800,53100,57350,61600,65850,70100,22300,25500,28700,31850,34400,36950,39500,42050,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Clinton town","Connecticut",1]
["CT","0900718080",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Cromwell town","Connecticut",1]
["CT","0900719130",9,7,"METRO25540MM5480","Southern Middlesex County, CT HUD Metro FMR Area","Middlesex County",106200,37200,42500,47800,53100,57350,61600,65850,70100,22300,25500,28700,31850,34400,36950,39500,42050,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Deep River town","Connecticut",1]
["CT","0900720810",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Durham town","Connecticut",1]
["CT","0900722280",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"East Haddam town","Connecticut",1]
["CT","0900722490",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"East Hampton town","Connecticut",1]
["CT","0900726270",9,7,"METRO25540MM5480","Southern Middlesex County, CT HUD Metro FMR Area","Middlesex County",106200,37200,42500,47800,53100,57350,61600,65850,70100,22300,25500,28700,31850,34400,36950,39500,42050,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Essex town","Connecticut",1]
["CT","0900735230",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Haddam town","Connecticut",1]
["CT","0900740710",9,7,"METRO25540MM5480","Southern Middlesex County, CT HUD Metro FMR Area","Middlesex County",106200,37200,42500,47800,53100,57350,61600,65850,70100,22300,25500,28700,31850,34400,36950,39500,42050,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Killingworth town","Connecticut",1]
["CT","0900747080",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Middlefield town","Connecticut",1]
["CT","0900747360",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Middletown town","Connecticut",1]
["CT","0900757320",9,7,"METRO25540MM5480","Southern Middlesex County, CT HUD Metro FMR Area","Middlesex County",106200,37200,42500,47800,53100,57350,61600,65850,70100,22300,25500,28700,31850,34400,36950,39500,42050,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Old Saybrook town","Connecticut",1]
["CT","0900761800",9,7,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Middlesex County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Portland town","Connecticut",1]
["CT","0900781680",9,7,"METRO25540MM5480","Southern Middlesex County, CT HUD Metro FMR Area","Middlesex County",106200,37200,42500,47800,53100,57350,61600,65850,70100,22300,25500,28700,31850,34400,36950,39500,42050,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Westbrook town","Connecticut",1]
["CT","0900901220",9,9,"METRO35300MM1160","Milford-Ansonia-Seymour, CT HUD Metro FMR Area","New Haven County",93500,32750,37400,42100,46750,50500,54250,58000,61750,19650,22450,25250,28050,30300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Ansonia town","Connecticut",1]
["CT","0900903250",9,9,"METRO35300MM1160","Milford-Ansonia-Seymour, CT HUD Metro FMR Area","New Haven County",93500,32750,37400,42100,46750,50500,54250,58000,61750,19650,22450,25250,28050,30300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Beacon Falls town","Connecticut",1]
["CT","0900904580",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Bethany town","Connecticut",1]
["CT","0900907310",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Branford town","Connecticut",1]
["CT","0900914160",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Cheshire town","Connecticut",1]
["CT","0900919550",9,9,"METRO35300MM1160","Milford-Ansonia-Seymour, CT HUD Metro FMR Area","New Haven County",93500,32750,37400,42100,46750,50500,54250,58000,61750,19650,22450,25250,28050,30300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Derby town","Connecticut",1]
["CT","0900922910",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"East Haven town","Connecticut",1]
["CT","0900934950",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Guilford town","Connecticut",1]
["CT","0900935650",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Hamden town","Connecticut",1]
["CT","0900944560",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Madison town","Connecticut",1]
["CT","0900946520",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Meriden town","Connecticut",1]
["CT","0900946940",9,9,"METRO35300MM8880","Waterbury, CT HUD Metro FMR Area","New Haven County",63000,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Middlebury town","Connecticut",1]
["CT","0900947535",9,9,"METRO35300MM1160","Milford-Ansonia-Seymour, CT HUD Metro FMR Area","New Haven County",93500,32750,37400,42100,46750,50500,54250,58000,61750,19650,22450,25250,28050,30300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Milford town","Connecticut",1]
["CT","0900949950",9,9,"METRO35300MM8880","Waterbury, CT HUD Metro FMR Area","New Haven County",63000,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Naugatuck town","Connecticut",1]
["CT","0900952070",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"New Haven town","Connecticut",1]
["CT","0900953890",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"North Branford town","Connecticut",1]
["CT","0900954870",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"North Haven town","Connecticut",1]
["CT","0900957600",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Orange town","Connecticut",1]
["CT","0900958300",9,9,"METRO35300MM1160","Milford-Ansonia-Seymour, CT HUD Metro FMR Area","New Haven County",93500,32750,37400,42100,46750,50500,54250,58000,61750,19650,22450,25250,28050,30300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Oxford town","Connecticut",1]
["CT","0900962290",9,9,"METRO35300MM8880","Waterbury, CT HUD Metro FMR Area","New Haven County",63000,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Prospect town","Connecticut",1]
["CT","0900967610",9,9,"METRO35300MM1160","Milford-Ansonia-Seymour, CT HUD Metro FMR Area","New Haven County",93500,32750,37400,42100,46750,50500,54250,58000,61750,19650,22450,25250,28050,30300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1160,"Seymour town","Connecticut",1]
["CT","0900969640",9,9,"METRO35300MM8880","Waterbury, CT HUD Metro FMR Area","New Haven County",63000,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Southbury town","Connecticut",1]
["CT","0900978740",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Wallingford town","Connecticut",1]
["CT","0900980070",9,9,"METRO35300MM8880","Waterbury, CT HUD Metro FMR Area","New Haven County",63000,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Waterbury town","Connecticut",1]
["CT","0900982870",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"West Haven town","Connecticut",1]
["CT","0900987560",9,9,"METRO35300MM8880","Waterbury, CT HUD Metro FMR Area","New Haven County",63000,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8880,"Wolcott town","Connecticut",1]
["CT","0900987700",9,9,"METRO35300MM5480","New Haven-Meriden, CT HUD Metro FMR Area","New Haven County",88100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5480,"Woodbridge town","Connecticut",1]
["CT","0901106820",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Bozrah town","Connecticut",1]
["CT","0901115910",9,11,"METRO35980MM3280","Colchester-Lebanon, CT HUD Metro FMR Area","New London County",109700,38100,43550,49000,54400,58800,63150,67500,71850,22900,26150,29400,32650,35300,37900,40500,43100,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Colchester town","Connecticut",1]
["CT","0901123400",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"East Lyme town","Connecticut",1]
["CT","0901129910",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Franklin town","Connecticut",1]
["CT","0901133900",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Griswold town","Connecticut",1]
["CT","0901134250",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Groton town","Connecticut",1]
["CT","0901142390",9,11,"METRO35980MM3280","Colchester-Lebanon, CT HUD Metro FMR Area","New London County",109700,38100,43550,49000,54400,58800,63150,67500,71850,22900,26150,29400,32650,35300,37900,40500,43100,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Lebanon town","Connecticut",1]
["CT","0901142600",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Ledyard town","Connecticut",1]
["CT","0901143230",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Lisbon town","Connecticut",1]
["CT","0901144210",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Lyme town","Connecticut",1]
["CT","0901148900",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Montville town","Connecticut",1]
["CT","0901152350",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"New London town","Connecticut",1]
["CT","0901155500",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"North Stonington town","Connecticut",1]
["CT","0901156270",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Norwich town","Connecticut",1]
["CT","0901157040",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Old Lyme town","Connecticut",1]
["CT","0901162150",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Preston town","Connecticut",1]
["CT","0901166210",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Salem town","Connecticut",1]
["CT","0901171670",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Sprague town","Connecticut",1]
["CT","0901173770",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Stonington town","Connecticut",1]
["CT","0901178600",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Voluntown town","Connecticut",1]
["CT","0901180280",9,11,"METRO35980M35980","Norwich-New London, CT HUD Metro FMR Area","New London County",82100,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Waterford town","Connecticut",1]
["CT","0901301080",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Andover town","Connecticut",1]
["CT","0901306260",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Bolton town","Connecticut",1]
["CT","0901316400",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Columbia town","Connecticut",1]
["CT","0901317800",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Coventry town","Connecticut",1]
["CT","0901325360",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Ellington town","Connecticut",1]
["CT","0901337910",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Hebron town","Connecticut",1]
["CT","0901344910",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Mansfield town","Connecticut",1]
["CT","0901369220",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Somers town","Connecticut",1]
["CT","0901372090",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Stafford town","Connecticut",1]
["CT","0901376290",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Tolland town","Connecticut",1]
["CT","0901377830",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Union town","Connecticut",1]
["CT","0901378250",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Vernon town","Connecticut",1]
["CT","0901385950",9,13,"METRO25540M25540","Hartford-West Hartford-East Hartford, CT HUD Metro FMR Area","Tolland County",89700,32100,36700,41300,45850,49550,53200,56900,60550,19250,22000,24750,27500,29700,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Willington town","Connecticut",1]
["CT","0901501430",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Ashford town","Connecticut",1]
["CT","0901509190",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Brooklyn town","Connecticut",1]
["CT","0901512130",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Canterbury town","Connecticut",1]
["CT","0901513810",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Chaplin town","Connecticut",1]
["CT","0901521860",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Eastford town","Connecticut",1]
["CT","0901536000",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Hampton town","Connecticut",1]
["CT","0901540500",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Killingly town","Connecticut",1]
["CT","0901559980",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5520,"Plainfield town","Connecticut",1]
["CT","0901561030",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Pomfret town","Connecticut",1]
["CT","0901562710",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Putnam town","Connecticut",1]
["CT","0901567400",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Scotland town","Connecticut",1]
["CT","0901573420",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Sterling town","Connecticut",1]
["CT","0901575870",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Thompson town","Connecticut",1]
["CT","0901586790",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3280,"Windham town","Connecticut",1]
["CT","0901588190",9,15,"METRO49340N09015","Windham County, CT HUD Metro FMR Area","Windham County",72900,31850,36400,40950,45500,49150,52800,56450,60100,19150,21850,24600,27300,29500,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Woodstock town","Connecticut",1]
["DE","1000199999",10,1,"METRO20100M20100","Dover, DE MSA","Kent County",65000,22750,26000,29250,32500,35100,37700,40300,42900,13650,16240,20420,24600,28780,32960,37140,41320,36400,41600,46800,52000,56200,60350,64500,68650,2190,"Kent County","Delaware",1]
["DE","1000399999",10,3,"METRO37980M37980","Philadelphia-Camden-Wilmington, PA-NJ-DE-MD MSA","New Castle County",83200,29150,33300,37450,41600,44950,48300,51600,54950,17500,20000,22500,24950,28780,32960,37140,41320,46600,53250,59900,66550,71900,77200,82550,87850,9160,"New Castle County","Delaware",1]
["DE","1000599999",10,5,"METRO41540N10005","Sussex County, DE HUD Metro FMR Area","Sussex County",65900,23100,26400,29700,32950,35600,38250,40900,43500,13850,16240,20420,24600,28780,32960,37140,41320,36900,42200,47450,52700,56950,61150,65350,69600,9999,"Sussex County","Delaware",1]
["DC","1100199999",11,1,"METRO47900M47900","Washington-Arlington-Alexandria, DC-VA-MD HUD Metro FMR Area","District of Columbia",110300,38650,44150,49650,55150,59600,64000,68400,72800,23200,26500,29800,33100,35750,38400,41050,43700,52550,60050,67550,75050,81100,87100,93100,99100,8840,"District of Columbia","District of Columbia",1]
["FL","1200199999",12,1,"METRO23540M23540","Gainesville, FL MSA","Alachua County",65200,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,2900,"Alachua County","Florida",1]
["FL","1200399999",12,3,"METRO27260N12003","Baker County, FL HUD Metro FMR Area","Baker County",59100,20700,23650,26600,29550,31950,34300,36650,39050,12450,16240,20420,24600,28780,32960,36650,39050,33150,37850,42600,47300,51100,54900,58700,62450,9999,"Baker County","Florida",1]
["FL","1200599999",12,5,"METRO37460M37460","Panama City-Lynn Haven-Panama City Beach, FL HUD Metro FMR Area","Bay County",56700,19850,22700,25550,28350,30650,32900,35200,37450,12060,16240,20420,24600,28780,32900,35200,37450,31750,36300,40850,45350,49000,52650,56250,59900,6015,"Bay County","Florida",1]
["FL","1200799999",12,7,"NCNTY12007N12007","Bradford County, FL","Bradford County",53600,18800,21450,24150,26800,28950,31100,33250,35400,12060,16240,20420,24600,28780,31100,33250,35400,30050,34350,38650,42900,46350,49800,53200,56650,9999,"Bradford County","Florida",0]
["FL","1200999999",12,9,"METRO37340M37340","Palm Bay-Melbourne-Titusville, FL MSA","Brevard County",61700,21600,24700,27800,30850,33350,35800,38300,40750,12950,16240,20420,24600,28780,32960,37140,40750,34550,39500,44450,49350,53300,57250,61200,65150,4900,"Brevard County","Florida",1]
["FL","1201199999",12,11,"METRO33100MM2680","Fort Lauderdale, FL HUD Metro FMR Area","Broward County",64100,26700,30500,34300,38100,41150,44200,47250,50300,16000,18300,20600,24600,28780,32960,37140,41320,42700,48800,54900,60950,65850,70750,75600,80500,2680,"Broward County","Florida",1]
["FL","1201399999",12,13,"NCNTY12013N12013","Calhoun County, FL","Calhoun County",40700,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Calhoun County","Florida",0]
["FL","1201599999",12,15,"METRO39460M39460","Punta Gorda, FL MSA","Charlotte County",54500,19100,21800,24550,27250,29450,31650,33800,36000,12060,16240,20420,24600,28780,31650,33800,36000,30550,34900,39250,43600,47100,50600,54100,57600,6580,"Charlotte County","Florida",1]
["FL","1201799999",12,17,"METRO26140M26140","Homosassa Springs, FL MSA","Citrus County",45000,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Citrus County","Florida",1]
["FL","1201999999",12,19,"METRO27260M27260","Jacksonville, FL HUD Metro FMR Area","Clay County",64400,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,3600,"Clay County","Florida",1]
["FL","1202199999",12,21,"METRO34940M34940","Naples-Immokalee-Marco Island, FL MSA","Collier County",68300,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,5345,"Collier County","Florida",1]
["FL","1202399999",12,23,"NCNTY12023N12023","Columbia County, FL","Columbia County",53500,18750,21400,24100,26750,28900,31050,33200,35350,12060,16240,20420,24600,28780,31050,33200,35350,30000,34250,38550,42800,46250,49650,53100,56500,9999,"Columbia County","Florida",0]
["FL","1202799999",12,27,"NCNTY12027N12027","DeSoto County, FL","DeSoto County",41000,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"DeSoto County","Florida",0]
["FL","1202999999",12,29,"NCNTY12029N12029","Dixie County, FL","Dixie County",47400,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Dixie County","Florida",0]
["FL","1203199999",12,31,"METRO27260M27260","Jacksonville, FL HUD Metro FMR Area","Duval County",64400,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,3600,"Duval County","Florida",1]
["FL","1203399999",12,33,"METRO37860M37860","Pensacola-Ferry Pass-Brent, FL MSA","Escambia County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,6080,"Escambia County","Florida",1]
["FL","1203599999",12,35,"METRO19660M37380","Palm Coast, FL HUD Metro FMR Area","Flagler County",57600,20200,23100,26000,28850,31200,33500,35800,38100,12150,16240,20420,24600,28780,32960,35800,38100,32350,36950,41550,46150,49850,53550,57250,60950,2020,"Flagler County","Florida",1]
["FL","1203799999",12,37,"NCNTY12037N12037","Franklin County, FL","Franklin County",49400,17300,19800,22250,24700,26700,28700,30650,32650,12060,16240,20420,24600,26700,28700,30650,32650,27650,31600,35550,39500,42700,45850,49000,52150,9999,"Franklin County","Florida",0]
["FL","1203999999",12,39,"METRO45220M45220","Tallahassee, FL HUD Metro FMR Area","Gadsden County",68400,23950,27400,30800,34200,36950,39700,42450,45150,14350,16400,20420,24600,28780,32960,37140,41320,38300,43800,49250,54700,59100,63500,67850,72250,8240,"Gadsden County","Florida",1]
["FL","1204199999",12,41,"METRO23540M23540","Gainesville, FL MSA","Gilchrist County",65200,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,9999,"Gilchrist County","Florida",1]
["FL","1204399999",12,43,"NCNTY12043N12043","Glades County, FL","Glades County",38000,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Glades County","Florida",0]
["FL","1204599999",12,45,"METRO37460N12045","Gulf County, FL HUD Metro FMR Area","Gulf County",49700,17150,19600,22050,24450,26450,28400,30350,32300,12060,16240,20420,24450,26450,28400,30350,32300,27400,31300,35200,39100,42250,45400,48500,51650,9999,"Gulf County","Florida",1]
["FL","1204799999",12,47,"NCNTY12047N12047","Hamilton County, FL","Hamilton County",44700,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Hamilton County","Florida",0]
["FL","1204999999",12,49,"NCNTY12049N12049","Hardee County, FL","Hardee County",41300,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Hardee County","Florida",0]
["FL","1205199999",12,51,"NCNTY12051N12051","Hendry County, FL","Hendry County",42900,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Hendry County","Florida",0]
["FL","1205399999",12,53,"METRO45300M45300","Tampa-St. Petersburg-Clearwater, FL MSA","Hernando County",59800,20950,23950,26950,29900,32300,34700,37100,39500,12600,16240,20420,24600,28780,32960,37100,39500,33500,38300,43100,47850,51700,55550,59350,63200,8280,"Hernando County","Florida",1]
["FL","1205599999",12,55,"METRO42700M42700","Sebring, FL MSA","Highlands County",42200,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Highlands County","Florida",1]
["FL","1205799999",12,57,"METRO45300M45300","Tampa-St. Petersburg-Clearwater, FL MSA","Hillsborough County",59800,20950,23950,26950,29900,32300,34700,37100,39500,12600,16240,20420,24600,28780,32960,37100,39500,33500,38300,43100,47850,51700,55550,59350,63200,8280,"Hillsborough County","Florida",1]
["FL","1205999999",12,59,"NCNTY12059N12059","Holmes County, FL","Holmes County",46000,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Holmes County","Florida",0]
["FL","1206199999",12,61,"METRO42680M42680","Sebastian-Vero Beach, FL MSA","Indian River County",61900,20650,23600,26550,29450,31850,34200,36550,38900,12400,16240,20420,24600,28780,32960,36550,38900,33000,37700,42400,47100,50900,54650,58450,62200,9999,"Indian River County","Florida",1]
["FL","1206399999",12,63,"NCNTY12063N12063","Jackson County, FL","Jackson County",47800,17300,19800,22250,24700,26700,28700,30650,32650,12060,16240,20420,24600,26700,28700,30650,32650,27700,31650,35600,39550,42750,45900,49050,52250,9999,"Jackson County","Florida",0]
["FL","1206599999",12,65,"METRO45220M45220","Tallahassee, FL HUD Metro FMR Area","Jefferson County",68400,23950,27400,30800,34200,36950,39700,42450,45150,14350,16400,20420,24600,28780,32960,37140,41320,38300,43800,49250,54700,59100,63500,67850,72250,9999,"Jefferson County","Florida",1]
["FL","1206799999",12,67,"NCNTY12067N12067","Lafayette County, FL","Lafayette County",50800,18000,20550,23100,25650,27750,29800,31850,33900,12060,16240,20420,24600,27750,29800,31850,33900,28750,32850,36950,41050,44350,47650,50950,54200,9999,"Lafayette County","Florida",0]
["FL","1206999999",12,69,"METRO36740M36740","Orlando-Kissimmee-Sanford, FL MSA","Lake County",58400,20450,23400,26300,29200,31550,33900,36250,38550,12250,16240,20420,24600,28780,32960,36250,38550,32700,37400,42050,46700,50450,54200,57950,61650,5960,"Lake County","Florida",1]
["FL","1207199999",12,71,"METRO15980M15980","Cape Coral-Fort Myers, FL MSA","Lee County",57900,20300,23200,26100,28950,31300,33600,35900,38250,12150,16240,20420,24600,28780,32960,35900,38250,32450,37050,41700,46300,50050,53750,57450,61150,2700,"Lee County","Florida",1]
["FL","1207399999",12,73,"METRO45220M45220","Tallahassee, FL HUD Metro FMR Area","Leon County",68400,23950,27400,30800,34200,36950,39700,42450,45150,14350,16400,20420,24600,28780,32960,37140,41320,38300,43800,49250,54700,59100,63500,67850,72250,8240,"Leon County","Florida",1]
["FL","1207599999",12,75,"NCNTY12075N12075","Levy County, FL","Levy County",45700,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Levy County","Florida",0]
["FL","1207799999",12,77,"NCNTY12077N12077","Liberty County, FL","Liberty County",52700,18450,21100,23750,26350,28500,30600,32700,34800,12060,16240,20420,24600,28500,30600,32700,34800,29550,33750,37950,42150,45550,48900,52300,55650,9999,"Liberty County","Florida",0]
["FL","1207999999",12,79,"NCNTY12079N12079","Madison County, FL","Madison County",43200,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Madison County","Florida",0]
["FL","1208199999",12,81,"METRO35840M35840","North Port-Sarasota-Bradenton, FL MSA","Manatee County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,7510,"Manatee County","Florida",1]
["FL","1208399999",12,83,"METRO36100M36100","Ocala, FL MSA","Marion County",51500,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,5790,"Marion County","Florida",1]
["FL","1208599999",12,85,"METRO38940M38940","Port St. Lucie, FL MSA","Martin County",58000,21100,24100,27100,30100,32550,34950,37350,39750,12650,16240,20420,24600,28780,32960,37140,39750,33750,38550,43350,48150,52050,55900,59750,63600,2710,"Martin County","Florida",1]
["FL","1208699999",12,86,"METRO33100MM5000","Miami-Miami Beach-Kendall, FL HUD Metro FMR Area","Miami-Dade County",51800,26450,30200,34000,37750,40800,43800,46850,49850,15900,18150,20420,24600,28780,32960,37140,41320,42300,48350,54400,60400,65250,70100,74900,79750,5000,"Miami-Dade County","Florida",1]
["FL","1208799999",12,87,"NCNTY12087N12087","Monroe County, FL","Monroe County",68700,32200,36800,41400,45950,49650,53350,57000,60700,19300,22050,24800,27550,29800,32960,37140,41320,51450,58800,66150,73500,79400,85300,91150,97050,9999,"Monroe County","Florida",0]
["FL","1208999999",12,89,"METRO27260M27260","Jacksonville, FL HUD Metro FMR Area","Nassau County",64400,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,3600,"Nassau County","Florida",1]
["FL","1209199999",12,91,"METRO18880M18880","Crestview-Fort Walton Beach-Destin, FL HUD Metro FMR Area","Okaloosa County",71500,23850,27250,30650,34050,36800,39500,42250,44950,14350,16400,20420,24600,28780,32960,37140,41320,38150,43600,49050,54500,58900,63250,67600,71950,2750,"Okaloosa County","Florida",1]
["FL","1209399999",12,93,"NCNTY12093N12093","Okeechobee County, FL","Okeechobee County",44800,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Okeechobee County","Florida",0]
["FL","1209599999",12,95,"METRO36740M36740","Orlando-Kissimmee-Sanford, FL MSA","Orange County",58400,20450,23400,26300,29200,31550,33900,36250,38550,12250,16240,20420,24600,28780,32960,36250,38550,32700,37400,42050,46700,50450,54200,57950,61650,5960,"Orange County","Florida",1]
["FL","1209799999",12,97,"METRO36740M36740","Orlando-Kissimmee-Sanford, FL MSA","Osceola County",58400,20450,23400,26300,29200,31550,33900,36250,38550,12250,16240,20420,24600,28780,32960,36250,38550,32700,37400,42050,46700,50450,54200,57950,61650,5960,"Osceola County","Florida",1]
["FL","1209999999",12,99,"METRO33100MM8960","West Palm Beach-Boca Raton, FL HUD Metro FMR Area","Palm Beach County",67900,25200,28800,32400,35950,38850,41750,44600,47500,15100,17250,20420,24600,28780,32960,37140,41320,40250,46000,51750,57500,62100,66700,71300,75900,8960,"Palm Beach County","Florida",1]
["FL","1210199999",12,101,"METRO45300M45300","Tampa-St. Petersburg-Clearwater, FL MSA","Pasco County",59800,20950,23950,26950,29900,32300,34700,37100,39500,12600,16240,20420,24600,28780,32960,37100,39500,33500,38300,43100,47850,51700,55550,59350,63200,8280,"Pasco County","Florida",1]
["FL","1210399999",12,103,"METRO45300M45300","Tampa-St. Petersburg-Clearwater, FL MSA","Pinellas County",59800,20950,23950,26950,29900,32300,34700,37100,39500,12600,16240,20420,24600,28780,32960,37100,39500,33500,38300,43100,47850,51700,55550,59350,63200,8280,"Pinellas County","Florida",1]
["FL","1210599999",12,105,"METRO29460M29460","Lakeland-Winter Haven, FL MSA","Polk County",52500,18400,21000,23650,26250,28350,30450,32550,34650,12060,16240,20420,24600,28350,30450,32550,34650,29400,33600,37800,42000,45400,48750,52100,55450,3980,"Polk County","Florida",1]
["FL","1210799999",12,107,"NCNTY12107N12107","Putnam County, FL","Putnam County",37900,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Putnam County","Florida",0]
["FL","1210999999",12,109,"METRO27260M27260","Jacksonville, FL HUD Metro FMR Area","St. Johns County",64400,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,3600,"St. Johns County","Florida",1]
["FL","1211199999",12,111,"METRO38940M38940","Port St. Lucie, FL MSA","St. Lucie County",58000,21100,24100,27100,30100,32550,34950,37350,39750,12650,16240,20420,24600,28780,32960,37140,39750,33750,38550,43350,48150,52050,55900,59750,63600,2710,"St. Lucie County","Florida",1]
["FL","1211399999",12,113,"METRO37860M37860","Pensacola-Ferry Pass-Brent, FL MSA","Santa Rosa County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,6080,"Santa Rosa County","Florida",1]
["FL","1211599999",12,115,"METRO35840M35840","North Port-Sarasota-Bradenton, FL MSA","Sarasota County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,7510,"Sarasota County","Florida",1]
["FL","1211799999",12,117,"METRO36740M36740","Orlando-Kissimmee-Sanford, FL MSA","Seminole County",58400,20450,23400,26300,29200,31550,33900,36250,38550,12250,16240,20420,24600,28780,32960,36250,38550,32700,37400,42050,46700,50450,54200,57950,61650,5960,"Seminole County","Florida",1]
["FL","1211999999",12,119,"METRO45540M45540","The Villages, FL MSA","Sumter County",60000,21000,24000,27000,30000,32400,34800,37200,39600,12600,16240,20420,24600,28780,32960,37140,39600,33600,38400,43200,48000,51850,55700,59550,63400,9999,"Sumter County","Florida",1]
["FL","1212199999",12,121,"NCNTY12121N12121","Suwannee County, FL","Suwannee County",47100,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Suwannee County","Florida",0]
["FL","1212399999",12,123,"NCNTY12123N12123","Taylor County, FL","Taylor County",45400,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Taylor County","Florida",0]
["FL","1212599999",12,125,"NCNTY12125N12125","Union County, FL","Union County",49600,17600,20100,22600,25100,27150,29150,31150,33150,12060,16240,20420,24600,27150,29150,31150,33150,28150,32150,36150,40150,43400,46600,49800,53000,9999,"Union County","Florida",0]
["FL","1212799999",12,127,"METRO19660M19660","Deltona-Daytona Beach-Ormond Beach, FL HUD Metro FMR Area","Volusia County",54300,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,2020,"Volusia County","Florida",1]
["FL","1212999999",12,129,"METRO45220N12129","Wakulla County, FL HUD Metro FMR Area","Wakulla County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Wakulla County","Florida",1]
["FL","1213199999",12,131,"METRO18880N12131","Walton County, FL HUD Metro FMR Area","Walton County",58800,20600,23550,26500,29400,31800,34150,36500,38850,12400,16240,20420,24600,28780,32960,36500,38850,32950,37650,42350,47050,50850,54600,58350,62150,9999,"Walton County","Florida",1]
["FL","1213399999",12,133,"NCNTY12133N12133","Washington County, FL","Washington County",47900,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Washington County","Florida",0]
["GA","1300199999",13,1,"NCNTY13001N13001","Appling County, GA","Appling County",47900,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Appling County","Georgia",0]
["GA","1300399999",13,3,"NCNTY13003N13003","Atkinson County, GA","Atkinson County",38400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Atkinson County","Georgia",0]
["GA","1300599999",13,5,"NCNTY13005N13005","Bacon County, GA","Bacon County",50200,17600,20100,22600,25100,27150,29150,31150,33150,12060,16240,20420,24600,27150,29150,31150,33150,28150,32150,36150,40150,43400,46600,49800,53000,9999,"Bacon County","Georgia",0]
["GA","1300799999",13,7,"METRO10500M10500","Albany, GA MSA","Baker County",47300,16600,18950,21300,23650,25550,27450,29350,31250,12060,16240,20420,23650,25550,27450,29350,31250,26500,30300,34100,37850,40900,43950,46950,50000,9999,"Baker County","Georgia",1]
["GA","1300999999",13,9,"NCNTY13009N13009","Baldwin County, GA","Baldwin County",49200,17250,19700,22150,24600,26600,28550,30550,32500,12060,16240,20420,24600,26600,28550,30550,32500,27550,31500,35450,39350,42500,45650,48800,51950,9999,"Baldwin County","Georgia",0]
["GA","1301199999",13,11,"NCNTY13011N13011","Banks County, GA","Banks County",54000,18900,21600,24300,27000,29200,31350,33500,35650,12060,16240,20420,24600,28780,31350,33500,35650,30250,34600,38900,43200,46700,50150,53600,57050,9999,"Banks County","Georgia",0]
["GA","1301399999",13,13,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Barrow County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Barrow County","Georgia",1]
["GA","1301599999",13,15,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Bartow County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Bartow County","Georgia",1]
["GA","1301799999",13,17,"NCNTY13017N13017","Ben Hill County, GA","Ben Hill County",37900,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Ben Hill County","Georgia",0]
["GA","1301999999",13,19,"NCNTY13019N13019","Berrien County, GA","Berrien County",43500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Berrien County","Georgia",0]
["GA","1302199999",13,21,"METRO31420M31420","Macon, GA HUD Metro FMR Area","Bibb County",49600,17400,19850,22350,24800,26800,28800,30800,32750,12060,16240,20420,24600,26800,28800,30800,32750,27800,31800,35750,39700,42900,46100,49250,52450,4680,"Bibb County","Georgia",1]
["GA","1302399999",13,23,"NCNTY13023N13023","Bleckley County, GA","Bleckley County",48400,18000,20550,23100,25650,27750,29800,31850,33900,12060,16240,20420,24600,27750,29800,31850,33900,28750,32850,36950,41050,44350,47650,50950,54200,9999,"Bleckley County","Georgia",0]
["GA","1302599999",13,25,"METRO15260M15260","Brunswick, GA MSA","Brantley County",54900,19250,22000,24750,27450,29650,31850,34050,36250,12060,16240,20420,24600,28780,31850,34050,36250,30750,35150,39550,43900,47450,50950,54450,57950,9999,"Brantley County","Georgia",1]
["GA","1302799999",13,27,"METRO46660M46660","Valdosta, GA MSA","Brooks County",45900,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Brooks County","Georgia",1]
["GA","1302999999",13,29,"METRO42340M42340","Savannah, GA MSA","Bryan County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,7520,"Bryan County","Georgia",1]
["GA","1303199999",13,31,"NCNTY13031N13031","Bulloch County, GA","Bulloch County",50000,17500,20000,22500,25000,27000,29000,31000,33000,12060,16240,20420,24600,27000,29000,31000,33000,28000,32000,36000,40000,43200,46400,49600,52800,9999,"Bulloch County","Georgia",0]
["GA","1303399999",13,33,"METRO12260M12260","Augusta-Richmond County, GA-SC HUD Metro FMR Area","Burke County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Burke County","Georgia",1]
["GA","1303599999",13,35,"METRO12060N13035","Butts County, GA HUD Metro FMR Area","Butts County",62100,21750,24850,27950,31050,33550,36050,38550,41000,13100,16240,20420,24600,28780,32960,37140,41000,34800,39800,44750,49700,53700,57700,61650,65650,9999,"Butts County","Georgia",1]
["GA","1303799999",13,37,"NCNTY13037N13037","Calhoun County, GA","Calhoun County",34400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Calhoun County","Georgia",0]
["GA","1303999999",13,39,"NCNTY13039N13039","Camden County, GA","Camden County",62100,21750,24850,27950,31050,33550,36050,38550,41000,13100,16240,20420,24600,28780,32960,37140,41000,34800,39800,44750,49700,53700,57700,61650,65650,9999,"Camden County","Georgia",0]
["GA","1304399999",13,43,"NCNTY13043N13043","Candler County, GA","Candler County",39800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Candler County","Georgia",0]
["GA","1304599999",13,45,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Carroll County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Carroll County","Georgia",1]
["GA","1304799999",13,47,"METRO16860M16860","Chattanooga, TN-GA MSA","Catoosa County",59500,20850,23800,26800,29750,32150,34550,36900,39300,12500,16240,20420,24600,28780,32960,36900,39300,33350,38100,42850,47600,51450,55250,59050,62850,1560,"Catoosa County","Georgia",1]
["GA","1304999999",13,49,"NCNTY13049N13049","Charlton County, GA","Charlton County",54800,19200,21950,24700,27400,29600,31800,34000,36200,12060,16240,20420,24600,28780,31800,34000,36200,30700,35100,39500,43850,47400,50900,54400,57900,9999,"Charlton County","Georgia",0]
["GA","1305199999",13,51,"METRO42340M42340","Savannah, GA MSA","Chatham County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,7520,"Chatham County","Georgia",1]
["GA","1305399999",13,53,"METRO17980M17980","Columbus, GA-AL MSA","Chattahoochee County",53400,18700,21400,24050,26700,28850,31000,33150,35250,12060,16240,20420,24600,28780,31000,33150,35250,29900,34200,38450,42700,46150,49550,52950,56400,1800,"Chattahoochee County","Georgia",1]
["GA","1305599999",13,55,"NCNTY13055N13055","Chattooga County, GA","Chattooga County",41500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Chattooga County","Georgia",0]
["GA","1305799999",13,57,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Cherokee County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Cherokee County","Georgia",1]
["GA","1305999999",13,59,"METRO12020M12020","Athens-Clarke County, GA MSA","Clarke County",61500,21000,24000,27000,30000,32400,34800,37200,39600,12600,16240,20420,24600,28780,32960,37140,39600,33600,38400,43200,48000,51850,55700,59550,63400,500,"Clarke County","Georgia",1]
["GA","1306199999",13,61,"NCNTY13061N13061","Clay County, GA","Clay County",30400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Clay County","Georgia",0]
["GA","1306399999",13,63,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Clayton County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Clayton County","Georgia",1]
["GA","1306599999",13,65,"NCNTY13065N13065","Clinch County, GA","Clinch County",43800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Clinch County","Georgia",0]
["GA","1306799999",13,67,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Cobb County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Cobb County","Georgia",1]
["GA","1306999999",13,69,"NCNTY13069N13069","Coffee County, GA","Coffee County",43400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Coffee County","Georgia",0]
["GA","1307199999",13,71,"NCNTY13071N13071","Colquitt County, GA","Colquitt County",39400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Colquitt County","Georgia",0]
["GA","1307399999",13,73,"METRO12260M12260","Augusta-Richmond County, GA-SC HUD Metro FMR Area","Columbia County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,600,"Columbia County","Georgia",1]
["GA","1307599999",13,75,"NCNTY13075N13075","Cook County, GA","Cook County",43800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Cook County","Georgia",0]
["GA","1307799999",13,77,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Coweta County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Coweta County","Georgia",1]
["GA","1307999999",13,79,"METRO31420M31420","Macon, GA HUD Metro FMR Area","Crawford County",49600,17400,19850,22350,24800,26800,28800,30800,32750,12060,16240,20420,24600,26800,28800,30800,32750,27800,31800,35750,39700,42900,46100,49250,52450,9999,"Crawford County","Georgia",1]
["GA","1308199999",13,81,"NCNTY13081N13081","Crisp County, GA","Crisp County",44700,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Crisp County","Georgia",0]
["GA","1308399999",13,83,"METRO16860M16860","Chattanooga, TN-GA MSA","Dade County",59500,20850,23800,26800,29750,32150,34550,36900,39300,12500,16240,20420,24600,28780,32960,36900,39300,33350,38100,42850,47600,51450,55250,59050,62850,1560,"Dade County","Georgia",1]
["GA","1308599999",13,85,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Dawson County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,9999,"Dawson County","Georgia",1]
["GA","1308799999",13,87,"NCNTY13087N13087","Decatur County, GA","Decatur County",44300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Decatur County","Georgia",0]
["GA","1308999999",13,89,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","DeKalb County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"DeKalb County","Georgia",1]
["GA","1309199999",13,91,"NCNTY13091N13091","Dodge County, GA","Dodge County",49300,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Dodge County","Georgia",0]
["GA","1309399999",13,93,"NCNTY13093N13093","Dooly County, GA","Dooly County",38100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Dooly County","Georgia",0]
["GA","1309599999",13,95,"METRO10500M10500","Albany, GA MSA","Dougherty County",47300,16600,18950,21300,23650,25550,27450,29350,31250,12060,16240,20420,23650,25550,27450,29350,31250,26500,30300,34100,37850,40900,43950,46950,50000,120,"Dougherty County","Georgia",1]
["GA","1309799999",13,97,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Douglas County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Douglas County","Georgia",1]
["GA","1309999999",13,99,"NCNTY13099N13099","Early County, GA","Early County",43700,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Early County","Georgia",0]
["GA","1310199999",13,101,"METRO46660M46660","Valdosta, GA MSA","Echols County",45900,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Echols County","Georgia",1]
["GA","1310399999",13,103,"METRO42340M42340","Savannah, GA MSA","Effingham County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,7520,"Effingham County","Georgia",1]
["GA","1310599999",13,105,"NCNTY13105N13105","Elbert County, GA","Elbert County",43600,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Elbert County","Georgia",0]
["GA","1310799999",13,107,"NCNTY13107N13107","Emanuel County, GA","Emanuel County",39000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Emanuel County","Georgia",0]
["GA","1310999999",13,109,"NCNTY13109N13109","Evans County, GA","Evans County",48400,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Evans County","Georgia",0]
["GA","1311199999",13,111,"NCNTY13111N13111","Fannin County, GA","Fannin County",42700,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Fannin County","Georgia",0]
["GA","1311399999",13,113,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Fayette County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Fayette County","Georgia",1]
["GA","1311599999",13,115,"METRO40660M40660","Rome, GA MSA","Floyd County",51900,18200,20800,23400,25950,28050,30150,32200,34300,12060,16240,20420,24600,28050,30150,32200,34300,29050,33200,37350,41500,44850,48150,51500,54800,9999,"Floyd County","Georgia",1]
["GA","1311799999",13,117,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Forsyth County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Forsyth County","Georgia",1]
["GA","1311999999",13,119,"NCNTY13119N13119","Franklin County, GA","Franklin County",47200,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,9999,"Franklin County","Georgia",0]
["GA","1312199999",13,121,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Fulton County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Fulton County","Georgia",1]
["GA","1312399999",13,123,"NCNTY13123N13123","Gilmer County, GA","Gilmer County",48800,17100,19550,22000,24400,26400,28350,30300,32250,12060,16240,20420,24400,26400,28350,30300,32250,27350,31250,35150,39050,42200,45300,48450,51550,9999,"Gilmer County","Georgia",0]
["GA","1312599999",13,125,"NCNTY13125N13125","Glascock County, GA","Glascock County",51300,18000,20550,23100,25650,27750,29800,31850,33900,12060,16240,20420,24600,27750,29800,31850,33900,28750,32850,36950,41050,44350,47650,50950,54200,9999,"Glascock County","Georgia",0]
["GA","1312799999",13,127,"METRO15260M15260","Brunswick, GA MSA","Glynn County",54900,19250,22000,24750,27450,29650,31850,34050,36250,12060,16240,20420,24600,28780,31850,34050,36250,30750,35150,39550,43900,47450,50950,54450,57950,9999,"Glynn County","Georgia",1]
["GA","1312999999",13,129,"NCNTY13129N13129","Gordon County, GA","Gordon County",49400,17300,19800,22250,24700,26700,28700,30650,32650,12060,16240,20420,24600,26700,28700,30650,32650,27650,31600,35550,39500,42700,45850,49000,52150,9999,"Gordon County","Georgia",0]
["GA","1313199999",13,131,"NCNTY13131N13131","Grady County, GA","Grady County",39600,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Grady County","Georgia",0]
["GA","1313399999",13,133,"NCNTY13133N13133","Greene County, GA","Greene County",50900,17850,20400,22950,25450,27500,29550,31600,33600,12060,16240,20420,24600,27500,29550,31600,33600,28500,32600,36650,40700,44000,47250,50500,53750,9999,"Greene County","Georgia",0]
["GA","1313599999",13,135,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Gwinnett County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Gwinnett County","Georgia",1]
["GA","1313799999",13,137,"NCNTY13137N13137","Habersham County, GA","Habersham County",51800,18150,20750,23350,25900,28000,30050,32150,34200,12060,16240,20420,24600,28000,30050,32150,34200,29050,33200,37350,41450,44800,48100,51400,54750,9999,"Habersham County","Georgia",0]
["GA","1313999999",13,139,"METRO23580M23580","Gainesville, GA MSA","Hall County",61700,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Hall County","Georgia",1]
["GA","1314199999",13,141,"NCNTY13141N13141","Hancock County, GA","Hancock County",32300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Hancock County","Georgia",0]
["GA","1314399999",13,143,"METRO12060N13143","Haralson County, GA HUD Metro FMR Area","Haralson County",52700,18450,21100,23750,26350,28500,30600,32700,34800,12060,16240,20420,24600,28500,30600,32700,34800,29550,33750,37950,42150,45550,48900,52300,55650,9999,"Haralson County","Georgia",1]
["GA","1314599999",13,145,"METRO17980M17980","Columbus, GA-AL MSA","Harris County",53400,18700,21400,24050,26700,28850,31000,33150,35250,12060,16240,20420,24600,28780,31000,33150,35250,29900,34200,38450,42700,46150,49550,52950,56400,1800,"Harris County","Georgia",1]
["GA","1314799999",13,147,"NCNTY13147N13147","Hart County, GA","Hart County",48700,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Hart County","Georgia",0]
["GA","1314999999",13,149,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Heard County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,9999,"Heard County","Georgia",1]
["GA","1315199999",13,151,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Henry County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Henry County","Georgia",1]
["GA","1315399999",13,153,"METRO47580M47580","Warner Robins, GA HUD Metro FMR Area","Houston County",57900,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,4680,"Houston County","Georgia",1]
["GA","1315599999",13,155,"NCNTY13155N13155","Irwin County, GA","Irwin County",48900,17150,19600,22050,24450,26450,28400,30350,32300,12060,16240,20420,24450,26450,28400,30350,32300,27400,31300,35200,39100,42250,45400,48500,51650,9999,"Irwin County","Georgia",0]
["GA","1315799999",13,157,"NCNTY13157N13157","Jackson County, GA","Jackson County",63600,22300,25450,28650,31800,34350,36900,39450,42000,13400,16240,20420,24600,28780,32960,37140,41320,35650,40750,45850,50900,55000,59050,63150,67200,9999,"Jackson County","Georgia",0]
["GA","1315999999",13,159,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Jasper County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,9999,"Jasper County","Georgia",1]
["GA","1316199999",13,161,"NCNTY13161N13161","Jeff Davis County, GA","Jeff Davis County",44900,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Jeff Davis County","Georgia",0]
["GA","1316399999",13,163,"NCNTY13163N13163","Jefferson County, GA","Jefferson County",33500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Jefferson County","Georgia",0]
["GA","1316599999",13,165,"NCNTY13165N13165","Jenkins County, GA","Jenkins County",37300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Jenkins County","Georgia",0]
["GA","1316799999",13,167,"NCNTY13167N13167","Johnson County, GA","Johnson County",46300,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Johnson County","Georgia",0]
["GA","1316999999",13,169,"METRO31420M31420","Macon, GA HUD Metro FMR Area","Jones County",49600,17400,19850,22350,24800,26800,28800,30800,32750,12060,16240,20420,24600,26800,28800,30800,32750,27800,31800,35750,39700,42900,46100,49250,52450,4680,"Jones County","Georgia",1]
["GA","1317199999",13,171,"METRO12060N13171","Lamar County, GA HUD Metro FMR Area","Lamar County",51600,18100,20650,23250,25800,27900,29950,32000,34100,12060,16240,20420,24600,27900,29950,32000,34100,28950,33050,37200,41300,44650,47950,51250,54550,9999,"Lamar County","Georgia",1]
["GA","1317399999",13,173,"METRO46660M46660","Valdosta, GA MSA","Lanier County",45900,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Lanier County","Georgia",1]
["GA","1317599999",13,175,"NCNTY13175N13175","Laurens County, GA","Laurens County",44200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Laurens County","Georgia",0]
["GA","1317799999",13,177,"METRO10500M10500","Albany, GA MSA","Lee County",47300,16600,18950,21300,23650,25550,27450,29350,31250,12060,16240,20420,23650,25550,27450,29350,31250,26500,30300,34100,37850,40900,43950,46950,50000,120,"Lee County","Georgia",1]
["GA","1317999999",13,179,"METRO25980M25980","Hinesville, GA HUD Metro FMR Area","Liberty County",46600,18400,21000,23650,26250,28350,30450,32550,34650,12060,16240,20420,24600,28350,30450,32550,34650,29400,33600,37800,42000,45400,48750,52100,55450,9999,"Liberty County","Georgia",1]
["GA","1318199999",13,181,"METRO12260N13181","Lincoln County, GA HUD Metro FMR Area","Lincoln County",47200,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,9999,"Lincoln County","Georgia",1]
["GA","1318399999",13,183,"METRO25980N13183","Long County, GA HUD Metro FMR Area","Long County",57500,19450,22200,25000,27750,30000,32200,34450,36650,12060,16240,20420,24600,28780,32200,34450,36650,31100,35550,40000,44400,48000,51550,55100,58650,9999,"Long County","Georgia",1]
["GA","1318599999",13,185,"METRO46660M46660","Valdosta, GA MSA","Lowndes County",45900,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Lowndes County","Georgia",1]
["GA","1318799999",13,187,"NCNTY13187N13187","Lumpkin County, GA","Lumpkin County",58300,20450,23350,26250,29150,31500,33850,36150,38500,12250,16240,20420,24600,28780,32960,36150,38500,32700,37350,42000,46650,50400,54150,57850,61600,9999,"Lumpkin County","Georgia",0]
["GA","1318999999",13,189,"METRO12260M12260","Augusta-Richmond County, GA-SC HUD Metro FMR Area","McDuffie County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,600,"McDuffie County","Georgia",1]
["GA","1319199999",13,191,"METRO15260M15260","Brunswick, GA MSA","McIntosh County",54900,19250,22000,24750,27450,29650,31850,34050,36250,12060,16240,20420,24600,28780,31850,34050,36250,30750,35150,39550,43900,47450,50950,54450,57950,9999,"McIntosh County","Georgia",1]
["GA","1319399999",13,193,"NCNTY13193N13193","Macon County, GA","Macon County",39700,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Macon County","Georgia",0]
["GA","1319599999",13,195,"METRO12020M12020","Athens-Clarke County, GA MSA","Madison County",61500,21000,24000,27000,30000,32400,34800,37200,39600,12600,16240,20420,24600,28780,32960,37140,39600,33600,38400,43200,48000,51850,55700,59550,63400,500,"Madison County","Georgia",1]
["GA","1319799999",13,197,"METRO17980M17980","Columbus, GA-AL MSA","Marion County",53400,18700,21400,24050,26700,28850,31000,33150,35250,12060,16240,20420,24600,28780,31000,33150,35250,29900,34200,38450,42700,46150,49550,52950,56400,9999,"Marion County","Georgia",1]
["GA","1319999999",13,199,"METRO12060N13199","Meriwether County, GA HUD Metro FMR Area","Meriwether County",44800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Meriwether County","Georgia",1]
["GA","1320199999",13,201,"NCNTY13201N13201","Miller County, GA","Miller County",41800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Miller County","Georgia",0]
["GA","1320599999",13,205,"NCNTY13205N13205","Mitchell County, GA","Mitchell County",39700,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Mitchell County","Georgia",0]
["GA","1320799999",13,207,"METRO31420N13207","Monroe County, GA HUD Metro FMR Area","Monroe County",59300,20800,23750,26700,29650,32050,34400,36800,39150,12500,16240,20420,24600,28780,32960,36800,39150,33250,38000,42750,47450,51250,55050,58850,62650,9999,"Monroe County","Georgia",1]
["GA","1320999999",13,209,"NCNTY13209N13209","Montgomery County, GA","Montgomery County",46100,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Montgomery County","Georgia",0]
["GA","1321199999",13,211,"METRO12060N13211","Morgan County, GA HUD Metro FMR Area","Morgan County",58400,20450,23400,26300,29200,31550,33900,36250,38550,12250,16240,20420,24600,28780,32960,36250,38550,32700,37400,42050,46700,50450,54200,57950,61650,9999,"Morgan County","Georgia",1]
["GA","1321399999",13,213,"METRO19140N13213","Murray County, GA HUD Metro FMR Area","Murray County",43500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Murray County","Georgia",1]
["GA","1321599999",13,215,"METRO17980M17980","Columbus, GA-AL MSA","Muscogee County",53400,18700,21400,24050,26700,28850,31000,33150,35250,12060,16240,20420,24600,28780,31000,33150,35250,29900,34200,38450,42700,46150,49550,52950,56400,1800,"Muscogee County","Georgia",1]
["GA","1321799999",13,217,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Newton County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Newton County","Georgia",1]
["GA","1321999999",13,219,"METRO12020M12020","Athens-Clarke County, GA MSA","Oconee County",61500,21000,24000,27000,30000,32400,34800,37200,39600,12600,16240,20420,24600,28780,32960,37140,39600,33600,38400,43200,48000,51850,55700,59550,63400,500,"Oconee County","Georgia",1]
["GA","1322199999",13,221,"METRO12020M12020","Athens-Clarke County, GA MSA","Oglethorpe County",61500,21000,24000,27000,30000,32400,34800,37200,39600,12600,16240,20420,24600,28780,32960,37140,39600,33600,38400,43200,48000,51850,55700,59550,63400,9999,"Oglethorpe County","Georgia",1]
["GA","1322399999",13,223,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Paulding County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Paulding County","Georgia",1]
["GA","1322599999",13,225,"METRO47580N13225","Peach County, GA HUD Metro FMR Area","Peach County",51700,18100,20700,23300,25850,27950,30000,32100,34150,12060,16240,20420,24600,27950,30000,32100,34150,28950,33100,37250,41350,44700,48000,51300,54600,4680,"Peach County","Georgia",1]
["GA","1322799999",13,227,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Pickens County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Pickens County","Georgia",1]
["GA","1322999999",13,229,"NCNTY13229N13229","Pierce County, GA","Pierce County",51200,17950,20500,23050,25600,27650,29700,31750,33800,12060,16240,20420,24600,27650,29700,31750,33800,28700,32800,36900,40950,44250,47550,50800,54100,9999,"Pierce County","Georgia",0]
["GA","1323199999",13,231,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Pike County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,9999,"Pike County","Georgia",1]
["GA","1323399999",13,233,"NCNTY13233N13233","Polk County, GA","Polk County",49100,17200,19650,22100,24550,26550,28500,30450,32450,12060,16240,20420,24550,26550,28500,30450,32450,27550,31450,35400,39300,42450,45600,48750,51900,9999,"Polk County","Georgia",0]
["GA","1323599999",13,235,"METRO47580N13235","Pulaski County, GA HUD Metro FMR Area","Pulaski County",47200,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,9999,"Pulaski County","Georgia",1]
["GA","1323799999",13,237,"NCNTY13237N13237","Putnam County, GA","Putnam County",53900,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Putnam County","Georgia",0]
["GA","1323999999",13,239,"NCNTY13239N13239","Quitman County, GA","Quitman County",35000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Quitman County","Georgia",0]
["GA","1324199999",13,241,"NCNTY13241N13241","Rabun County, GA","Rabun County",49000,17400,19850,22350,24800,26800,28800,30800,32750,12060,16240,20420,24600,26800,28800,30800,32750,27800,31800,35750,39700,42900,46100,49250,52450,9999,"Rabun County","Georgia",0]
["GA","1324399999",13,243,"NCNTY13243N13243","Randolph County, GA","Randolph County",34600,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Randolph County","Georgia",0]
["GA","1324599999",13,245,"METRO12260M12260","Augusta-Richmond County, GA-SC HUD Metro FMR Area","Richmond County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,600,"Richmond County","Georgia",1]
["GA","1324799999",13,247,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Rockdale County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Rockdale County","Georgia",1]
["GA","1324999999",13,249,"NCNTY13249N13249","Schley County, GA","Schley County",51000,17950,20500,23050,25600,27650,29700,31750,33800,12060,16240,20420,24600,27650,29700,31750,33800,28700,32800,36900,40950,44250,47550,50800,54100,9999,"Schley County","Georgia",0]
["GA","1325199999",13,251,"NCNTY13251N13251","Screven County, GA","Screven County",46500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Screven County","Georgia",0]
["GA","1325399999",13,253,"NCNTY13253N13253","Seminole County, GA","Seminole County",43600,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Seminole County","Georgia",0]
["GA","1325599999",13,255,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Spalding County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Spalding County","Georgia",1]
["GA","1325799999",13,257,"NCNTY13257N13257","Stephens County, GA","Stephens County",52600,18050,20600,23200,25750,27850,29900,31950,34000,12060,16240,20420,24600,27850,29900,31950,34000,28850,33000,37100,41200,44500,47800,51100,54400,9999,"Stephens County","Georgia",0]
["GA","1325999999",13,259,"NCNTY13259N13259","Stewart County, GA","Stewart County",29500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Stewart County","Georgia",0]
["GA","1326199999",13,261,"NCNTY13261N13261","Sumter County, GA","Sumter County",43200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Sumter County","Georgia",0]
["GA","1326399999",13,263,"NCNTY13263N13263","Talbot County, GA","Talbot County",42800,16400,18750,21100,23400,25300,27150,29050,30900,12060,16240,20420,23400,25300,27150,29050,30900,26250,30000,33750,37450,40450,43450,46450,49450,9999,"Talbot County","Georgia",0]
["GA","1326599999",13,265,"NCNTY13265N13265","Taliaferro County, GA","Taliaferro County",35400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Taliaferro County","Georgia",0]
["GA","1326799999",13,267,"NCNTY13267N13267","Tattnall County, GA","Tattnall County",46700,16350,18700,21050,23350,25250,27100,29000,30850,12060,16240,20420,23350,25250,27100,29000,30850,26150,29900,33650,37350,40350,43350,46350,49350,9999,"Tattnall County","Georgia",0]
["GA","1326999999",13,269,"NCNTY13269N13269","Taylor County, GA","Taylor County",37400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Taylor County","Georgia",0]
["GA","1327199999",13,271,"NCNTY13271N13271","Telfair County, GA","Telfair County",35400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Telfair County","Georgia",0]
["GA","1327399999",13,273,"METRO10500M10500","Albany, GA MSA","Terrell County",47300,16600,18950,21300,23650,25550,27450,29350,31250,12060,16240,20420,23650,25550,27450,29350,31250,26500,30300,34100,37850,40900,43950,46950,50000,9999,"Terrell County","Georgia",1]
["GA","1327599999",13,275,"NCNTY13275N13275","Thomas County, GA","Thomas County",45200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Thomas County","Georgia",0]
["GA","1327799999",13,277,"NCNTY13277N13277","Tift County, GA","Tift County",48200,16900,19300,21700,24100,26050,28000,29900,31850,12060,16240,20420,24100,26050,28000,29900,31850,27000,30850,34700,38550,41650,44750,47850,50900,9999,"Tift County","Georgia",0]
["GA","1327999999",13,279,"NCNTY13279N13279","Toombs County, GA","Toombs County",45600,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Toombs County","Georgia",0]
["GA","1328199999",13,281,"NCNTY13281N13281","Towns County, GA","Towns County",49000,17150,19600,22050,24500,26500,28450,30400,32350,12060,16240,20420,24500,26500,28450,30400,32350,27450,31400,35300,39200,42350,45500,48650,51750,9999,"Towns County","Georgia",0]
["GA","1328399999",13,283,"NCNTY13283N13283","Treutlen County, GA","Treutlen County",54000,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Treutlen County","Georgia",0]
["GA","1328599999",13,285,"NCNTY13285N13285","Troup County, GA","Troup County",49300,17300,19800,22250,24700,26700,28700,30650,32650,12060,16240,20420,24600,26700,28700,30650,32650,27700,31650,35600,39550,42750,45900,49050,52250,9999,"Troup County","Georgia",0]
["GA","1328799999",13,287,"NCNTY13287N13287","Turner County, GA","Turner County",36500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Turner County","Georgia",0]
["GA","1328999999",13,289,"METRO31420M31420","Macon, GA HUD Metro FMR Area","Twiggs County",49600,17400,19850,22350,24800,26800,28800,30800,32750,12060,16240,20420,24600,26800,28800,30800,32750,27800,31800,35750,39700,42900,46100,49250,52450,4680,"Twiggs County","Georgia",1]
["GA","1329199999",13,291,"NCNTY13291N13291","Union County, GA","Union County",51200,17950,20500,23050,25600,27650,29700,31750,33800,12060,16240,20420,24600,27650,29700,31750,33800,28700,32800,36900,40950,44250,47550,50800,54100,9999,"Union County","Georgia",0]
["GA","1329399999",13,293,"NCNTY13293N13293","Upson County, GA","Upson County",44200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Upson County","Georgia",0]
["GA","1329599999",13,295,"METRO16860M16860","Chattanooga, TN-GA MSA","Walker County",59500,20850,23800,26800,29750,32150,34550,36900,39300,12500,16240,20420,24600,28780,32960,36900,39300,33350,38100,42850,47600,51450,55250,59050,62850,1560,"Walker County","Georgia",1]
["GA","1329799999",13,297,"METRO12060M12060","Atlanta-Sandy Springs-Roswell, GA HUD Metro FMR Area","Walton County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,520,"Walton County","Georgia",1]
["GA","1329999999",13,299,"NCNTY13299N13299","Ware County, GA","Ware County",45000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Ware County","Georgia",0]
["GA","1330199999",13,301,"NCNTY13301N13301","Warren County, GA","Warren County",40200,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Warren County","Georgia",0]
["GA","1330399999",13,303,"NCNTY13303N13303","Washington County, GA","Washington County",46900,16450,18800,21150,23450,25350,27250,29100,31000,12060,16240,20420,23450,25350,27250,29100,31000,26250,30000,33750,37500,40500,43500,46500,49500,9999,"Washington County","Georgia",0]
["GA","1330599999",13,305,"NCNTY13305N13305","Wayne County, GA","Wayne County",48800,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Wayne County","Georgia",0]
["GA","1330799999",13,307,"NCNTY13307N13307","Webster County, GA","Webster County",45000,17400,19900,22400,24850,26850,28850,30850,32850,12060,16240,20420,24600,26850,28850,30850,32850,27900,31850,35850,39800,43000,46200,49400,52550,9999,"Webster County","Georgia",0]
["GA","1330999999",13,309,"NCNTY13309N13309","Wheeler County, GA","Wheeler County",36400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Wheeler County","Georgia",0]
["GA","1331199999",13,311,"NCNTY13311N13311","White County, GA","White County",53200,18650,21300,23950,26600,28750,30900,33000,35150,12060,16240,20420,24600,28750,30900,33000,35150,29800,34050,38300,42550,46000,49400,52800,56200,9999,"White County","Georgia",0]
["GA","1331399999",13,313,"METRO19140M19140","Dalton, GA HUD Metro FMR Area","Whitfield County",52700,16950,19400,21800,24200,26150,28100,30050,31950,12060,16240,20420,24200,26150,28100,30050,31950,27100,31000,34850,38700,41800,44900,48000,51100,9999,"Whitfield County","Georgia",1]
["GA","1331599999",13,315,"NCNTY13315N13315","Wilcox County, GA","Wilcox County",41400,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Wilcox County","Georgia",0]
["GA","1331799999",13,317,"NCNTY13317N13317","Wilkes County, GA","Wilkes County",41000,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Wilkes County","Georgia",0]
["GA","1331999999",13,319,"NCNTY13319N13319","Wilkinson County, GA","Wilkinson County",44800,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,9999,"Wilkinson County","Georgia",0]
["GA","1332199999",13,321,"METRO10500M10500","Albany, GA MSA","Worth County",47300,16600,18950,21300,23650,25550,27450,29350,31250,12060,16240,20420,23650,25550,27450,29350,31250,26500,30300,34100,37850,40900,43950,46950,50000,9999,"Worth County","Georgia",1]
["HI","1500199999",15,1,"NCNTY15001N15001","Hawaii County, HI","Hawaii County",63300,25950,29650,33350,37050,40050,43000,45950,48950,15600,18670,23480,28290,33100,37910,42720,47530,41550,47450,53400,59300,64050,68800,73550,78300,9999,"Hawaii County","Hawaii",0]
["HI","1500399999",15,3,"METRO46520M46520","Urban Honolulu, HI MSA","Honolulu County",86600,36650,41850,47100,52300,56500,60700,64900,69050,22000,25150,28300,31400,33950,37910,42720,47530,58600,67000,75350,83700,90400,97100,103800,110500,3320,"Honolulu County","Hawaii",1]
["HI","1500599999",15,5,"METRO27980N15005","Kalawao County, HI HUD Metro FMR Area","Kalawao County",101200,34100,39000,43850,48700,52600,56500,60400,64300,20450,23400,26300,29200,33100,37910,42720,47530,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Kalawao County","Hawaii",1]
["HI","1500799999",15,7,"NCNTY15007N15007","Kauai County, HI","Kauai County",79200,29900,34150,38400,42650,46100,49500,52900,56300,17950,20500,23480,28290,33100,37910,42720,47530,47800,54600,61450,68250,73750,79200,84650,90100,9999,"Kauai County","Hawaii",0]
["HI","1500999999",15,9,"METRO27980N15009","Maui County, HI HUD Metro FMR Area","Maui County",74100,30150,34450,38750,43050,46500,49950,53400,56850,18100,20700,23480,28290,33100,37910,42720,47530,48250,55150,62050,68900,74450,79950,85450,90950,9999,"Maui County","Hawaii",1]
["ID","1600199999",16,1,"METRO14260M14260","Boise City, ID HUD Metro FMR Area","Ada County",64300,22550,25750,28950,32150,34750,37300,39900,42450,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51450,55600,59700,63800,67950,1080,"Ada County","Idaho",1]
["ID","1600399999",16,3,"NCNTY16003N16003","Adams County, ID","Adams County",48300,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Adams County","Idaho",0]
["ID","1600599999",16,5,"METRO38540M38540","Pocatello, ID MSA","Bannock County",56800,20050,22900,25750,28600,30900,33200,35500,37800,12060,16240,20420,24600,28780,32960,35500,37800,32050,36600,41200,45750,49450,53100,56750,60400,6340,"Bannock County","Idaho",1]
["ID","1600799999",16,7,"NCNTY16007N16007","Bear Lake County, ID","Bear Lake County",55600,19400,22150,24900,27650,29900,32100,34300,36500,12060,16240,20420,24600,28780,32100,34300,36500,30950,35400,39800,44200,47750,51300,54850,58350,9999,"Bear Lake County","Idaho",0]
["ID","1600999999",16,9,"NCNTY16009N16009","Benewah County, ID","Benewah County",44500,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Benewah County","Idaho",0]
["ID","1601199999",16,11,"NCNTY16011N16011","Bingham County, ID","Bingham County",58400,20450,23400,26300,29200,31550,33900,36250,38550,12250,16240,20420,24600,28780,32960,36250,38550,32700,37400,42050,46700,50450,54200,57950,61650,9999,"Bingham County","Idaho",0]
["ID","1601399999",16,13,"NCNTY16013N16013","Blaine County, ID","Blaine County",77800,27250,31150,35050,38900,42050,45150,48250,51350,16350,18700,21050,24600,28780,32960,37140,41320,43600,49800,56050,62250,67250,72250,77200,82200,9999,"Blaine County","Idaho",0]
["ID","1601599999",16,15,"METRO14260M14260","Boise City, ID HUD Metro FMR Area","Boise County",64300,22550,25750,28950,32150,34750,37300,39900,42450,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51450,55600,59700,63800,67950,9999,"Boise County","Idaho",1]
["ID","1601799999",16,17,"NCNTY16017N16017","Bonner County, ID","Bonner County",53300,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Bonner County","Idaho",0]
["ID","1601999999",16,19,"METRO26820M26820","Idaho Falls, ID HUD Metro FMR Area","Bonneville County",59600,20900,23850,26850,29800,32200,34600,37000,39350,12550,16240,20420,24600,28780,32960,37000,39350,33400,38200,42950,47700,51550,55350,59150,63000,9999,"Bonneville County","Idaho",1]
["ID","1602199999",16,21,"NCNTY16021N16021","Boundary County, ID","Boundary County",51900,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Boundary County","Idaho",0]
["ID","1602399999",16,23,"METRO26820N16023","Butte County, ID HUD Metro FMR Area","Butte County",50700,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Butte County","Idaho",1]
["ID","1602599999",16,25,"NCNTY16025N16025","Camas County, ID","Camas County",50800,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Camas County","Idaho",0]
["ID","1602799999",16,27,"METRO14260M14260","Boise City, ID HUD Metro FMR Area","Canyon County",64300,22550,25750,28950,32150,34750,37300,39900,42450,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51450,55600,59700,63800,67950,1080,"Canyon County","Idaho",1]
["ID","1602999999",16,29,"NCNTY16029N16029","Caribou County, ID","Caribou County",66800,23400,26750,30100,33400,36100,38750,41450,44100,14050,16240,20420,24600,28780,32960,37140,41320,37450,42800,48150,53450,57750,62050,66300,70600,9999,"Caribou County","Idaho",0]
["ID","1603199999",16,31,"NCNTY16031N16031","Cassia County, ID","Cassia County",54600,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Cassia County","Idaho",0]
["ID","1603399999",16,33,"NCNTY16033N16033","Clark County, ID","Clark County",33800,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Clark County","Idaho",0]
["ID","1603599999",16,35,"NCNTY16035N16035","Clearwater County, ID","Clearwater County",48900,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Clearwater County","Idaho",0]
["ID","1603799999",16,37,"NCNTY16037N16037","Custer County, ID","Custer County",60600,21250,24250,27300,30300,32750,35150,37600,40000,12750,16240,20420,24600,28780,32960,37140,40000,33950,38800,43650,48500,52400,56300,60150,64050,9999,"Custer County","Idaho",0]
["ID","1603999999",16,39,"NCNTY16039N16039","Elmore County, ID","Elmore County",52700,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Elmore County","Idaho",0]
["ID","1604199999",16,41,"METRO30860M30860","Logan, UT-ID MSA","Franklin County",60200,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,9999,"Franklin County","Idaho",1]
["ID","1604399999",16,43,"NCNTY16043N16043","Fremont County, ID","Fremont County",52000,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Fremont County","Idaho",0]
["ID","1604599999",16,45,"METRO14260N16045","Gem County, ID HUD Metro FMR Area","Gem County",51500,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Gem County","Idaho",1]
["ID","1604799999",16,47,"NCNTY16047N16047","Gooding County, ID","Gooding County",48600,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Gooding County","Idaho",0]
["ID","1604999999",16,49,"NCNTY16049N16049","Idaho County, ID","Idaho County",48200,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Idaho County","Idaho",0]
["ID","1605199999",16,51,"METRO26820M26820","Idaho Falls, ID HUD Metro FMR Area","Jefferson County",59600,20900,23850,26850,29800,32200,34600,37000,39350,12550,16240,20420,24600,28780,32960,37000,39350,33400,38200,42950,47700,51550,55350,59150,63000,9999,"Jefferson County","Idaho",1]
["ID","1605399999",16,53,"NCNTY16053N16053","Jerome County, ID","Jerome County",49200,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Jerome County","Idaho",0]
["ID","1605599999",16,55,"METRO17660M17660","Coeur d'Alene, ID MSA","Kootenai County",59200,20750,23700,26650,29600,32000,34350,36750,39100,12450,16240,20420,24600,28780,32960,36750,39100,33150,37900,42650,47350,51150,54950,58750,62550,9999,"Kootenai County","Idaho",1]
["ID","1605799999",16,57,"NCNTY16057N16057","Latah County, ID","Latah County",64600,22650,25850,29100,32300,34900,37500,40100,42650,13600,16240,20420,24600,28780,32960,37140,41320,36200,41400,46550,51700,55850,60000,64150,68250,9999,"Latah County","Idaho",0]
["ID","1605999999",16,59,"NCNTY16059N16059","Lemhi County, ID","Lemhi County",53500,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Lemhi County","Idaho",0]
["ID","1606199999",16,61,"NCNTY16061N16061","Lewis County, ID","Lewis County",51500,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Lewis County","Idaho",0]
["ID","1606399999",16,63,"NCNTY16063N16063","Lincoln County, ID","Lincoln County",49000,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Lincoln County","Idaho",0]
["ID","1606599999",16,65,"NCNTY16065N16065","Madison County, ID","Madison County",36700,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Madison County","Idaho",0]
["ID","1606799999",16,67,"NCNTY16067N16067","Minidoka County, ID","Minidoka County",52500,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Minidoka County","Idaho",0]
["ID","1606999999",16,69,"METRO30300M30300","Lewiston, ID-WA MSA","Nez Perce County",54200,19800,22600,25450,28250,30550,32800,35050,37300,12060,16240,20420,24600,28780,32800,35050,37300,31650,36200,40700,45200,48850,52450,56050,59700,9999,"Nez Perce County","Idaho",1]
["ID","1607199999",16,71,"NCNTY16071N16071","Oneida County, ID","Oneida County",51100,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Oneida County","Idaho",0]
["ID","1607399999",16,73,"METRO14260M14260","Boise City, ID HUD Metro FMR Area","Owyhee County",64300,22550,25750,28950,32150,34750,37300,39900,42450,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51450,55600,59700,63800,67950,9999,"Owyhee County","Idaho",1]
["ID","1607599999",16,75,"NCNTY16075N16075","Payette County, ID","Payette County",54600,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Payette County","Idaho",0]
["ID","1607799999",16,77,"NCNTY16077N16077","Power County, ID","Power County",48600,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Power County","Idaho",0]
["ID","1607999999",16,79,"NCNTY16079N16079","Shoshone County, ID","Shoshone County",51100,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Shoshone County","Idaho",0]
["ID","1608199999",16,81,"NCNTY16081N16081","Teton County, ID","Teton County",63800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Teton County","Idaho",0]
["ID","1608399999",16,83,"NCNTY16083N16083","Twin Falls County, ID","Twin Falls County",57200,20050,22900,25750,28600,30900,33200,35500,37800,12060,16240,20420,24600,28780,32960,35500,37800,32050,36600,41200,45750,49450,53100,56750,60400,9999,"Twin Falls County","Idaho",0]
["ID","1608599999",16,85,"NCNTY16085N16085","Valley County, ID","Valley County",61100,21400,24450,27500,30550,33000,35450,37900,40350,12850,16240,20420,24600,28780,32960,37140,40350,34250,39150,44050,48900,52850,56750,60650,64550,9999,"Valley County","Idaho",0]
["ID","1608799999",16,87,"NCNTY16087N16087","Washington County, ID","Washington County",48000,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Washington County","Idaho",0]
["IL","1700199999",17,1,"NCNTY17001N17001","Adams County, IL","Adams County",61800,21650,24750,27850,30900,33400,35850,38350,40800,13000,16240,20420,24600,28780,32960,37140,40800,34650,39600,44550,49450,53450,57400,61350,65300,9999,"Adams County","Illinois",0]
["IL","1700399999",17,3,"METRO16020M16020","Cape Girardeau, MO-IL MSA","Alexander County",59000,20650,23600,26550,29450,31850,34200,36550,38900,12400,16240,20420,24600,28780,32960,36550,38900,33000,37700,42400,47100,50900,54650,58450,62200,9999,"Alexander County","Illinois",1]
["IL","1700599999",17,5,"METRO41180N17005","Bond County, IL HUD Metro FMR Area","Bond County",64400,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,9999,"Bond County","Illinois",1]
["IL","1700799999",17,7,"METRO40420M40420","Rockford, IL MSA","Boone County",60700,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,6880,"Boone County","Illinois",1]
["IL","1700999999",17,9,"NCNTY17009N17009","Brown County, IL","Brown County",66700,24250,27700,31150,34600,37400,40150,42950,45700,14550,16600,20420,24600,28780,32960,37140,41320,38750,44300,49850,55350,59800,64250,68650,73100,9999,"Brown County","Illinois",0]
["IL","1701199999",17,11,"NCNTY17011N17011","Bureau County, IL","Bureau County",64000,22400,25600,28800,32000,34600,37150,39700,42250,13450,16240,20420,24600,28780,32960,37140,41320,35850,41000,46100,51200,55300,59400,63500,67600,9999,"Bureau County","Illinois",0]
["IL","1701399999",17,13,"METRO41180M41180","St. Louis, MO-IL HUD Metro FMR Area","Calhoun County",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,9999,"Calhoun County","Illinois",1]
["IL","1701599999",17,15,"NCNTY17015N17015","Carroll County, IL","Carroll County",61400,21500,24600,27650,30700,33200,35650,38100,40550,12900,16240,20420,24600,28780,32960,37140,40550,34400,39300,44200,49100,53050,57000,60900,64850,9999,"Carroll County","Illinois",0]
["IL","1701799999",17,17,"NCNTY17017N17017","Cass County, IL","Cass County",58500,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Cass County","Illinois",0]
["IL","1701999999",17,19,"METRO16580M16580","Champaign-Urbana, IL MSA","Champaign County",69500,24350,27800,31300,34750,37550,40350,43100,45900,14600,16700,20420,24600,28780,32960,37140,41320,38950,44500,50050,55600,60050,64500,68950,73400,1400,"Champaign County","Illinois",1]
["IL","1702199999",17,21,"NCNTY17021N17021","Christian County, IL","Christian County",58500,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Christian County","Illinois",0]
["IL","1702399999",17,23,"NCNTY17023N17023","Clark County, IL","Clark County",58100,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Clark County","Illinois",0]
["IL","1702599999",17,25,"NCNTY17025N17025","Clay County, IL","Clay County",55400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Clay County","Illinois",0]
["IL","1702799999",17,27,"METRO41180M41180","St. Louis, MO-IL HUD Metro FMR Area","Clinton County",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,7040,"Clinton County","Illinois",1]
["IL","1702999999",17,29,"NCNTY17029N17029","Coles County, IL","Coles County",55300,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Coles County","Illinois",0]
["IL","1703199999",17,31,"METRO16980M16980","Chicago-Joliet-Naperville, IL HUD Metro FMR Area","Cook County",79000,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,1600,"Cook County","Illinois",1]
["IL","1703399999",17,33,"NCNTY17033N17033","Crawford County, IL","Crawford County",64200,22500,25700,28900,32100,34700,37250,39850,42400,13500,16240,20420,24600,28780,32960,37140,41320,35950,41100,46250,51350,55500,59600,63700,67800,9999,"Crawford County","Illinois",0]
["IL","1703599999",17,35,"NCNTY17035N17035","Cumberland County, IL","Cumberland County",59700,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Cumberland County","Illinois",0]
["IL","1703799999",17,37,"METRO16980MM2050","DeKalb County, IL HUD Metro FMR Area","DeKalb County",75800,25550,29200,32850,36450,39400,42300,45200,48150,15300,17500,20420,24600,28780,32960,37140,41320,40850,46650,52500,58300,63000,67650,72300,77000,2050,"DeKalb County","Illinois",1]
["IL","1703999999",17,39,"METRO14010N17039","De Witt County, IL HUD Metro FMR Area","De Witt County",70500,24700,28200,31750,35250,38100,40900,43750,46550,14850,16950,20420,24600,28780,32960,37140,41320,39500,45150,50800,56400,60950,65450,69950,74450,9999,"De Witt County","Illinois",1]
["IL","1704199999",17,41,"NCNTY17041N17041","Douglas County, IL","Douglas County",67000,23450,26800,30150,33500,36200,38900,41550,44250,14100,16240,20420,24600,28780,32960,37140,41320,37550,42900,48250,53600,57900,62200,66500,70800,9999,"Douglas County","Illinois",0]
["IL","1704399999",17,43,"METRO16980M16980","Chicago-Joliet-Naperville, IL HUD Metro FMR Area","DuPage County",79000,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,1600,"DuPage County","Illinois",1]
["IL","1704599999",17,45,"NCNTY17045N17045","Edgar County, IL","Edgar County",53700,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Edgar County","Illinois",0]
["IL","1704799999",17,47,"NCNTY17047N17047","Edwards County, IL","Edwards County",54700,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Edwards County","Illinois",0]
["IL","1704999999",17,49,"NCNTY17049N17049","Effingham County, IL","Effingham County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"Effingham County","Illinois",0]
["IL","1705199999",17,51,"NCNTY17051N17051","Fayette County, IL","Fayette County",55200,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Fayette County","Illinois",0]
["IL","1705399999",17,53,"METRO16580M16580","Champaign-Urbana, IL MSA","Ford County",69500,24350,27800,31300,34750,37550,40350,43100,45900,14600,16700,20420,24600,28780,32960,37140,41320,38950,44500,50050,55600,60050,64500,68950,73400,9999,"Ford County","Illinois",1]
["IL","1705599999",17,55,"NCNTY17055N17055","Franklin County, IL","Franklin County",49900,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Franklin County","Illinois",0]
["IL","1705799999",17,57,"NCNTY17057N17057","Fulton County, IL","Fulton County",58500,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Fulton County","Illinois",0]
["IL","1705999999",17,59,"NCNTY17059N17059","Gallatin County, IL","Gallatin County",52700,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Gallatin County","Illinois",0]
["IL","1706199999",17,61,"NCNTY17061N17061","Greene County, IL","Greene County",54800,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Greene County","Illinois",0]
["IL","1706399999",17,63,"METRO16980MM3170","Grundy County, IL HUD Metro FMR Area","Grundy County",82000,28700,32800,36900,41000,44300,47600,50850,54150,17250,19700,22150,24600,28780,32960,37140,41320,45950,52500,59050,65600,70850,76100,81350,86600,3170,"Grundy County","Illinois",1]
["IL","1706599999",17,65,"NCNTY17065N17065","Hamilton County, IL","Hamilton County",59400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Hamilton County","Illinois",0]
["IL","1706799999",17,67,"NCNTY17067N17067","Hancock County, IL","Hancock County",56400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Hancock County","Illinois",0]
["IL","1706999999",17,69,"NCNTY17069N17069","Hardin County, IL","Hardin County",50200,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Hardin County","Illinois",0]
["IL","1707199999",17,71,"NCNTY17071N17071","Henderson County, IL","Henderson County",60600,21250,24250,27300,30300,32750,35150,37600,40000,12750,16240,20420,24600,28780,32960,37140,40000,33950,38800,43650,48500,52400,56300,60150,64050,9999,"Henderson County","Illinois",0]
["IL","1707399999",17,73,"METRO19340M19340","Davenport-Moline-Rock Island, IA-IL MSA","Henry County",67100,23500,26850,30200,33550,36250,38950,41650,44300,14150,16240,20420,24600,28780,32960,37140,41320,37600,43000,48350,53700,58000,62300,66600,70900,1960,"Henry County","Illinois",1]
["IL","1707599999",17,75,"NCNTY17075N17075","Iroquois County, IL","Iroquois County",60000,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Iroquois County","Illinois",0]
["IL","1707799999",17,77,"METRO16060N17077","Jackson County, IL HUD Metro FMR Area","Jackson County",54000,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Jackson County","Illinois",1]
["IL","1707999999",17,79,"NCNTY17079N17079","Jasper County, IL","Jasper County",63800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Jasper County","Illinois",0]
["IL","1708199999",17,81,"NCNTY17081N17081","Jefferson County, IL","Jefferson County",57600,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Jefferson County","Illinois",0]
["IL","1708399999",17,83,"METRO41180M41180","St. Louis, MO-IL HUD Metro FMR Area","Jersey County",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,7040,"Jersey County","Illinois",1]
["IL","1708599999",17,85,"NCNTY17085N17085","Jo Daviess County, IL","Jo Daviess County",67600,23700,27050,30450,33800,36550,39250,41950,44650,14250,16250,20420,24600,28780,32960,37140,41320,37900,43300,48700,54100,58450,62800,67100,71450,9999,"Jo Daviess County","Illinois",0]
["IL","1708799999",17,87,"NCNTY17087N17087","Johnson County, IL","Johnson County",53500,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Johnson County","Illinois",0]
["IL","1708999999",17,89,"METRO16980M16980","Chicago-Joliet-Naperville, IL HUD Metro FMR Area","Kane County",79000,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,1600,"Kane County","Illinois",1]
["IL","1709199999",17,91,"METRO28100M28100","Kankakee, IL MSA","Kankakee County",74300,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,3740,"Kankakee County","Illinois",1]
["IL","1709399999",17,93,"METRO16980MM3780","Kendall County, IL HUD Metro FMR Area","Kendall County",99600,32000,36550,41100,45650,49350,53000,56650,60300,19200,21950,24700,27400,29600,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,3780,"Kendall County","Illinois",1]
["IL","1709599999",17,95,"NCNTY17095N17095","Knox County, IL","Knox County",53800,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Knox County","Illinois",0]
["IL","1709799999",17,97,"METRO16980M16980","Chicago-Joliet-Naperville, IL HUD Metro FMR Area","Lake County",79000,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,1600,"Lake County","Illinois",1]
["IL","1709999999",17,99,"NCNTY17099N17099","La Salle County, IL","La Salle County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,9999,"La Salle County","Illinois",0]
["IL","1710199999",17,101,"NCNTY17101N17101","Lawrence County, IL","Lawrence County",51000,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Lawrence County","Illinois",0]
["IL","1710399999",17,103,"NCNTY17103N17103","Lee County, IL","Lee County",65800,23050,26350,29650,32900,35550,38200,40800,43450,13850,16240,20420,24600,28780,32960,37140,41320,36900,42150,47400,52650,56900,61100,65300,69500,9999,"Lee County","Illinois",0]
["IL","1710599999",17,105,"NCNTY17105N17105","Livingston County, IL","Livingston County",68200,23900,27300,30700,34100,36850,39600,42300,45050,14350,16400,20420,24600,28780,32960,37140,41320,38200,43650,49100,54550,58950,63300,67650,72050,9999,"Livingston County","Illinois",0]
["IL","1710799999",17,107,"NCNTY17107N17107","Logan County, IL","Logan County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Logan County","Illinois",0]
["IL","1710999999",17,109,"NCNTY17109N17109","McDonough County, IL","McDonough County",60700,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,9999,"McDonough County","Illinois",0]
["IL","1711199999",17,111,"METRO16980M16980","Chicago-Joliet-Naperville, IL HUD Metro FMR Area","McHenry County",79000,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,1600,"McHenry County","Illinois",1]
["IL","1711399999",17,113,"METRO14010M14060","Bloomington, IL  HUD Metro FMR Area","McLean County",79600,29200,33400,37550,41700,45050,48400,51750,55050,17500,20000,22500,25000,28780,32960,37140,41320,46700,53400,60050,66700,72050,77400,82750,88050,1040,"McLean County","Illinois",1]
["IL","1711599999",17,115,"METRO19500M19500","Decatur, IL MSA","Macon County",67000,21950,25100,28250,31350,33900,36400,38900,41400,13200,16240,20420,24600,28780,32960,37140,41320,35150,40150,45150,50150,54200,58200,62200,66200,2040,"Macon County","Illinois",1]
["IL","1711799999",17,117,"METRO41180N17117","Macoupin County, IL HUD Metro FMR Area","Macoupin County",63000,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35300,40350,45400,50400,54450,58500,62500,66550,9999,"Macoupin County","Illinois",1]
["IL","1711999999",17,119,"METRO41180M41180","St. Louis, MO-IL HUD Metro FMR Area","Madison County",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,7040,"Madison County","Illinois",1]
["IL","1712199999",17,121,"NCNTY17121N17121","Marion County, IL","Marion County",56000,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Marion County","Illinois",0]
["IL","1712399999",17,123,"METRO37900M37900","Peoria, IL MSA","Marshall County",72500,25400,29000,32650,36250,39150,42050,44950,47850,15250,17400,20420,24600,28780,32960,37140,41320,40600,46400,52200,58000,62650,67300,71950,76600,9999,"Marshall County","Illinois",1]
["IL","1712599999",17,125,"NCNTY17125N17125","Mason County, IL","Mason County",58600,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Mason County","Illinois",0]
["IL","1712799999",17,127,"NCNTY17127N17127","Massac County, IL","Massac County",53800,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Massac County","Illinois",0]
["IL","1712999999",17,129,"METRO44100M44100","Springfield, IL MSA","Menard County",75500,26450,30200,34000,37750,40800,43800,46850,49850,15900,18150,20420,24600,28780,32960,37140,41320,42300,48350,54400,60400,65250,70100,74900,79750,7880,"Menard County","Illinois",1]
["IL","1713199999",17,131,"METRO19340M19340","Davenport-Moline-Rock Island, IA-IL MSA","Mercer County",67100,23500,26850,30200,33550,36250,38950,41650,44300,14150,16240,20420,24600,28780,32960,37140,41320,37600,43000,48350,53700,58000,62300,66600,70900,9999,"Mercer County","Illinois",1]
["IL","1713399999",17,133,"METRO41180M41180","St. Louis, MO-IL HUD Metro FMR Area","Monroe County",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,7040,"Monroe County","Illinois",1]
["IL","1713599999",17,135,"NCNTY17135N17135","Montgomery County, IL","Montgomery County",57100,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Montgomery County","Illinois",0]
["IL","1713799999",17,137,"NCNTY17137N17137","Morgan County, IL","Morgan County",66200,23200,26500,29800,33100,35750,38400,41050,43700,13900,16240,20420,24600,28780,32960,37140,41320,37100,42400,47700,52950,57200,61450,65700,69900,9999,"Morgan County","Illinois",0]
["IL","1713999999",17,139,"NCNTY17139N17139","Moultrie County, IL","Moultrie County",58400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Moultrie County","Illinois",0]
["IL","1714199999",17,141,"NCNTY17141N17141","Ogle County, IL","Ogle County",71600,25100,28650,32250,35800,38700,41550,44400,47300,15050,17200,20420,24600,28780,32960,37140,41320,40150,45850,51600,57300,61900,66500,71100,75650,6880,"Ogle County","Illinois",0]
["IL","1714399999",17,143,"METRO37900M37900","Peoria, IL MSA","Peoria County",72500,25400,29000,32650,36250,39150,42050,44950,47850,15250,17400,20420,24600,28780,32960,37140,41320,40600,46400,52200,58000,62650,67300,71950,76600,6120,"Peoria County","Illinois",1]
["IL","1714599999",17,145,"NCNTY17145N17145","Perry County, IL","Perry County",56800,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Perry County","Illinois",0]
["IL","1714799999",17,147,"METRO16580M16580","Champaign-Urbana, IL MSA","Piatt County",69500,24350,27800,31300,34750,37550,40350,43100,45900,14600,16700,20420,24600,28780,32960,37140,41320,38950,44500,50050,55600,60050,64500,68950,73400,9999,"Piatt County","Illinois",1]
["IL","1714999999",17,149,"NCNTY17149N17149","Pike County, IL","Pike County",51800,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Pike County","Illinois",0]
["IL","1715199999",17,151,"NCNTY17151N17151","Pope County, IL","Pope County",54000,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Pope County","Illinois",0]
["IL","1715399999",17,153,"NCNTY17153N17153","Pulaski County, IL","Pulaski County",49800,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Pulaski County","Illinois",0]
["IL","1715599999",17,155,"NCNTY17155N17155","Putnam County, IL","Putnam County",71100,24900,28450,32000,35550,38400,41250,44100,46950,14950,17100,20420,24600,28780,32960,37140,41320,39850,45550,51250,56900,61500,66050,70600,75150,9999,"Putnam County","Illinois",0]
["IL","1715799999",17,157,"NCNTY17157N17157","Randolph County, IL","Randolph County",63500,22250,25400,28600,31750,34300,36850,39400,41950,13350,16240,20420,24600,28780,32960,37140,41320,35600,40650,45750,50800,54900,58950,63000,67100,9999,"Randolph County","Illinois",0]
["IL","1715999999",17,159,"NCNTY17159N17159","Richland County, IL","Richland County",58500,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Richland County","Illinois",0]
["IL","1716199999",17,161,"METRO19340M19340","Davenport-Moline-Rock Island, IA-IL MSA","Rock Island County",67100,23500,26850,30200,33550,36250,38950,41650,44300,14150,16240,20420,24600,28780,32960,37140,41320,37600,43000,48350,53700,58000,62300,66600,70900,1960,"Rock Island County","Illinois",1]
["IL","1716399999",17,163,"METRO41180M41180","St. Louis, MO-IL HUD Metro FMR Area","St. Clair County",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,7040,"St. Clair County","Illinois",1]
["IL","1716599999",17,165,"NCNTY17165N17165","Saline County, IL","Saline County",51500,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Saline County","Illinois",0]
["IL","1716799999",17,167,"METRO44100M44100","Springfield, IL MSA","Sangamon County",75500,26450,30200,34000,37750,40800,43800,46850,49850,15900,18150,20420,24600,28780,32960,37140,41320,42300,48350,54400,60400,65250,70100,74900,79750,7880,"Sangamon County","Illinois",1]
["IL","1716999999",17,169,"NCNTY17169N17169","Schuyler County, IL","Schuyler County",60300,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Schuyler County","Illinois",0]
["IL","1717199999",17,171,"NCNTY17171N17171","Scott County, IL","Scott County",63600,22300,25450,28650,31800,34350,36900,39450,42000,13400,16240,20420,24600,28780,32960,37140,41320,35650,40750,45850,50900,55000,59050,63150,67200,9999,"Scott County","Illinois",0]
["IL","1717399999",17,173,"NCNTY17173N17173","Shelby County, IL","Shelby County",59000,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Shelby County","Illinois",0]
["IL","1717599999",17,175,"METRO37900M37900","Peoria, IL MSA","Stark County",72500,25400,29000,32650,36250,39150,42050,44950,47850,15250,17400,20420,24600,28780,32960,37140,41320,40600,46400,52200,58000,62650,67300,71950,76600,9999,"Stark County","Illinois",1]
["IL","1717799999",17,177,"NCNTY17177N17177","Stephenson County, IL","Stephenson County",57900,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Stephenson County","Illinois",0]
["IL","1717999999",17,179,"METRO37900M37900","Peoria, IL MSA","Tazewell County",72500,25400,29000,32650,36250,39150,42050,44950,47850,15250,17400,20420,24600,28780,32960,37140,41320,40600,46400,52200,58000,62650,67300,71950,76600,6120,"Tazewell County","Illinois",1]
["IL","1718199999",17,181,"NCNTY17181N17181","Union County, IL","Union County",51900,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Union County","Illinois",0]
["IL","1718399999",17,183,"METRO19180M19180","Danville, IL MSA","Vermilion County",54700,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Vermilion County","Illinois",1]
["IL","1718599999",17,185,"NCNTY17185N17185","Wabash County, IL","Wabash County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,9999,"Wabash County","Illinois",0]
["IL","1718799999",17,187,"NCNTY17187N17187","Warren County, IL","Warren County",55800,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Warren County","Illinois",0]
["IL","1718999999",17,189,"NCNTY17189N17189","Washington County, IL","Washington County",68900,24150,27600,31050,34450,37250,40000,42750,45500,14500,16550,20420,24600,28780,32960,37140,41320,38600,44100,49600,55100,59550,63950,68350,72750,9999,"Washington County","Illinois",0]
["IL","1719199999",17,191,"NCNTY17191N17191","Wayne County, IL","Wayne County",55700,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Wayne County","Illinois",0]
["IL","1719399999",17,193,"NCNTY17193N17193","White County, IL","White County",61300,21500,24550,27600,30650,33150,35600,38050,40500,12900,16240,20420,24600,28780,32960,37140,40500,34350,39250,44150,49050,53000,56900,60850,64750,9999,"White County","Illinois",0]
["IL","1719599999",17,195,"NCNTY17195N17195","Whiteside County, IL","Whiteside County",61500,21550,24600,27700,30750,33250,35700,38150,40600,12950,16240,20420,24600,28780,32960,37140,40600,34450,39400,44300,49200,53150,57100,61050,64950,9999,"Whiteside County","Illinois",0]
["IL","1719799999",17,197,"METRO16980M16980","Chicago-Joliet-Naperville, IL HUD Metro FMR Area","Will County",79000,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,1600,"Will County","Illinois",1]
["IL","1719999999",17,199,"METRO16060N17199","Williamson County, IL HUD Metro FMR Area","Williamson County",65700,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Williamson County","Illinois",1]
["IL","1720199999",17,201,"METRO40420M40420","Rockford, IL MSA","Winnebago County",60700,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,6880,"Winnebago County","Illinois",1]
["IL","1720399999",17,203,"METRO37900M37900","Peoria, IL MSA","Woodford County",72500,25400,29000,32650,36250,39150,42050,44950,47850,15250,17400,20420,24600,28780,32960,37140,41320,40600,46400,52200,58000,62650,67300,71950,76600,6120,"Woodford County","Illinois",1]
["IN","1800199999",18,1,"NCNTY18001N18001","Adams County, IN","Adams County",59300,20800,23750,26700,29650,32050,34400,36800,39150,12500,16240,20420,24600,28780,32960,36800,39150,33250,38000,42750,47450,51250,55050,58850,62650,2760,"Adams County","Indiana",0]
["IN","1800399999",18,3,"METRO23060M23060","Fort Wayne, IN MSA","Allen County",63700,22050,25200,28350,31450,34000,36500,39000,41550,13200,16240,20420,24600,28780,32960,37140,41320,35250,40250,45300,50300,54350,58350,62400,66400,2760,"Allen County","Indiana",1]
["IN","1800599999",18,5,"METRO18020M18020","Columbus, IN MSA","Bartholomew County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,9999,"Bartholomew County","Indiana",1]
["IN","1800799999",18,7,"METRO29200M29140","Lafayette-West Lafayette, IN HUD Metro FMR Area","Benton County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,9999,"Benton County","Indiana",1]
["IN","1800999999",18,9,"NCNTY18009N18009","Blackford County, IN","Blackford County",47600,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Blackford County","Indiana",0]
["IN","1801199999",18,11,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Boone County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Boone County","Indiana",1]
["IN","1801399999",18,13,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Brown County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,9999,"Brown County","Indiana",1]
["IN","1801599999",18,15,"METRO29200N18015","Carroll County, IN HUD Metro FMR Area","Carroll County",64100,22450,25650,28850,32050,34650,37200,39750,42350,13500,16240,20420,24600,28780,32960,37140,41320,35950,41050,46200,51300,55450,59550,63650,67750,9999,"Carroll County","Indiana",1]
["IN","1801799999",18,17,"NCNTY18017N18017","Cass County, IN","Cass County",53100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Cass County","Indiana",0]
["IN","1801999999",18,19,"METRO31140M31140","Louisville, KY-IN HUD Metro FMR Area","Clark County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,4520,"Clark County","Indiana",1]
["IN","1802199999",18,21,"METRO45460M45460","Terre Haute, IN HUD Metro FMR Area","Clay County",52900,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,8320,"Clay County","Indiana",1]
["IN","1802399999",18,23,"NCNTY18023N18023","Clinton County, IN","Clinton County",60700,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,3920,"Clinton County","Indiana",0]
["IN","1802599999",18,25,"NCNTY18025N18025","Crawford County, IN","Crawford County",48800,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Crawford County","Indiana",0]
["IN","1802799999",18,27,"NCNTY18027N18027","Daviess County, IN","Daviess County",57900,20300,23200,26100,28950,31300,33600,35900,38250,12150,16240,20420,24600,28780,32960,35900,38250,32450,37050,41700,46300,50050,53750,57450,61150,9999,"Daviess County","Indiana",0]
["IN","1802999999",18,29,"METRO17140M17140","Cincinnati, OH-KY-IN  HUD Metro FMR Area","Dearborn County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,1640,"Dearborn County","Indiana",1]
["IN","1803199999",18,31,"NCNTY18031N18031","Decatur County, IN","Decatur County",57300,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Decatur County","Indiana",0]
["IN","1803399999",18,33,"NCNTY18033N18033","DeKalb County, IN","DeKalb County",61100,21400,24450,27500,30550,33000,35450,37900,40350,12850,16240,20420,24600,28780,32960,37140,40350,34250,39150,44050,48900,52850,56750,60650,64550,2760,"DeKalb County","Indiana",0]
["IN","1803599999",18,35,"METRO34620M34620","Muncie, IN MSA","Delaware County",52800,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,5280,"Delaware County","Indiana",1]
["IN","1803799999",18,37,"NCNTY18037N18037","Dubois County, IN","Dubois County",67700,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,9999,"Dubois County","Indiana",0]
["IN","1803999999",18,39,"METRO21140M21140","Elkhart-Goshen, IN MSA","Elkhart County",58200,20400,23300,26200,29100,31450,33800,36100,38450,12250,16240,20420,24600,28780,32960,36100,38450,32600,37250,41900,46550,50300,54000,57750,61450,2330,"Elkhart County","Indiana",1]
["IN","1804199999",18,41,"NCNTY18041N18041","Fayette County, IN","Fayette County",49100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Fayette County","Indiana",0]
["IN","1804399999",18,43,"METRO31140M31140","Louisville, KY-IN HUD Metro FMR Area","Floyd County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,4520,"Floyd County","Indiana",1]
["IN","1804599999",18,45,"NCNTY18045N18045","Fountain County, IN","Fountain County",54600,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Fountain County","Indiana",0]
["IN","1804799999",18,47,"NCNTY18047N18047","Franklin County, IN","Franklin County",63600,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,9999,"Franklin County","Indiana",0]
["IN","1804999999",18,49,"NCNTY18049N18049","Fulton County, IN","Fulton County",52100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Fulton County","Indiana",0]
["IN","1805199999",18,51,"NCNTY18051N18051","Gibson County, IN","Gibson County",63500,22250,25400,28600,31750,34300,36850,39400,41950,13350,16240,20420,24600,28780,32960,37140,41320,35600,40650,45750,50800,54900,58950,63000,67100,9999,"Gibson County","Indiana",0]
["IN","1805399999",18,53,"NCNTY18053N18053","Grant County, IN","Grant County",48900,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Grant County","Indiana",0]
["IN","1805599999",18,55,"NCNTY18055N18055","Greene County, IN","Greene County",56200,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Greene County","Indiana",0]
["IN","1805799999",18,57,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Hamilton County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Hamilton County","Indiana",1]
["IN","1805999999",18,59,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Hancock County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Hancock County","Indiana",1]
["IN","1806199999",18,61,"METRO31140M31140","Louisville, KY-IN HUD Metro FMR Area","Harrison County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,4520,"Harrison County","Indiana",1]
["IN","1806399999",18,63,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Hendricks County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Hendricks County","Indiana",1]
["IN","1806599999",18,65,"NCNTY18065N18065","Henry County, IN","Henry County",53200,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Henry County","Indiana",0]
["IN","1806799999",18,67,"METRO29020M29020","Kokomo, IN MSA","Howard County",62500,21700,24800,27900,30950,33450,35950,38400,40900,13000,16240,20420,24600,28780,32960,37140,40900,34650,39600,44550,49500,53500,57450,61400,65350,3850,"Howard County","Indiana",1]
["IN","1806999999",18,69,"NCNTY18069N18069","Huntington County, IN","Huntington County",60100,21050,24050,27050,30050,32500,34900,37300,39700,12650,16240,20420,24600,28780,32960,37140,39700,33700,38500,43300,48100,51950,55800,59650,63500,2760,"Huntington County","Indiana",0]
["IN","1807199999",18,71,"NCNTY18071N18071","Jackson County, IN","Jackson County",58300,20450,23350,26250,29150,31500,33850,36150,38500,12250,16240,20420,24600,28780,32960,36150,38500,32700,37350,42000,46650,50400,54150,57850,61600,9999,"Jackson County","Indiana",0]
["IN","1807399999",18,73,"METRO16980N18073","Jasper County, IN HUD Metro FMR Area","Jasper County",68300,23950,27350,30750,34150,36900,39650,42350,45100,14350,16400,20420,24600,28780,32960,37140,41320,38300,43750,49200,54650,59050,63400,67800,72150,9999,"Jasper County","Indiana",1]
["IN","1807599999",18,75,"NCNTY18075N18075","Jay County, IN","Jay County",51800,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Jay County","Indiana",0]
["IN","1807799999",18,77,"NCNTY18077N18077","Jefferson County, IN","Jefferson County",54100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Jefferson County","Indiana",0]
["IN","1807999999",18,79,"NCNTY18079N18079","Jennings County, IN","Jennings County",55000,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Jennings County","Indiana",0]
["IN","1808199999",18,81,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Johnson County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Johnson County","Indiana",1]
["IN","1808399999",18,83,"NCNTY18083N18083","Knox County, IN","Knox County",57500,20150,23000,25900,28750,31050,33350,35650,37950,12100,16240,20420,24600,28780,32960,35650,37950,32200,36800,41400,46000,49700,53400,57050,60750,9999,"Knox County","Indiana",0]
["IN","1808599999",18,85,"NCNTY18085N18085","Kosciusko County, IN","Kosciusko County",60200,21600,24700,27800,30850,33350,35800,38300,40750,12950,16240,20420,24600,28780,32960,37140,40750,34550,39500,44450,49350,53300,57250,61200,65150,9999,"Kosciusko County","Indiana",0]
["IN","1808799999",18,87,"NCNTY18087N18087","LaGrange County, IN","LaGrange County",54400,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"LaGrange County","Indiana",0]
["IN","1808999999",18,89,"METRO16980MM2960","Gary, IN HUD Metro FMR Area","Lake County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,2960,"Lake County","Indiana",1]
["IN","1809199999",18,91,"METRO33140M33140","Michigan City-La Porte, IN MSA","LaPorte County",57200,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"LaPorte County","Indiana",1]
["IN","1809399999",18,93,"NCNTY18093N18093","Lawrence County, IN","Lawrence County",56100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Lawrence County","Indiana",0]
["IN","1809599999",18,95,"METRO26900M11300","Anderson, IN HUD Metro FMR Area","Madison County",58600,20550,23450,26400,29300,31650,34000,36350,38700,12350,16240,20420,24600,28780,32960,36350,38700,32850,37550,42250,46900,50700,54450,58200,61950,3480,"Madison County","Indiana",1]
["IN","1809799999",18,97,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Marion County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Marion County","Indiana",1]
["IN","1809999999",18,99,"NCNTY18099N18099","Marshall County, IN","Marshall County",61100,21400,24450,27500,30550,33000,35450,37900,40350,12850,16240,20420,24600,28780,32960,37140,40350,34250,39150,44050,48900,52850,56750,60650,64550,9999,"Marshall County","Indiana",0]
["IN","1810199999",18,101,"NCNTY18101N18101","Martin County, IN","Martin County",57700,20200,23100,26000,28850,31200,33500,35800,38100,12150,16240,20420,24600,28780,32960,35800,38100,32350,36950,41550,46150,49850,53550,57250,60950,9999,"Martin County","Indiana",0]
["IN","1810399999",18,103,"NCNTY18103N18103","Miami County, IN","Miami County",56900,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Miami County","Indiana",0]
["IN","1810599999",18,105,"METRO14020MM1020","Bloomington, IN HUD Metro FMR Area","Monroe County",62300,21850,25000,28100,31200,33700,36200,38700,41200,13100,16240,20420,24600,28780,32960,37140,41200,34950,39950,44950,49900,53900,57900,61900,65900,1020,"Monroe County","Indiana",1]
["IN","1810799999",18,107,"NCNTY18107N18107","Montgomery County, IN","Montgomery County",54800,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Montgomery County","Indiana",0]
["IN","1810999999",18,109,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Morgan County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Morgan County","Indiana",1]
["IN","1811199999",18,111,"METRO16980MM2960","Gary, IN HUD Metro FMR Area","Newton County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,9999,"Newton County","Indiana",1]
["IN","1811399999",18,113,"NCNTY18113N18113","Noble County, IN","Noble County",61100,21400,24450,27500,30550,33000,35450,37900,40350,12850,16240,20420,24600,28780,32960,37140,40350,34250,39150,44050,48900,52850,56750,60650,64550,9999,"Noble County","Indiana",0]
["IN","1811599999",18,115,"METRO17140M17140","Cincinnati, OH-KY-IN  HUD Metro FMR Area","Ohio County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,5840,"Ohio County","Indiana",1]
["IN","1811799999",18,117,"NCNTY18117N18117","Orange County, IN","Orange County",49000,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Orange County","Indiana",0]
["IN","1811999999",18,119,"METRO14020N18119","Owen County, IN HUD Metro FMR Area","Owen County",54100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Owen County","Indiana",1]
["IN","1812199999",18,121,"NCNTY18121N18121","Parke County, IN","Parke County",53300,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Parke County","Indiana",0]
["IN","1812399999",18,123,"NCNTY18123N18123","Perry County, IN","Perry County",59200,20750,23700,26650,29600,32000,34350,36750,39100,12450,16240,20420,24600,28780,32960,36750,39100,33150,37900,42650,47350,51150,54950,58750,62550,9999,"Perry County","Indiana",0]
["IN","1812599999",18,125,"NCNTY18125N18125","Pike County, IN","Pike County",55900,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Pike County","Indiana",0]
["IN","1812799999",18,127,"METRO16980MM2960","Gary, IN HUD Metro FMR Area","Porter County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,2960,"Porter County","Indiana",1]
["IN","1812999999",18,129,"METRO21780M21780","Evansville, IN-KY MSA","Posey County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,2440,"Posey County","Indiana",1]
["IN","1813199999",18,131,"NCNTY18131N18131","Pulaski County, IN","Pulaski County",52200,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Pulaski County","Indiana",0]
["IN","1813399999",18,133,"METRO26900N18133","Putnam County, IN HUD Metro FMR Area","Putnam County",60800,21300,24350,27400,30400,32850,35300,37700,40150,12800,16240,20420,24600,28780,32960,37140,40150,34100,38950,43800,48650,52550,56450,60350,64250,9999,"Putnam County","Indiana",1]
["IN","1813599999",18,135,"NCNTY18135N18135","Randolph County, IN","Randolph County",51100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Randolph County","Indiana",0]
["IN","1813799999",18,137,"NCNTY18137N18137","Ripley County, IN","Ripley County",61700,21600,24700,27800,30850,33350,35800,38300,40750,12950,16240,20420,24600,28780,32960,37140,40750,34550,39500,44450,49350,53300,57250,61200,65150,9999,"Ripley County","Indiana",0]
["IN","1813999999",18,139,"NCNTY18139N18139","Rush County, IN","Rush County",58900,20650,23600,26550,29450,31850,34200,36550,38900,12400,16240,20420,24600,28780,32960,36550,38900,33000,37700,42400,47100,50900,54650,58450,62200,9999,"Rush County","Indiana",0]
["IN","1814199999",18,141,"METRO43780M43780","South Bend-Mishawaka, IN HUD Metro FMR Area","St. Joseph County",61500,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,7800,"St. Joseph County","Indiana",1]
["IN","1814399999",18,143,"METRO31140N18143","Scott County, IN HUD Metro FMR Area","Scott County",51800,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,4520,"Scott County","Indiana",1]
["IN","1814599999",18,145,"METRO26900M26900","Indianapolis-Carmel, IN HUD Metro FMR Area","Shelby County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3480,"Shelby County","Indiana",1]
["IN","1814799999",18,147,"NCNTY18147N18147","Spencer County, IN","Spencer County",67000,23450,26800,30150,33500,36200,38900,41550,44250,14100,16240,20420,24600,28780,32960,37140,41320,37550,42900,48250,53600,57900,62200,66500,70800,9999,"Spencer County","Indiana",0]
["IN","1814999999",18,149,"NCNTY18149N18149","Starke County, IN","Starke County",48100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Starke County","Indiana",0]
["IN","1815199999",18,151,"NCNTY18151N18151","Steuben County, IN","Steuben County",57100,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Steuben County","Indiana",0]
["IN","1815399999",18,153,"METRO45460N18153","Sullivan County, IN HUD Metro FMR Area","Sullivan County",57500,20150,23000,25900,28750,31050,33350,35650,37950,12100,16240,20420,24600,28780,32960,35650,37950,32200,36800,41400,46000,49700,53400,57050,60750,9999,"Sullivan County","Indiana",1]
["IN","1815599999",18,155,"NCNTY18155N18155","Switzerland County, IN","Switzerland County",49600,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Switzerland County","Indiana",0]
["IN","1815799999",18,157,"METRO29200M29140","Lafayette-West Lafayette, IN HUD Metro FMR Area","Tippecanoe County",62500,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,3920,"Tippecanoe County","Indiana",1]
["IN","1815999999",18,159,"NCNTY18159N18159","Tipton County, IN","Tipton County",62200,21700,24800,27900,30950,33450,35950,38400,40900,13000,16240,20420,24600,28780,32960,37140,40900,34650,39600,44550,49500,53500,57450,61400,65350,3850,"Tipton County","Indiana",0]
["IN","1816199999",18,161,"METRO17140N18161","Union County, IN HUD Metro FMR Area","Union County",61500,21550,24600,27700,30750,33250,35700,38150,40600,12950,16240,20420,24600,28780,32960,37140,40600,34450,39400,44300,49200,53150,57100,61050,64950,9999,"Union County","Indiana",1]
["IN","1816399999",18,163,"METRO21780M21780","Evansville, IN-KY MSA","Vanderburgh County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,2440,"Vanderburgh County","Indiana",1]
["IN","1816599999",18,165,"METRO45460M45460","Terre Haute, IN HUD Metro FMR Area","Vermillion County",52900,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,8320,"Vermillion County","Indiana",1]
["IN","1816799999",18,167,"METRO45460M45460","Terre Haute, IN HUD Metro FMR Area","Vigo County",52900,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,8320,"Vigo County","Indiana",1]
["IN","1816999999",18,169,"NCNTY18169N18169","Wabash County, IN","Wabash County",55000,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Wabash County","Indiana",0]
["IN","1817199999",18,171,"NCNTY18171N18171","Warren County, IN","Warren County",67400,23600,27000,30350,33700,36400,39100,41800,44500,14150,16240,20420,24600,28780,32960,37140,41320,37750,43150,48550,53900,58250,62550,66850,71150,9999,"Warren County","Indiana",0]
["IN","1817399999",18,173,"METRO21780M21780","Evansville, IN-KY MSA","Warrick County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,2440,"Warrick County","Indiana",1]
["IN","1817599999",18,175,"METRO31140N18175","Washington County, IN HUD Metro FMR Area","Washington County",51500,19250,22000,24750,27500,29700,31900,34100,36300,12060,16240,20420,24600,28780,31900,34100,36300,30800,35200,39600,43950,47500,51000,54500,58050,9999,"Washington County","Indiana",1]
["IN","1817799999",18,177,"NCNTY18177N18177","Wayne County, IN","Wayne County",55300,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Wayne County","Indiana",0]
["IN","1817999999",18,179,"METRO23060M23060","Fort Wayne, IN MSA","Wells County",63700,22050,25200,28350,31450,34000,36500,39000,41550,13200,16240,20420,24600,28780,32960,37140,41320,35250,40250,45300,50300,54350,58350,62400,66400,2760,"Wells County","Indiana",1]
["IN","1818199999",18,181,"NCNTY18181N18181","White County, IN","White County",63200,22150,25300,28450,31600,34150,36700,39200,41750,13300,16240,20420,24600,28780,32960,37140,41320,35400,40450,45500,50550,54600,58650,62700,66750,9999,"White County","Indiana",0]
["IN","1818399999",18,183,"METRO23060M23060","Fort Wayne, IN MSA","Whitley County",63700,22050,25200,28350,31450,34000,36500,39000,41550,13200,16240,20420,24600,28780,32960,37140,41320,35250,40250,45300,50300,54350,58350,62400,66400,2760,"Whitley County","Indiana",1]
["IA","1900199999",19,1,"NCNTY19001N19001","Adair County, IA","Adair County",60700,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Adair County","Iowa",0]
["IA","1900399999",19,3,"NCNTY19003N19003","Adams County, IA","Adams County",58700,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Adams County","Iowa",0]
["IA","1900599999",19,5,"NCNTY19005N19005","Allamakee County, IA","Allamakee County",59100,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Allamakee County","Iowa",0]
["IA","1900799999",19,7,"NCNTY19007N19007","Appanoose County, IA","Appanoose County",57400,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Appanoose County","Iowa",0]
["IA","1900999999",19,9,"NCNTY19009N19009","Audubon County, IA","Audubon County",64200,22500,25700,28900,32100,34700,37250,39850,42400,13500,16240,20420,24600,28780,32960,37140,41320,35950,41100,46250,51350,55500,59600,63700,67800,9999,"Audubon County","Iowa",0]
["IA","1901199999",19,11,"METRO16300N19011","Benton County, IA HUD Metro FMR Area","Benton County",75300,26400,30150,33900,37650,40700,43700,46700,49700,15850,18100,20420,24600,28780,32960,37140,41320,42200,48200,54250,60250,65100,69900,74750,79550,9999,"Benton County","Iowa",1]
["IA","1901399999",19,13,"METRO47940M47940","Waterloo-Cedar Falls, IA HUD Metro FMR Area","Black Hawk County",68000,23800,27200,30600,34000,36750,39450,42200,44900,14300,16350,20420,24600,28780,32960,37140,41320,38100,43550,49000,54400,58800,63150,67500,71850,8920,"Black Hawk County","Iowa",1]
["IA","1901599999",19,15,"NCNTY19015N19015","Boone County, IA","Boone County",69400,24300,27800,31250,34700,37500,40300,43050,45850,14600,16650,20420,24600,28780,32960,37140,41320,38850,44400,49950,55500,59950,64400,68850,73300,9999,"Boone County","Iowa",0]
["IA","1901799999",19,17,"METRO47940N19017","Bremer County, IA HUD Metro FMR Area","Bremer County",78700,27550,31500,35450,39350,42500,45650,48800,51950,16550,18900,21250,24600,28780,32960,37140,41320,44100,50400,56700,62950,68000,73050,78100,83100,9999,"Bremer County","Iowa",1]
["IA","1901999999",19,19,"NCNTY19019N19019","Buchanan County, IA","Buchanan County",72300,25350,28950,32550,36150,39050,41950,44850,47750,15200,17400,20420,24600,28780,32960,37140,41320,40500,46300,52100,57850,62500,67150,71750,76400,9999,"Buchanan County","Iowa",0]
["IA","1902199999",19,21,"NCNTY19021N19021","Buena Vista County, IA","Buena Vista County",62500,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Buena Vista County","Iowa",0]
["IA","1902399999",19,23,"NCNTY19023N19023","Butler County, IA","Butler County",64600,22650,25850,29100,32300,34900,37500,40100,42650,13600,16240,20420,24600,28780,32960,37140,41320,36200,41400,46550,51700,55850,60000,64150,68250,9999,"Butler County","Iowa",0]
["IA","1902599999",19,25,"NCNTY19025N19025","Calhoun County, IA","Calhoun County",59300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Calhoun County","Iowa",0]
["IA","1902799999",19,27,"NCNTY19027N19027","Carroll County, IA","Carroll County",68500,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43850,49350,54800,59200,63600,68000,72350,9999,"Carroll County","Iowa",0]
["IA","1902999999",19,29,"NCNTY19029N19029","Cass County, IA","Cass County",53400,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Cass County","Iowa",0]
["IA","1903199999",19,31,"NCNTY19031N19031","Cedar County, IA","Cedar County",69000,24150,27600,31050,34500,37300,40050,42800,45550,14500,16600,20420,24600,28780,32960,37140,41320,38650,44200,49700,55200,59650,64050,68450,72900,9999,"Cedar County","Iowa",0]
["IA","1903399999",19,33,"NCNTY19033N19033","Cerro Gordo County, IA","Cerro Gordo County",64400,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,9999,"Cerro Gordo County","Iowa",0]
["IA","1903599999",19,35,"NCNTY19035N19035","Cherokee County, IA","Cherokee County",68200,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,9999,"Cherokee County","Iowa",0]
["IA","1903799999",19,37,"NCNTY19037N19037","Chickasaw County, IA","Chickasaw County",59600,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Chickasaw County","Iowa",0]
["IA","1903999999",19,39,"NCNTY19039N19039","Clarke County, IA","Clarke County",61300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Clarke County","Iowa",0]
["IA","1904199999",19,41,"NCNTY19041N19041","Clay County, IA","Clay County",67300,23600,26950,30300,33650,36350,39050,41750,44450,14150,16240,20420,24600,28780,32960,37140,41320,37700,43100,48500,53850,58200,62500,66800,71100,9999,"Clay County","Iowa",0]
["IA","1904399999",19,43,"NCNTY19043N19043","Clayton County, IA","Clayton County",59800,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Clayton County","Iowa",0]
["IA","1904599999",19,45,"NCNTY19045N19045","Clinton County, IA","Clinton County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,9999,"Clinton County","Iowa",0]
["IA","1904799999",19,47,"NCNTY19047N19047","Crawford County, IA","Crawford County",58600,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Crawford County","Iowa",0]
["IA","1904999999",19,49,"METRO19780M19780","Des Moines-West Des Moines, IA MSA","Dallas County",82200,28800,32900,37000,41100,44400,47700,51000,54300,17300,19750,22200,24650,28780,32960,37140,41320,46050,52600,59200,65750,71050,76300,81550,86800,2120,"Dallas County","Iowa",1]
["IA","1905199999",19,51,"NCNTY19051N19051","Davis County, IA","Davis County",54400,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Davis County","Iowa",0]
["IA","1905399999",19,53,"NCNTY19053N19053","Decatur County, IA","Decatur County",52500,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Decatur County","Iowa",0]
["IA","1905599999",19,55,"NCNTY19055N19055","Delaware County, IA","Delaware County",69400,24300,27800,31250,34700,37500,40300,43050,45850,14600,16650,20420,24600,28780,32960,37140,41320,38850,44400,49950,55500,59950,64400,68850,73300,9999,"Delaware County","Iowa",0]
["IA","1905799999",19,57,"NCNTY19057N19057","Des Moines County, IA","Des Moines County",53900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Des Moines County","Iowa",0]
["IA","1905999999",19,59,"NCNTY19059N19059","Dickinson County, IA","Dickinson County",70500,24700,28200,31750,35250,38100,40900,43750,46550,14850,16950,20420,24600,28780,32960,37140,41320,39500,45150,50800,56400,60950,65450,69950,74450,9999,"Dickinson County","Iowa",0]
["IA","1906199999",19,61,"METRO20220M20220","Dubuque, IA MSA","Dubuque County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,2200,"Dubuque County","Iowa",1]
["IA","1906399999",19,63,"NCNTY19063N19063","Emmet County, IA","Emmet County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"Emmet County","Iowa",0]
["IA","1906599999",19,65,"NCNTY19065N19065","Fayette County, IA","Fayette County",61600,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Fayette County","Iowa",0]
["IA","1906799999",19,67,"NCNTY19067N19067","Floyd County, IA","Floyd County",57500,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Floyd County","Iowa",0]
["IA","1906999999",19,69,"NCNTY19069N19069","Franklin County, IA","Franklin County",58600,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Franklin County","Iowa",0]
["IA","1907199999",19,71,"NCNTY19071N19071","Fremont County, IA","Fremont County",67200,23550,26900,30250,33600,36300,39000,41700,44400,14150,16240,20420,24600,28780,32960,37140,41320,37650,43000,48400,53750,58050,62350,66650,70950,9999,"Fremont County","Iowa",0]
["IA","1907399999",19,73,"NCNTY19073N19073","Greene County, IA","Greene County",59000,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Greene County","Iowa",0]
["IA","1907599999",19,75,"METRO47940M47940","Waterloo-Cedar Falls, IA HUD Metro FMR Area","Grundy County",68000,23800,27200,30600,34000,36750,39450,42200,44900,14300,16350,20420,24600,28780,32960,37140,41320,38100,43550,49000,54400,58800,63150,67500,71850,9999,"Grundy County","Iowa",1]
["IA","1907799999",19,77,"METRO19780M19780","Des Moines-West Des Moines, IA MSA","Guthrie County",82200,28800,32900,37000,41100,44400,47700,51000,54300,17300,19750,22200,24650,28780,32960,37140,41320,46050,52600,59200,65750,71050,76300,81550,86800,9999,"Guthrie County","Iowa",1]
["IA","1907999999",19,79,"NCNTY19079N19079","Hamilton County, IA","Hamilton County",59300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Hamilton County","Iowa",0]
["IA","1908199999",19,81,"NCNTY19081N19081","Hancock County, IA","Hancock County",66600,23350,26650,30000,33300,36000,38650,41300,44000,14000,16240,20420,24600,28780,32960,37140,41320,37350,42650,48000,53300,57600,61850,66100,70400,9999,"Hancock County","Iowa",0]
["IA","1908399999",19,83,"NCNTY19083N19083","Hardin County, IA","Hardin County",70000,24500,28000,31500,35000,37800,40600,43400,46200,14700,16800,20420,24600,28780,32960,37140,41320,39200,44800,50400,56000,60500,65000,69450,73950,9999,"Hardin County","Iowa",0]
["IA","1908599999",19,85,"METRO36540M36540","Omaha-Council Bluffs, NE-IA HUD Metro FMR Area","Harrison County",75000,26250,30000,33750,37500,40500,43500,46500,49500,15750,18000,20420,24600,28780,32960,37140,41320,42000,48000,54000,60000,64800,69600,74400,79200,9999,"Harrison County","Iowa",1]
["IA","1908799999",19,87,"NCNTY19087N19087","Henry County, IA","Henry County",62700,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Henry County","Iowa",0]
["IA","1908999999",19,89,"NCNTY19089N19089","Howard County, IA","Howard County",60300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Howard County","Iowa",0]
["IA","1909199999",19,91,"NCNTY19091N19091","Humboldt County, IA","Humboldt County",61400,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Humboldt County","Iowa",0]
["IA","1909399999",19,93,"NCNTY19093N19093","Ida County, IA","Ida County",60900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Ida County","Iowa",0]
["IA","1909599999",19,95,"NCNTY19095N19095","Iowa County, IA","Iowa County",74600,26150,29850,33600,37300,40300,43300,46300,49250,15700,17950,20420,24600,28780,32960,37140,41320,41800,47800,53750,59700,64500,69300,74050,78850,9999,"Iowa County","Iowa",0]
["IA","1909799999",19,97,"NCNTY19097N19097","Jackson County, IA","Jackson County",59300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Jackson County","Iowa",0]
["IA","1909999999",19,99,"NCNTY19099N19099","Jasper County, IA","Jasper County",68400,23950,27400,30800,34200,36950,39700,42450,45150,14350,16400,20420,24600,28780,32960,37140,41320,38300,43800,49250,54700,59100,63500,67850,72250,9999,"Jasper County","Iowa",0]
["IA","1910999999",19,109,"NCNTY19109N19109","Kossuth County, IA","Kossuth County",68700,24050,27500,30950,34350,37100,39850,42600,45350,14450,16500,20420,24600,28780,32960,37140,41320,38500,44000,49500,54950,59350,63750,68150,72550,9999,"Kossuth County","Iowa",0]
["IA","1911599999",19,115,"NCNTY19115N19115","Louisa County, IA","Louisa County",62100,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Louisa County","Iowa",0]
["IA","1911999999",19,119,"NCNTY19119N19119","Lyon County, IA","Lyon County",66800,23400,26750,30100,33400,36100,38750,41450,44100,14050,16240,20420,24600,28780,32960,37140,41320,37450,42800,48150,53450,57750,62050,66300,70600,9999,"Lyon County","Iowa",0]
["IA","1913199999",19,131,"NCNTY19131N19131","Mitchell County, IA","Mitchell County",63100,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Mitchell County","Iowa",0]
["IA","1913799999",19,137,"NCNTY19137N19137","Montgomery County, IA","Montgomery County",56300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Montgomery County","Iowa",0]
["IA","1914199999",19,141,"NCNTY19141N19141","O'Brien County, IA","O'Brien County",66800,23400,26750,30100,33400,36100,38750,41450,44100,14050,16240,20420,24600,28780,32960,37140,41320,37450,42800,48150,53450,57750,62050,66300,70600,9999,"O'Brien County","Iowa",0]
["IA","1914799999",19,147,"NCNTY19147N19147","Palo Alto County, IA","Palo Alto County",62300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Palo Alto County","Iowa",0]
["IA","1915799999",19,157,"NCNTY19157N19157","Poweshiek County, IA","Poweshiek County",71300,25000,28550,32100,35650,38550,41400,44250,47100,15000,17150,20420,24600,28780,32960,37140,41320,39950,45650,51350,57050,61650,66200,70750,75350,9999,"Poweshiek County","Iowa",0]
["IA","1916599999",19,165,"NCNTY19165N19165","Shelby County, IA","Shelby County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,9999,"Shelby County","Iowa",0]
["IA","1917199999",19,171,"NCNTY19171N19171","Tama County, IA","Tama County",64400,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,9999,"Tama County","Iowa",0]
["IA","1917599999",19,175,"NCNTY19175N19175","Union County, IA","Union County",58700,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Union County","Iowa",0]
["IA","1918799999",19,187,"NCNTY19187N19187","Webster County, IA","Webster County",57500,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Webster County","Iowa",0]
["IA","1919399999",19,193,"METRO43580M43580","Sioux City, IA-NE-SD HUD Metro FMR Area","Woodbury County",62300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,7720,"Woodbury County","Iowa",1]
["IA","1919799999",19,197,"NCNTY19197N19197","Wright County, IA","Wright County",62400,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Wright County","Iowa",0]
["KS","2000599999",20,5,"NCNTY20005N20005","Atchison County, KS","Atchison County",57500,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Atchison County","Kansas",0]
["KS","2001599999",20,15,"METRO48620M48620","Wichita, KS HUD Metro FMR Area","Butler County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,9040,"Butler County","Kansas",1]
["KS","2002399999",20,23,"NCNTY20023N20023","Cheyenne County, KS","Cheyenne County",57100,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Cheyenne County","Kansas",0]
["KS","2002999999",20,29,"NCNTY20029N20029","Cloud County, KS","Cloud County",49700,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Cloud County","Kansas",0]
["KS","2003399999",20,33,"NCNTY20033N20033","Comanche County, KS","Comanche County",60000,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Comanche County","Kansas",0]
["KS","2004599999",20,45,"METRO29940M29940","Lawrence, KS MSA","Douglas County",68500,24850,28400,31950,35500,38350,41200,44050,46900,14950,17050,20420,24600,28780,32960,37140,41320,39800,45450,51150,56800,61350,65900,70450,75000,4150,"Douglas County","Kansas",1]
["KS","2005199999",20,51,"NCNTY20051N20051","Ellis County, KS","Ellis County",66800,23400,26750,30100,33400,36100,38750,41450,44100,14050,16240,20420,24600,28780,32960,37140,41320,37450,42800,48150,53450,57750,62050,66300,70600,9999,"Ellis County","Kansas",0]
["KS","2006199999",20,61,"NCNTY20061N20061","Geary County, KS","Geary County",51800,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Geary County","Kansas",0]
["KS","2006399999",20,63,"NCNTY20063N20063","Gove County, KS","Gove County",57800,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Gove County","Kansas",0]
["KS","2007199999",20,71,"NCNTY20071N20071","Greeley County, KS","Greeley County",61100,21400,24450,27500,30550,33000,35450,37900,40350,12850,16240,20420,24600,28780,32960,37140,40350,34250,39150,44050,48900,52850,56750,60650,64550,9999,"Greeley County","Kansas",0]
["KS","2007999999",20,79,"METRO48620M48620","Wichita, KS HUD Metro FMR Area","Harvey County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,9040,"Harvey County","Kansas",1]
["KS","2008999999",20,89,"NCNTY20089N20089","Jewell County, KS","Jewell County",53500,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Jewell County","Kansas",0]
["KS","2009599999",20,95,"METRO48620N20095","Kingman County, KS HUD Metro FMR Area","Kingman County",63100,22100,25250,28400,31550,34100,36600,39150,41650,13300,16240,20420,24600,28780,32960,37140,41320,35350,40400,45450,50500,54550,58600,62650,66700,9999,"Kingman County","Kansas",1]
["KS","2009999999",20,99,"NCNTY20099N20099","Labette County, KS","Labette County",51400,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Labette County","Kansas",0]
["KS","2010599999",20,105,"NCNTY20105N20105","Lincoln County, KS","Lincoln County",58800,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Lincoln County","Kansas",0]
["KS","2011799999",20,117,"NCNTY20117N20117","Marshall County, KS","Marshall County",62600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Marshall County","Kansas",0]
["KS","2011999999",20,119,"NCNTY20119N20119","Meade County, KS","Meade County",56400,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Meade County","Kansas",0]
["KS","2012799999",20,127,"NCNTY20127N20127","Morris County, KS","Morris County",60500,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Morris County","Kansas",0]
["KS","2013599999",20,135,"NCNTY20135N20135","Ness County, KS","Ness County",63600,22300,25450,28650,31800,34350,36900,39450,42000,13400,16240,20420,24600,28780,32960,37140,41320,35650,40750,45850,50900,55000,59050,63150,67200,9999,"Ness County","Kansas",0]
["KS","2014599999",20,145,"NCNTY20145N20145","Pawnee County, KS","Pawnee County",62200,21800,24900,28000,31100,33600,36100,38600,41100,13100,16240,20420,24600,28780,32960,37140,41100,34850,39800,44800,49750,53750,57750,61700,65700,9999,"Pawnee County","Kansas",0]
["KS","2015199999",20,151,"NCNTY20151N20151","Pratt County, KS","Pratt County",63700,22300,25500,28700,31850,34400,36950,39500,42050,13400,16240,20420,24600,28780,32960,37140,41320,35700,40800,45900,50950,55050,59150,63200,67300,9999,"Pratt County","Kansas",0]
["KS","2015599999",20,155,"NCNTY20155N20155","Reno County, KS","Reno County",57400,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Reno County","Kansas",0]
["KS","2016199999",20,161,"METRO31740M31740","Manhattan, KS MSA","Riley County",70300,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,9999,"Riley County","Kansas",1]
["KS","2017399999",20,173,"METRO48620M48620","Wichita, KS HUD Metro FMR Area","Sedgwick County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,9040,"Sedgwick County","Kansas",1]
["KS","2017599999",20,175,"NCNTY20175N20175","Seward County, KS","Seward County",54400,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Seward County","Kansas",0]
["KS","2018399999",20,183,"NCNTY20183N20183","Smith County, KS","Smith County",54200,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Smith County","Kansas",0]
["KS","2019199999",20,191,"METRO48620N20191","Sumner County, KS HUD Metro FMR Area","Sumner County",67400,23600,27000,30350,33700,36400,39100,41800,44500,14150,16240,20420,24600,28780,32960,37140,41320,37750,43150,48550,53900,58250,62550,66850,71150,9999,"Sumner County","Kansas",1]
["KS","2020199999",20,201,"NCNTY20201N20201","Washington County, KS","Washington County",57500,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Washington County","Kansas",0]
["KS","2020799999",20,207,"NCNTY20207N20207","Woodson County, KS","Woodson County",51200,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Woodson County","Kansas",0]
["KY","2100199999",21,1,"NCNTY21001N21001","Adair County, KY","Adair County",48100,16850,19250,21650,24050,26000,27900,29850,31750,12060,16240,20420,24050,26000,27900,29850,31750,26950,30800,34650,38500,41600,44700,47750,50850,9999,"Adair County","Kentucky",0]
["KY","2101199999",21,11,"NCNTY21011N21011","Bath County, KY","Bath County",39000,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Bath County","Kentucky",0]
["KY","2101599999",21,15,"METRO17140M17140","Cincinnati, OH-KY-IN  HUD Metro FMR Area","Boone County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,1640,"Boone County","Kentucky",1]
["KY","2102199999",21,21,"NCNTY21021N21021","Boyle County, KY","Boyle County",52600,18450,21050,23700,26300,28450,30550,32650,34750,12060,16240,20420,24600,28450,30550,32650,34750,29500,33700,37900,42100,45500,48850,52250,55600,9999,"Boyle County","Kentucky",0]
["KY","2103199999",21,31,"METRO14540N21031","Butler County, KY HUD Metro FMR Area","Butler County",46600,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Butler County","Kentucky",1]
["KY","2103999999",21,39,"NCNTY21039N21039","Carlisle County, KY","Carlisle County",51000,17850,20400,22950,25500,27550,29600,31650,33700,12060,16240,20420,24600,27550,29600,31650,33700,28600,32650,36750,40800,44100,47350,50600,53900,9999,"Carlisle County","Kentucky",0]
["KY","2104799999",21,47,"METRO17300M17300","Clarksville, TN-KY MSA","Christian County",55800,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,1660,"Christian County","Kentucky",1]
["KY","2104999999",21,49,"METRO30460M30460","Lexington-Fayette, KY MSA","Clark County",66600,23350,26650,30000,33300,36000,38650,41300,44000,14000,16240,20420,24600,28780,32960,37140,41320,37350,42650,48000,53300,57600,61850,66100,70400,4280,"Clark County","Kentucky",1]
["KY","2106199999",21,61,"METRO14540M14540","Bowling Green, KY HUD Metro FMR Area","Edmonson County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Edmonson County","Kentucky",1]
["KY","2106799999",21,67,"METRO30460M30460","Lexington-Fayette, KY MSA","Fayette County",66600,23350,26650,30000,33300,36000,38650,41300,44000,14000,16240,20420,24600,28780,32960,37140,41320,37350,42650,48000,53300,57600,61850,66100,70400,4280,"Fayette County","Kentucky",1]
["KY","2107199999",21,71,"NCNTY21071N21071","Floyd County, KY","Floyd County",39000,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Floyd County","Kentucky",0]
["KY","2107799999",21,77,"METRO17140M17140","Cincinnati, OH-KY-IN  HUD Metro FMR Area","Gallatin County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,2910,"Gallatin County","Kentucky",1]
["KY","2108799999",21,87,"NCNTY21087N21087","Green County, KY","Green County",46300,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Green County","Kentucky",0]
["KY","2109599999",21,95,"NCNTY21095N21095","Harlan County, KY","Harlan County",34700,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Harlan County","Kentucky",0]
["KY","2110399999",21,103,"METRO31140M31140","Louisville, KY-IN HUD Metro FMR Area","Henry County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,9999,"Henry County","Kentucky",1]
["KY","2110599999",21,105,"NCNTY21105N21105","Hickman County, KY","Hickman County",50400,17750,20250,22800,25300,27350,29350,31400,33400,12060,16240,20420,24600,27350,29350,31400,33400,28350,32400,36450,40500,43750,47000,50250,53500,9999,"Hickman County","Kentucky",0]
["KY","2111799999",21,117,"METRO17140M17140","Cincinnati, OH-KY-IN  HUD Metro FMR Area","Kenton County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,1640,"Kenton County","Kentucky",1]
["KY","2112399999",21,123,"METRO21060M21060","Elizabethtown, KY HUD Metro FMR Area","Larue County",62800,22000,25150,28300,31400,33950,36450,38950,41450,13200,16240,20420,24600,28780,32960,37140,41320,35200,40200,45250,50250,54300,58300,62350,66350,9999,"Larue County","Kentucky",1]
["KY","2112799999",21,127,"NCNTY21127N21127","Lawrence County, KY","Lawrence County",46900,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Lawrence County","Kentucky",0]
["KY","2113399999",21,133,"NCNTY21133N21133","Letcher County, KY","Letcher County",46600,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Letcher County","Kentucky",0]
["KY","2114399999",21,143,"NCNTY21143N21143","Lyon County, KY","Lyon County",58700,20550,23500,26450,29350,31700,34050,36400,38750,12350,16240,20420,24600,28780,32960,36400,38750,32900,37600,42300,46950,50750,54500,58250,62000,9999,"Lyon County","Kentucky",0]
["KY","2115199999",21,151,"NCNTY21151N21151","Madison County, KY","Madison County",60400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,4280,"Madison County","Kentucky",0]
["KY","2115999999",21,159,"NCNTY21159N21159","Martin County, KY","Martin County",35600,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Martin County","Kentucky",0]
["KY","2116199999",21,161,"NCNTY21161N21161","Mason County, KY","Mason County",47800,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Mason County","Kentucky",0]
["KY","2117199999",21,171,"NCNTY21171N21171","Monroe County, KY","Monroe County",40600,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Monroe County","Kentucky",0]
["KY","2117799999",21,177,"NCNTY21177N21177","Muhlenberg County, KY","Muhlenberg County",48900,17150,19600,22050,24450,26450,28400,30350,32300,12060,16240,20420,24450,26450,28400,30350,32300,27400,31300,35200,39100,42250,45400,48500,51650,9999,"Muhlenberg County","Kentucky",0]
["KY","2118999999",21,189,"NCNTY21189N21189","Owsley County, KY","Owsley County",38500,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Owsley County","Kentucky",0]
["KY","2119399999",21,193,"NCNTY21193N21193","Perry County, KY","Perry County",42800,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Perry County","Kentucky",0]
["KY","2119999999",21,199,"NCNTY21199N21199","Pulaski County, KY","Pulaski County",44600,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Pulaski County","Kentucky",0]
["KY","2120799999",21,207,"NCNTY21207N21207","Russell County, KY","Russell County",40000,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Russell County","Kentucky",0]
["KY","2121799999",21,217,"NCNTY21217N21217","Taylor County, KY","Taylor County",46100,16750,19150,21550,23900,25850,27750,29650,31550,12060,16240,20420,23900,25850,27750,29650,31550,26800,30600,34450,38250,41350,44400,47450,50500,9999,"Taylor County","Kentucky",0]
["KY","2122399999",21,223,"METRO31140M31140","Louisville, KY-IN HUD Metro FMR Area","Trimble County",66400,23250,26600,29900,33200,35900,38550,41200,43850,13950,16240,20420,24600,28780,32960,37140,41320,37200,42500,47800,53100,57350,61600,65850,70100,9999,"Trimble County","Kentucky",1]
["KY","2122799999",21,227,"METRO14540M14540","Bowling Green, KY HUD Metro FMR Area","Warren County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Warren County","Kentucky",1]
["KY","2123399999",21,233,"NCNTY21233N21233","Webster County, KY","Webster County",55800,20100,22950,25800,28650,30950,33250,35550,37850,12060,16240,20420,24600,28780,32960,35550,37850,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Webster County","Kentucky",0]
["LA","2200599999",22,5,"METRO12940M12940","Baton Rouge, LA HUD Metro FMR Area","Ascension Parish",67900,23800,27200,30600,33950,36700,39400,42100,44850,14250,16300,20420,24600,28780,32960,37140,41320,38050,43450,48900,54300,58650,63000,67350,71700,760,"Ascension Parish","Louisiana",1]
["LA","2200999999",22,9,"NCNTY22009N22009","Avoyelles Parish, LA","Avoyelles Parish",42800,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,9999,"Avoyelles Parish","Louisiana",0]
["LA","2201599999",22,15,"METRO43340M43340","Shreveport-Bossier City, LA HUD Metro FMR Area","Bossier Parish",54700,19850,22650,25500,28300,30600,32850,35100,37400,12060,16240,20420,24600,28780,32850,35100,37400,31750,36250,40800,45300,48950,52550,56200,59800,7680,"Bossier Parish","Louisiana",1]
["LA","2202399999",22,23,"METRO29340M29340","Lake Charles, LA MSA","Cameron Parish",58500,20500,23400,26350,29250,31600,33950,36300,38650,12300,16240,20420,24600,28780,32960,36300,38650,32800,37450,42150,46800,50550,54300,58050,61800,9999,"Cameron Parish","Louisiana",1]
["LA","2203399999",22,33,"METRO12940M12940","Baton Rouge, LA HUD Metro FMR Area","East Baton Rouge Parish",67900,23800,27200,30600,33950,36700,39400,42100,44850,14250,16300,20420,24600,28780,32960,37140,41320,38050,43450,48900,54300,58650,63000,67350,71700,760,"East Baton Rouge Parish","Louisiana",1]
["LA","2203999999",22,39,"NCNTY22039N22039","Evangeline Parish, LA","Evangeline Parish",42900,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,9999,"Evangeline Parish","Louisiana",0]
["LA","2204399999",22,43,"METRO10780M10780","Alexandria, LA MSA","Grant Parish",54300,19050,21750,24450,27150,29350,31500,33700,35850,12060,16240,20420,24600,28780,31500,33700,35850,30450,34800,39150,43450,46950,50450,53900,57400,9999,"Grant Parish","Louisiana",1]
["LA","2204999999",22,49,"NCNTY22049N22049","Jackson Parish, LA","Jackson Parish",47500,16650,19000,21400,23750,25650,27550,29450,31350,12060,16240,20420,23750,25650,27550,29450,31350,26600,30400,34200,38000,41050,44100,47150,50200,9999,"Jackson Parish","Louisiana",0]
["LA","2206199999",22,61,"NCNTY22061N22061","Lincoln Parish, LA","Lincoln Parish",54100,18950,21650,24350,27050,29250,31400,33550,35750,12060,16240,20420,24600,28780,31400,33550,35750,30350,34650,39000,43300,46800,50250,53700,57200,9999,"Lincoln Parish","Louisiana",0]
["LA","2206599999",22,65,"NCNTY22065N22065","Madison Parish, LA","Madison Parish",34400,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,9999,"Madison Parish","Louisiana",0]
["LA","2207199999",22,71,"METRO35380M35380","New Orleans-Metairie, LA HUD Metro FMR Area","Orleans Parish",63300,22200,25350,28500,31650,34200,36750,39250,41800,13300,16240,20420,24600,28780,32960,37140,41320,35500,40550,45600,50650,54750,58800,62850,66900,5560,"Orleans Parish","Louisiana",1]
["LA","2207999999",22,79,"METRO10780M10780","Alexandria, LA MSA","Rapides Parish",54300,19050,21750,24450,27150,29350,31500,33700,35850,12060,16240,20420,24600,28780,31500,33700,35850,30450,34800,39150,43450,46950,50450,53900,57400,220,"Rapides Parish","Louisiana",1]
["LA","2208999999",22,89,"METRO35380M35380","New Orleans-Metairie, LA HUD Metro FMR Area","St. Charles Parish",63300,22200,25350,28500,31650,34200,36750,39250,41800,13300,16240,20420,24600,28780,32960,37140,41320,35500,40550,45600,50650,54750,58800,62850,66900,5560,"St. Charles Parish","Louisiana",1]
["LA","2209199999",22,91,"METRO12940M12940","Baton Rouge, LA HUD Metro FMR Area","St. Helena Parish",67900,23800,27200,30600,33950,36700,39400,42100,44850,14250,16300,20420,24600,28780,32960,37140,41320,38050,43450,48900,54300,58650,63000,67350,71700,9999,"St. Helena Parish","Louisiana",1]
["LA","2209999999",22,99,"METRO29180M29180","Lafayette, LA HUD Metro FMR Area","St. Martin Parish",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,3880,"St. Martin Parish","Louisiana",1]
["LA","2210999999",22,109,"METRO26380M26380","Houma-Thibodaux, LA MSA","Terrebonne Parish",55900,20550,23450,26400,29300,31650,34000,36350,38700,12350,16240,20420,24600,28780,32960,36350,38700,32850,37550,42250,46900,50700,54450,58200,61950,3350,"Terrebonne Parish","Louisiana",1]
["LA","2211399999",22,113,"METRO29180N22113","Vermilion Parish, LA HUD Metro FMR Area","Vermilion Parish",59100,20700,23650,26600,29550,31950,34300,36650,39050,12450,16240,20420,24600,28780,32960,36650,39050,33150,37850,42600,47300,51100,54900,58700,62450,9999,"Vermilion Parish","Louisiana",1]
["LA","2211999999",22,119,"METRO43340N22119","Webster Parish, LA HUD Metro FMR Area","Webster Parish",47100,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,7680,"Webster Parish","Louisiana",1]
["ME","2300102060",23,1,"METRO30340M30340","Lewiston-Auburn, ME MSA","Androscoggin County",65100,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,4240,"Auburn city","Maine",1]
["ME","2300138740",23,1,"METRO30340M30340","Lewiston-Auburn, ME MSA","Androscoggin County",65100,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,4240,"Lewiston city","Maine",1]
["ME","2300144585",23,1,"METRO30340M30340","Lewiston-Auburn, ME MSA","Androscoggin County",65100,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,4240,"Mechanic Falls town","Maine",1]
["ME","2300146160",23,1,"METRO30340M30340","Lewiston-Auburn, ME MSA","Androscoggin County",65100,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,9999,"Minot town","Maine",1]
["ME","2300179585",23,1,"METRO30340M30340","Lewiston-Auburn, ME MSA","Androscoggin County",65100,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,4240,"Wales town","Maine",1]
["ME","2300305385",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Blaine town","Maine",0]
["ME","2300310565",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Caribou city","Maine",0]
["ME","2300311335",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Caswell town","Maine",0]
["ME","2300315990",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Cyr plantation","Maine",0]
["ME","2300325615",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Fort Fairfield town","Maine",0]
["ME","2300327855",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Glenwood plantation","Maine",0]
["ME","2300328590",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Grand Isle town","Maine",0]
["ME","2300332685",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Hersey town","Maine",0]
["ME","2300339965",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Linneus town","Maine",0]
["ME","2300342450",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Macwahoc plantation","Maine",0]
["ME","2300343255",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Mapleton town","Maine",0]
["ME","2300347175",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Moro plantation","Maine",0]
["ME","2300349415",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"New Sweden town","Maine",0]
["ME","2300357936",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Penobscot Indian Island Reservation","Maine",0]
["ME","2300360825",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Presque Isle city","Maine",0]
["ME","2300364780",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"St. Agatha town","Maine",0]
["ME","2300367790",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Sherman town","Maine",0]
["ME","2300379270",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Wade town","Maine",0]
["ME","2300380285",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Washburn town","Maine",0]
["ME","2300383785",23,3,"NCNTY23003N23003","Aroostook County, ME","Aroostook County",45200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Weston town","Maine",0]
["ME","2300508430",23,5,"METRO38860N23005","Cumberland County, ME (part) HUD Metro FMR Area","Cumberland County",72500,25400,29000,32650,36250,39150,42050,44950,47850,15250,17400,20420,24600,28780,32960,37140,41320,40600,46400,52200,58000,62650,67300,71950,76600,9999,"Brunswick town","Maine",1]
["ME","2300515430",23,5,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","Cumberland County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Cumberland town","Maine",1]
["ME","2300527025",23,5,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","Cumberland County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Frye Island town","Maine",1]
["ME","2300528870",23,5,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","Cumberland County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Gray town","Maine",1]
["ME","2300541067",23,5,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","Cumberland County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Long Island town","Maine",1]
["ME","2300561945",23,5,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","Cumberland County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Raymond town","Maine",1]
["ME","2300566775",23,5,"METRO38860N23005","Cumberland County, ME (part) HUD Metro FMR Area","Cumberland County",72500,25400,29000,32650,36250,39150,42050,44950,47850,15250,17400,20420,24600,28780,32960,37140,41320,40600,46400,52200,58000,62650,67300,71950,76600,9999,"Sebago town","Maine",1]
["ME","2300582105",23,5,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","Cumberland County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Westbrook city","Maine",1]
["ME","2300710915",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Carthage town","Maine",0]
["ME","2300719865",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"East Central Franklin UT","Maine",0]
["ME","2300724005",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Eustis town","Maine",0]
["ME","2300737025",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Kingfield town","Maine",0]
["ME","2300749520",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"New Vineyard town","Maine",0]
["ME","2300770760",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"South Franklin UT","Maine",0]
["ME","2300775980",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Temple town","Maine",0]
["ME","2300785850",23,7,"NCNTY23007N23007","Franklin County, ME","Franklin County",51800,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Wilton town","Maine",0]
["ME","2300905700",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Blue Hill town","Maine",0]
["ME","2300911265",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Castine town","Maine",0]
["ME","2300911800",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Central Hancock UT","Maine",0]
["ME","2300919770",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Eastbrook town","Maine",0]
["ME","2300928450",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Gouldsboro town","Maine",0]
["ME","2300938180",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Lamoine town","Maine",0]
["ME","2300947630",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Mount Desert town","Maine",0]
["ME","2300957920",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Penobscot town","Maine",0]
["ME","2300972865",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Southwest Harbor town","Maine",0]
["ME","2300975455",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Swans Island town","Maine",0]
["ME","2300977345",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Tremont town","Maine",0]
["ME","2300986655",23,9,"NCNTY23009N23009","Hancock County, ME","Hancock County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Winter Harbor town","Maine",0]
["ME","2301112350",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Chelsea town","Maine",0]
["ME","2301124670",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Farmingdale town","Maine",0]
["ME","2301127085",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Gardiner city","Maine",0]
["ME","2301154560",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Oakland town","Maine",0]
["ME","2301162190",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Readfield town","Maine",0]
["ME","2301178745",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Vassalboro town","Maine",0]
["ME","2301179025",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Vienna town","Maine",0]
["ME","2301186165",23,11,"NCNTY23011N23011","Kennebec County, ME","Kennebec County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Windsor town","Maine",0]
["ME","2301315125",23,13,"NCNTY23013N23013","Knox County, ME","Knox County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Criehaven UT","Maine",0]
["ME","2301333840",23,13,"NCNTY23013N23013","Knox County, ME","Knox County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Hope town","Maine",0]
["ME","2301344165",23,13,"NCNTY23013N23013","Knox County, ME","Knox County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Matinicus Isle plantation","Maine",0]
["ME","2301363660",23,13,"NCNTY23013N23013","Knox County, ME","Knox County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Rockport town","Maine",0]
["ME","2301379130",23,13,"NCNTY23013N23013","Knox County, ME","Knox County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Vinalhaven town","Maine",0]
["ME","2301506050",23,15,"NCNTY23015N23015","Lincoln County, ME","Lincoln County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"Boothbay town","Maine",0]
["ME","2301506120",23,15,"NCNTY23015N23015","Lincoln County, ME","Lincoln County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"Boothbay Harbor town","Maine",0]
["ME","2301518475",23,15,"NCNTY23015N23015","Lincoln County, ME","Lincoln County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"Dresden town","Maine",0]
["ME","2301541280",23,15,"NCNTY23015N23015","Lincoln County, ME","Lincoln County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"Louds Island UT","Maine",0]
["ME","2301570240",23,15,"NCNTY23015N23015","Lincoln County, ME","Lincoln County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"South Bristol town","Maine",0]
["ME","2301579550",23,15,"NCNTY23015N23015","Lincoln County, ME","Lincoln County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"Waldoboro town","Maine",0]
["ME","2301587075",23,15,"NCNTY23015N23015","Lincoln County, ME","Lincoln County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"Wiscasset town","Maine",0]
["ME","2301709550",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Byron town","Maine",0]
["ME","2301726910",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Fryeburg town","Maine",0]
["ME","2301727505",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Gilead town","Maine",0]
["ME","2301732370",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Hebron town","Maine",0]
["ME","2301742835",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Magalloway plantation","Maine",0]
["ME","2301754000",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Norway town","Maine",0]
["ME","2301756310",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Oxford town","Maine",0]
["ME","2301760405",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Porter town","Maine",0]
["ME","2301774685",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Stow town","Maine",0]
["ME","2301780635",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Waterford town","Maine",0]
["ME","2301783890",23,17,"NCNTY23017N23017","Oxford County, ME","Oxford County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"West Paris town","Maine",0]
["ME","2301902795",23,19,"METRO12620MM0730","Bangor, ME HUD Metro FMR Area","Penobscot County",63000,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35300,40350,45400,50400,54450,58500,62500,66550,730,"Bangor city","Maine",1]
["ME","2301910670",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Carmel town","Maine",1]
["ME","2301912525",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Chester town","Maine",1]
["ME","2301914310",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Corinna town","Maine",1]
["ME","2301921030",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"East Millinocket town","Maine",1]
["ME","2301923620",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Enfield town","Maine",1]
["ME","2301924110",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Exeter town","Maine",1]
["ME","2301929185",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Greenbush town","Maine",1]
["ME","2301934190",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Howland town","Maine",1]
["ME","2301938005",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Lakeville town","Maine",1]
["ME","2301939475",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Lincoln town","Maine",1]
["ME","2301944270",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Mattawamkeag town","Maine",1]
["ME","2301948505",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Newburgh town","Maine",1]
["ME","2301955225",23,19,"METRO12620MM0730","Bangor, ME HUD Metro FMR Area","Penobscot County",63000,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35300,40350,45400,50400,54450,58500,62500,66550,730,"Old Town city","Maine",1]
["ME","2301955680",23,19,"METRO12620MM0730","Bangor, ME HUD Metro FMR Area","Penobscot County",63000,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35300,40350,45400,50400,54450,58500,62500,66550,730,"Orrington town","Maine",1]
["ME","2301957936",23,19,"METRO12620MM0730","Bangor, ME HUD Metro FMR Area","Penobscot County",63000,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35300,40350,45400,50400,54450,58500,62500,66550,730,"Penobscot Indian Island Reservation","Maine",1]
["ME","2301973250",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Springfield town","Maine",1]
["ME","2301981055",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Webster plantation","Maine",1]
["ME","2301987390",23,19,"METRO12620N23019","Penobscot County, ME (part) HUD Metro FMR Area","Penobscot County",52200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Woodville town","Maine",1]
["ME","2302101920",23,21,"NCNTY23021N23021","Piscataquis County, ME","Piscataquis County",48200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Atkinson town","Maine",0]
["ME","2302129535",23,21,"NCNTY23021N23021","Piscataquis County, ME","Piscataquis County",48200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Greenville town","Maine",0]
["ME","2302137970",23,21,"NCNTY23021N23021","Piscataquis County, ME","Piscataquis County",48200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Lake View plantation","Maine",0]
["ME","2302146020",23,21,"NCNTY23021N23021","Piscataquis County, ME","Piscataquis County",48200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Milo town","Maine",0]
["ME","2302153628",23,21,"NCNTY23021N23021","Piscataquis County, ME","Piscataquis County",48200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Northwest Piscataquis UT","Maine",0]
["ME","2302170655",23,21,"NCNTY23021N23021","Piscataquis County, ME","Piscataquis County",48200,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Southeast Piscataquis UT","Maine",0]
["ME","2302303355",23,23,"METRO38860N23023","Sagadahoc County, ME HUD Metro FMR Area","Sagadahoc County",70500,24700,28200,31750,35250,38100,40900,43750,46550,14850,16950,20420,24600,28780,32960,37140,41320,39500,45150,50800,56400,60950,65450,69950,74450,9999,"Bath city","Maine",1]
["ME","2302358515",23,23,"METRO38860N23023","Sagadahoc County, ME HUD Metro FMR Area","Sagadahoc County",70500,24700,28200,31750,35250,38100,40900,43750,46550,14850,16950,20420,24600,28780,32960,37140,41320,39500,45150,50800,56400,60950,65450,69950,74450,9999,"Phippsburg town","Maine",1]
["ME","2302381930",23,23,"METRO38860N23023","Sagadahoc County, ME HUD Metro FMR Area","Sagadahoc County",70500,24700,28200,31750,35250,38100,40900,43750,46550,14850,16950,20420,24600,28780,32960,37140,41320,39500,45150,50800,56400,60950,65450,69950,74450,9999,"West Bath town","Maine",1]
["ME","2302501395",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Anson town","Maine",0]
["ME","2302509935",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Canaan town","Maine",0]
["ME","2302517285",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Dennistown plantation","Maine",0]
["ME","2302517460",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Detroit town","Maine",0]
["ME","2302531740",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Hartland town","Maine",0]
["ME","2302545110",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Mercer town","Maine",0]
["ME","2302551114",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Northeast Somerset UT","Maine",0]
["ME","2302559005",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Pittsfield town","Maine",0]
["ME","2302562995",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Ripley town","Maine",0]
["ME","2302569505",23,25,"NCNTY23025N23025","Somerset County, ME","Somerset County",52400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Solon town","Maine",0]
["ME","2302703950",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Belfast city","Maine",0]
["ME","2302704125",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Belmont town","Maine",0]
["ME","2302726420",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Freedom town","Maine",0]
["ME","2302739055",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Liberty town","Maine",0]
["ME","2302752845",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Northport town","Maine",0]
["ME","2302766565",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Searsmont town","Maine",0]
["ME","2302774475",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Stockton Springs town","Maine",0]
["ME","2302779480",23,27,"NCNTY23027N23027","Waldo County, ME","Waldo County",55400,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Waldo town","Maine",0]
["ME","2302902480",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Baileyville town","Maine",0]
["ME","2302902970",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Baring plantation","Maine",0]
["ME","2302912175",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Charlotte town","Maine",0]
["ME","2302913820",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Columbia Falls town","Maine",0]
["ME","2302915920",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Cutler town","Maine",0]
["ME","2302916865",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Deblois town","Maine",0]
["ME","2302931530",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Harrington town","Maine",0]
["ME","2302941610",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Lubec town","Maine",0]
["ME","2302942100",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Machiasport town","Maine",0]
["ME","2302945600",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Milbridge town","Maine",0]
["ME","2302957780",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Pembroke town","Maine",0]
["ME","2302963940",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Roque Bluffs town","Maine",0]
["ME","2302976895",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Topsfield town","Maine",0]
["ME","2302979375",23,29,"NCNTY23029N23029","Washington County, ME","Washington County",48700,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,9999,"Waite town","Maine",0]
["ME","2303101605",23,31,"METRO38860N23031","York County, ME (part) HUD Metro FMR Area","York County",72200,25300,28900,32500,36100,39000,41900,44800,47700,15200,17350,20420,24600,28780,32960,37140,41320,40450,46200,52000,57750,62400,67000,71650,76250,9999,"Arundel town","Maine",1]
["ME","2303109410",23,31,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","York County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Buxton town","Maine",1]
["ME","2303116725",23,31,"METRO38860N23031","York County, ME (part) HUD Metro FMR Area","York County",72200,25300,28900,32500,36100,39000,41900,44800,47700,15200,17350,20420,24600,28780,32960,37140,41320,40450,46200,52000,57750,62400,67000,71650,76250,9999,"Dayton town","Maine",1]
["ME","2303136535",23,31,"METRO38860N23031","York County, ME (part) HUD Metro FMR Area","York County",72200,25300,28900,32500,36100,39000,41900,44800,47700,15200,17350,20420,24600,28780,32960,37140,41320,40450,46200,52000,57750,62400,67000,71650,76250,9999,"Kennebunk town","Maine",1]
["ME","2303139405",23,31,"METRO38860MM6400","Portland, ME HUD Metro FMR Area","York County",83400,28750,32850,36950,41050,44350,47650,50950,54200,17300,19750,22200,24650,28780,32960,37140,41320,46000,52600,59150,65700,71000,76250,81500,86750,6400,"Limington town","Maine",1]
["ME","2303154980",23,31,"METRO38860N23031","York County, ME (part) HUD Metro FMR Area","York County",72200,25300,28900,32500,36100,39000,41900,44800,47700,15200,17350,20420,24600,28780,32960,37140,41320,40450,46200,52000,57750,62400,67000,71650,76250,9999,"Ogunquit town","Maine",1]
["ME","2303164675",23,31,"METRO38860N23031","York County, ME (part) HUD Metro FMR Area","York County",72200,25300,28900,32500,36100,39000,41900,44800,47700,15200,17350,20420,24600,28780,32960,37140,41320,40450,46200,52000,57750,62400,67000,71650,76250,9999,"Saco city","Maine",1]
["ME","2303167475",23,31,"METRO38860N23031","York County, ME (part) HUD Metro FMR Area","York County",72200,25300,28900,32500,36100,39000,41900,44800,47700,15200,17350,20420,24600,28780,32960,37140,41320,40450,46200,52000,57750,62400,67000,71650,76250,9999,"Shapleigh town","Maine",1]
["MD","2400399999",24,3,"METRO12580M12580","Baltimore-Columbia-Towson, MD MSA","Anne Arundel County",91100,31900,36450,41000,45550,49200,52850,56500,60150,19150,21900,24650,27350,29550,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,720,"Anne Arundel County","Maryland",1]
["MD","2401199999",24,11,"NCNTY24011N24011","Caroline County, MD","Caroline County",67500,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43900,49400,54850,59250,63650,68050,72450,9999,"Caroline County","Maryland",0]
["MD","2402199999",24,21,"METRO47900M47900","Washington-Arlington-Alexandria, DC-VA-MD HUD Metro FMR Area","Frederick County",110300,38650,44150,49650,55150,59600,64000,68400,72800,23200,26500,29800,33100,35750,38400,41050,43700,52550,60050,67550,75050,81100,87100,93100,99100,8840,"Frederick County","Maryland",1]
["MD","2402399999",24,23,"NCNTY24023N24023","Garrett County, MD","Garrett County",57500,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43900,49400,54850,59250,63650,68050,72450,9999,"Garrett County","Maryland",0]
["MD","2403199999",24,31,"METRO47900M47900","Washington-Arlington-Alexandria, DC-VA-MD HUD Metro FMR Area","Montgomery County",110300,38650,44150,49650,55150,59600,64000,68400,72800,23200,26500,29800,33100,35750,38400,41050,43700,52550,60050,67550,75050,81100,87100,93100,99100,8840,"Montgomery County","Maryland",1]
["MD","2403999999",24,39,"METRO41540N24039","Somerset County, MD HUD Metro FMR Area","Somerset County",49200,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43900,49400,54850,59250,63650,68050,72450,9999,"Somerset County","Maryland",1]
["MD","2451099999",24,510,"METRO12580M12580","Baltimore-Columbia-Towson, MD MSA","Baltimore city",91100,31900,36450,41000,45550,49200,52850,56500,60150,19150,21900,24650,27350,29550,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,720,"Baltimore city","Maryland",1]
["MA","2500107980",25,1,"METRO12700M12700","Barnstable Town, MA MSA","Barnstable County",90200,31600,36100,40600,45100,48750,52350,55950,59550,18950,21650,24350,27050,29250,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,740,"Brewster town","Massachusetts",1]
["MA","2500116775",25,1,"METRO12700M12700","Barnstable Town, MA MSA","Barnstable County",90200,31600,36100,40600,45100,48750,52350,55950,59550,18950,21650,24350,27050,29250,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,740,"Dennis town","Massachusetts",1]
["MA","2500129020",25,1,"METRO12700M12700","Barnstable Town, MA MSA","Barnstable County",90200,31600,36100,40600,45100,48750,52350,55950,59550,18950,21650,24350,27050,29250,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,740,"Harwich town","Massachusetts",1]
["MA","2500174385",25,1,"METRO12700M12700","Barnstable Town, MA MSA","Barnstable County",90200,31600,36100,40600,45100,48750,52350,55950,59550,18950,21650,24350,27050,29250,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Wellfleet town","Massachusetts",1]
["MA","2500182525",25,1,"METRO12700M12700","Barnstable Town, MA MSA","Barnstable County",90200,31600,36100,40600,45100,48750,52350,55950,59550,18950,21650,24350,27050,29250,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,740,"Yarmouth town","Massachusetts",1]
["MA","2500313345",25,3,"METRO38340M38340","Pittsfield, MA HUD Metro FMR Area","Berkshire County",67200,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,6320,"Cheshire town","Massachusetts",1]
["MA","2500324120",25,3,"METRO38340N25003","Berkshire County, MA (part) HUD Metro FMR Area","Berkshire County",72900,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Florida town","Massachusetts",1]
["MA","2500334655",25,3,"METRO38340M38340","Pittsfield, MA HUD Metro FMR Area","Berkshire County",67200,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,6320,"Lee town","Massachusetts",1]
["MA","2500343300",25,3,"METRO38340N25003","Berkshire County, MA (part) HUD Metro FMR Area","Berkshire County",72900,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Mount Washington town","Massachusetts",1]
["MA","2500345420",25,3,"METRO38340N25003","Berkshire County, MA (part) HUD Metro FMR Area","Berkshire County",72900,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"New Marlborough town","Massachusetts",1]
["MA","2500353050",25,3,"METRO38340N25003","Berkshire County, MA (part) HUD Metro FMR Area","Berkshire County",72900,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Peru town","Massachusetts",1]
["MA","2500367595",25,3,"METRO38340M38340","Pittsfield, MA HUD Metro FMR Area","Berkshire County",67200,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,6320,"Stockbridge town","Massachusetts",1]
["MA","2500371095",25,3,"METRO38340N25003","Berkshire County, MA (part) HUD Metro FMR Area","Berkshire County",72900,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Tyringham town","Massachusetts",1]
["MA","2500380685",25,3,"METRO38340N25003","Berkshire County, MA (part) HUD Metro FMR Area","Berkshire County",72900,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Windsor town","Massachusetts",1]
["MA","2500516425",25,5,"METRO39300MM5400","New Bedford, MA HUD Metro FMR Area","Bristol County",62200,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,5400,"Dartmouth town","Massachusetts",1]
["MA","2500525240",25,5,"METRO39300MM5400","New Bedford, MA HUD Metro FMR Area","Bristol County",62200,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,5400,"Freetown town","Massachusetts",1]
["MA","2500546575",25,5,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Bristol County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"North Attleborough town","Massachusetts",1]
["MA","2500556060",25,5,"METRO39300MM1200","Easton-Raynham, MA HUD Metro FMR Area","Bristol County",113200,38100,43550,49000,54400,58800,63150,67500,71850,22900,26150,29400,32650,35300,37900,40500,43100,47600,54400,61200,68000,73450,78900,84350,89800,1200,"Raynham town","Massachusetts",1]
["MA","2500569170",25,5,"METRO39300MM1120","Taunton-Mansfield-Norton, MA HUD Metro FMR Area","Bristol County",94400,31500,36000,40500,45000,48600,52200,55800,59400,18900,21600,24300,27000,29200,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1120,"Taunton city","Massachusetts",1]
["MA","2500701585",25,7,"NCNTY25007N25007","Dukes County, MA","Dukes County",87000,30450,34800,39150,43500,47000,50500,53950,57450,18300,20900,23500,26100,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Aquinnah town","Massachusetts",0]
["MA","2500726325",25,7,"NCNTY25007N25007","Dukes County, MA","Dukes County",87000,30450,34800,39150,43500,47000,50500,53950,57450,18300,20900,23500,26100,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Gosnold town","Massachusetts",0]
["MA","2500901465",25,9,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Essex County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"Andover town","Massachusetts",1]
["MA","2500921850",25,9,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Essex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Essex town","Massachusetts",1]
["MA","2500927900",25,9,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Essex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Hamilton town","Massachusetts",1]
["MA","2500929405",25,9,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Essex County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"Haverhill city","Massachusetts",1]
["MA","2500938400",25,9,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Essex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Marblehead town","Massachusetts",1]
["MA","2500941095",25,9,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Essex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Middleton town","Massachusetts",1]
["MA","2500945175",25,9,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Essex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Newbury town","Massachusetts",1]
["MA","2500952490",25,9,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Essex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Peabody city","Massachusetts",1]
["MA","2500960015",25,9,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Essex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Saugus town","Massachusetts",1]
["MA","2500977150",25,9,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Essex County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"West Newbury town","Massachusetts",1]
["MA","2501112505",25,11,"NCNTY25011N25011","Franklin County, MA","Franklin County",76500,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Charlemont town","Massachusetts",0]
["MA","2501114885",25,11,"NCNTY25011N25011","Franklin County, MA","Franklin County",76500,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Colrain town","Massachusetts",0]
["MA","2501125730",25,11,"NCNTY25011N25011","Franklin County, MA","Franklin County",76500,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Gill town","Massachusetts",0]
["MA","2501135285",25,11,"NCNTY25011N25011","Franklin County, MA","Franklin County",76500,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Leyden town","Massachusetts",0]
["MA","2501142285",25,11,"NCNTY25011N25011","Franklin County, MA","Franklin County",76500,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Montague town","Massachusetts",0]
["MA","2501151265",25,11,"NCNTY25011N25011","Franklin County, MA","Franklin County",76500,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Orange town","Massachusetts",0]
["MA","2501173265",25,11,"NCNTY25011N25011","Franklin County, MA","Franklin County",76500,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Warwick town","Massachusetts",0]
["MA","2501306085",25,13,"METRO44140M44140","Springfield, MA MSA","Hampden County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Blandford town","Massachusetts",1]
["MA","2501319645",25,13,"METRO44140M44140","Springfield, MA MSA","Hampden County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"East Longmeadow town","Massachusetts",1]
["MA","2501326675",25,13,"METRO44140M44140","Springfield, MA MSA","Hampden County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Granville town","Massachusetts",1]
["MA","2501337175",25,13,"METRO44140M44140","Springfield, MA MSA","Hampden County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Ludlow town","Massachusetts",1]
["MA","2501352144",25,13,"METRO44140M44140","Springfield, MA MSA","Hampden County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Palmer Town city","Massachusetts",1]
["MA","2501376030",25,13,"METRO44140M44140","Springfield, MA MSA","Hampden County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Westfield city","Massachusetts",1]
["MA","2501379740",25,13,"METRO44140M44140","Springfield, MA MSA","Hampden County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Wilbraham town","Massachusetts",1]
["MA","2501513590",25,15,"METRO44140M44140","Springfield, MA MSA","Hampshire County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Chesterfield town","Massachusetts",1]
["MA","2501526535",25,15,"METRO44140M44140","Springfield, MA MSA","Hampshire County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Granby town","Massachusetts",1]
["MA","2501546330",25,15,"METRO44140M44140","Springfield, MA MSA","Hampshire County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Northampton city","Massachusetts",1]
["MA","2501562745",25,15,"METRO44140M44140","Springfield, MA MSA","Hampshire County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Southampton town","Massachusetts",1]
["MA","2501572880",25,15,"METRO44140M44140","Springfield, MA MSA","Hampshire County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,8000,"Ware town","Massachusetts",1]
["MA","2501582175",25,15,"METRO44140M44140","Springfield, MA MSA","Hampshire County",66600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Worthington town","Massachusetts",1]
["MA","2501704615",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Bedford town","Massachusetts",1]
["MA","2501705805",25,17,"METRO14460MM4560","Lowell, MA HUD Metro FMR Area","Middlesex County",96300,33750,38550,43350,48150,52050,55900,59750,63600,20250,23150,26050,28900,31250,33550,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4560,"Billerica town","Massachusetts",1]
["MA","2501711000",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Cambridge city","Massachusetts",1]
["MA","2501717825",25,17,"METRO14460MM4560","Lowell, MA HUD Metro FMR Area","Middlesex County",96300,33750,38550,43350,48150,52050,55900,59750,63600,20250,23150,26050,28900,31250,33550,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4560,"Dunstable town","Massachusetts",1]
["MA","2501730700",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Holliston town","Massachusetts",1]
["MA","2501735215",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Lexington town","Massachusetts",1]
["MA","2501735950",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Littleton town","Massachusetts",1]
["MA","2501738715",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Marlborough city","Massachusetts",1]
["MA","2501748955",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"North Reading town","Massachusetts",1]
["MA","2501756130",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Reading town","Massachusetts",1]
["MA","2501762535",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Somerville city","Massachusetts",1]
["MA","2501770360",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Townsend town","Massachusetts",1]
["MA","2501773440",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Watertown city","Massachusetts",1]
["MA","2501773790",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Wayland town","Massachusetts",1]
["MA","2501780510",25,17,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Middlesex County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Winchester town","Massachusetts",1]
["MA","2502107740",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Braintree Town city","Massachusetts",1]
["MA","2502111315",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Canton town","Massachusetts",1]
["MA","2502117405",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Dover town","Massachusetts",1]
["MA","2502139975",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Medway town","Massachusetts",1]
["MA","2502146050",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Norfolk town","Massachusetts",1]
["MA","2502155955",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Randolph town","Massachusetts",1]
["MA","2502160785",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Sharon town","Massachusetts",1]
["MA","2502178690",25,21,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Norfolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Westwood town","Massachusetts",1]
["MA","2502309000",25,23,"METRO14460MM1200","Brockton, MA HUD Metro FMR Area","Plymouth County",81000,29000,33150,37300,41400,44750,48050,51350,54650,17400,19900,22400,24850,28780,32960,37140,41320,46400,53000,59650,66250,71550,76850,82150,87450,1200,"Brockton city","Massachusetts",1]
["MA","2502318455",25,23,"METRO14460MM1200","Brockton, MA HUD Metro FMR Area","Plymouth County",81000,29000,33150,37300,41400,44750,48050,51350,54650,17400,19900,22400,24850,28780,32960,37140,41320,46400,53000,59650,66250,71550,76850,82150,87450,1200,"East Bridgewater town","Massachusetts",1]
["MA","2502328285",25,23,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Plymouth County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Hanover town","Massachusetts",1]
["MA","2502333920",25,23,"METRO14460MM1200","Brockton, MA HUD Metro FMR Area","Plymouth County",81000,29000,33150,37300,41400,44750,48050,51350,54650,17400,19900,22400,24850,28780,32960,37140,41320,46400,53000,59650,66250,71550,76850,82150,87450,1200,"Lakeville town","Massachusetts",1]
["MA","2502340850",25,23,"METRO14460MM1200","Brockton, MA HUD Metro FMR Area","Plymouth County",81000,29000,33150,37300,41400,44750,48050,51350,54650,17400,19900,22400,24850,28780,32960,37140,41320,46400,53000,59650,66250,71550,76850,82150,87450,1200,"Middleborough town","Massachusetts",1]
["MA","2502354415",25,23,"METRO14460MM1200","Brockton, MA HUD Metro FMR Area","Plymouth County",81000,29000,33150,37300,41400,44750,48050,51350,54650,17400,19900,22400,24850,28780,32960,37140,41320,46400,53000,59650,66250,71550,76850,82150,87450,1200,"Plympton town","Massachusetts",1]
["MA","2502357600",25,23,"METRO14460MM1200","Brockton, MA HUD Metro FMR Area","Plymouth County",81000,29000,33150,37300,41400,44750,48050,51350,54650,17400,19900,22400,24850,28780,32960,37140,41320,46400,53000,59650,66250,71550,76850,82150,87450,5400,"Rochester town","Massachusetts",1]
["MA","2502375260",25,23,"METRO14460MM1200","Brockton, MA HUD Metro FMR Area","Plymouth County",81000,29000,33150,37300,41400,44750,48050,51350,54650,17400,19900,22400,24850,28780,32960,37140,41320,46400,53000,59650,66250,71550,76850,82150,87450,1200,"West Bridgewater town","Massachusetts",1]
["MA","2502581005",25,25,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Suffolk County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Winthrop Town city","Massachusetts",1]
["MA","2502702760",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Auburn town","Massachusetts",1]
["MA","2502705490",25,27,"METRO49340MM1120","Eastern Worcester County, MA HUD Metro FMR Area","Worcester County",120200,38100,43550,49000,54400,58800,63150,67500,71850,22900,26150,29400,32650,35300,37900,40500,43100,47600,54400,61200,68000,73450,78900,84350,89800,1120,"Berlin town","Massachusetts",1]
["MA","2502712715",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Charlton town","Massachusetts",1]
["MA","2502723875",25,27,"METRO49340MM2600","Fitchburg-Leominster, MA HUD Metro FMR Area","Worcester County",68600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,2600,"Fitchburg city","Massachusetts",1]
["MA","2502728950",25,27,"METRO49340MM1120","Eastern Worcester County, MA HUD Metro FMR Area","Worcester County",120200,38100,43550,49000,54400,58800,63150,67500,71850,22900,26150,29400,32650,35300,37900,40500,43100,47600,54400,61200,68000,73450,78900,84350,89800,1120,"Harvard town","Massachusetts",1]
["MA","2502730560",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Holden town","Massachusetts",1]
["MA","2502734795",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Leicester town","Massachusetts",1]
["MA","2502740255",25,27,"METRO49340MM1120","Eastern Worcester County, MA HUD Metro FMR Area","Worcester County",120200,38100,43550,49000,54400,58800,63150,67500,71850,22900,26150,29400,32650,35300,37900,40500,43100,47600,54400,61200,68000,73450,78900,84350,89800,1120,"Mendon town","Massachusetts",1]
["MA","2502746925",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Northbridge town","Massachusetts",1]
["MA","2502750670",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Oakham town","Massachusetts",1]
["MA","2502753120",25,27,"METRO49340N25027","Western Worcester County, MA HUD Metro FMR Area","Worcester County",75600,28000,32000,36000,40000,43200,46400,49600,52800,16800,19200,21600,24600,28780,32960,37140,41320,44800,51200,57600,64000,69150,74250,79400,84500,9999,"Petersham town","Massachusetts",1]
["MA","2502761800",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Shrewsbury town","Massachusetts",1]
["MA","2502767385",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Sterling town","Massachusetts",1]
["MA","2502768155",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Sturbridge town","Massachusetts",1]
["MA","2502771620",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Uxbridge town","Massachusetts",1]
["MA","2502775015",25,27,"METRO49340M49340","Worcester, MA HUD Metro FMR Area","Worcester County",85700,30000,34300,38600,42850,46300,49750,53150,56600,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9240,"Westborough town","Massachusetts",1]
["MI","2600199999",26,1,"NCNTY26001N26001","Alcona County, MI","Alcona County",48500,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Alcona County","Michigan",0]
["MI","2600599999",26,5,"NCNTY26005N26005","Allegan County, MI","Allegan County",64700,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,3000,"Allegan County","Michigan",0]
["MI","2601199999",26,11,"NCNTY26011N26011","Arenac County, MI","Arenac County",48000,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Arenac County","Michigan",0]
["MI","2602199999",26,21,"METRO35660M35660","Niles-Benton Harbor, MI MSA","Berrien County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,870,"Berrien County","Michigan",1]
["MI","2602999999",26,29,"NCNTY26029N26029","Charlevoix County, MI","Charlevoix County",60400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Charlevoix County","Michigan",0]
["MI","2603199999",26,31,"NCNTY26031N26031","Cheboygan County, MI","Cheboygan County",48500,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Cheboygan County","Michigan",0]
["MI","2603999999",26,39,"NCNTY26039N26039","Crawford County, MI","Crawford County",54100,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Crawford County","Michigan",0]
["MI","2604599999",26,45,"METRO29620M29620","Lansing-East Lansing, MI MSA","Eaton County",68300,23950,27350,30750,34150,36900,39650,42350,45100,14350,16400,20420,24600,28780,32960,37140,41320,38300,43750,49200,54650,59050,63400,67800,72150,4040,"Eaton County","Michigan",1]
["MI","2605799999",26,57,"NCNTY26057N26057","Gratiot County, MI","Gratiot County",53400,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Gratiot County","Michigan",0]
["MI","2605999999",26,59,"NCNTY26059N26059","Hillsdale County, MI","Hillsdale County",52100,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Hillsdale County","Michigan",0]
["MI","2607199999",26,71,"NCNTY26071N26071","Iron County, MI","Iron County",48400,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Iron County","Michigan",0]
["MI","2607799999",26,77,"METRO28020M28020","Kalamazoo-Portage, MI MSA","Kalamazoo County",61800,21650,24750,27850,30900,33400,35850,38350,40800,13000,16240,20420,24600,28780,32960,37140,40800,34650,39600,44550,49450,53450,57400,61350,65300,3720,"Kalamazoo County","Michigan",1]
["MI","2608599999",26,85,"NCNTY26085N26085","Lake County, MI","Lake County",38400,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Lake County","Michigan",0]
["MI","2608799999",26,87,"METRO19820M19820","Detroit-Warren-Livonia, MI HUD Metro FMR Area","Lapeer County",68600,24050,27450,30900,34300,37050,39800,42550,45300,14450,16500,20420,24600,28780,32960,37140,41320,38450,43950,49450,54900,59300,63700,68100,72500,2160,"Lapeer County","Michigan",1]
["MI","2609599999",26,95,"NCNTY26095N26095","Luce County, MI","Luce County",45600,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Luce County","Michigan",0]
["MI","2610599999",26,105,"NCNTY26105N26105","Mason County, MI","Mason County",52700,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Mason County","Michigan",0]
["MI","2611199999",26,111,"METRO33220M33220","Midland, MI MSA","Midland County",65900,23100,26400,29700,32950,35600,38250,40900,43500,13850,16240,20420,24600,28780,32960,37140,41320,36900,42200,47450,52700,56950,61150,65350,69600,6960,"Midland County","Michigan",1]
["MI","2611599999",26,115,"METRO33780M33780","Monroe, MI MSA","Monroe County",71600,25100,28650,32250,35800,38700,41550,44400,47300,15050,17200,20420,24600,28780,32960,37140,41320,40150,45850,51600,57300,61900,66500,71100,75650,2160,"Monroe County","Michigan",1]
["MI","2612799999",26,127,"NCNTY26127N26127","Oceana County, MI","Oceana County",50000,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Oceana County","Michigan",0]
["MI","2613399999",26,133,"NCNTY26133N26133","Osceola County, MI","Osceola County",48600,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Osceola County","Michigan",0]
["MI","2614199999",26,141,"NCNTY26141N26141","Presque Isle County, MI","Presque Isle County",48900,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Presque Isle County","Michigan",0]
["MI","2614399999",26,143,"NCNTY26143N26143","Roscommon County, MI","Roscommon County",42500,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Roscommon County","Michigan",0]
["MI","2615199999",26,151,"NCNTY26151N26151","Sanilac County, MI","Sanilac County",52900,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Sanilac County","Michigan",0]
["MI","2616199999",26,161,"METRO11460M11460","Ann Arbor, MI MSA","Washtenaw County",88300,30950,35350,39750,44150,47700,51250,54750,58300,18550,21200,23850,26500,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,440,"Washtenaw County","Michigan",1]
["MN","2700199999",27,1,"NCNTY27001N27001","Aitkin County, MN","Aitkin County",54200,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Aitkin County","Minnesota",0]
["MN","2700599999",27,5,"NCNTY27005N27005","Becker County, MN","Becker County",63600,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Becker County","Minnesota",0]
["MN","2701799999",27,17,"METRO20260M20260","Duluth, MN-WI MSA","Carlton County",67200,23550,26900,30250,33600,36300,39000,41700,44400,14150,16240,20420,24600,28780,32960,37140,41320,37650,43000,48400,53750,58050,62350,66650,70950,9999,"Carlton County","Minnesota",1]
["MN","2702399999",27,23,"NCNTY27023N27023","Chippewa County, MN","Chippewa County",67500,23650,27000,30400,33750,36450,39150,41850,44550,14200,16240,20420,24600,28780,32960,37140,41320,37800,43200,48600,54000,58350,62650,67000,71300,9999,"Chippewa County","Minnesota",0]
["MN","2703199999",27,31,"NCNTY27031N27031","Cook County, MN","Cook County",65400,22900,26200,29450,32700,35350,37950,40550,43200,13750,16240,20420,24600,28780,32960,37140,41320,36650,41850,47100,52300,56500,60700,64900,69050,9999,"Cook County","Minnesota",0]
["MN","2703399999",27,33,"NCNTY27033N27033","Cottonwood County, MN","Cottonwood County",57100,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Cottonwood County","Minnesota",0]
["MN","2704199999",27,41,"NCNTY27041N27041","Douglas County, MN","Douglas County",68800,24100,27550,31000,34400,37200,39950,42700,45450,14500,16550,20420,24600,28780,32960,37140,41320,38550,44050,49550,55050,59500,63900,68300,72700,9999,"Douglas County","Minnesota",0]
["MN","2705199999",27,51,"NCNTY27051N27051","Grant County, MN","Grant County",62500,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Grant County","Minnesota",0]
["MN","2706199999",27,61,"NCNTY27061N27061","Itasca County, MN","Itasca County",58500,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Itasca County","Minnesota",0]
["MN","2706599999",27,65,"NCNTY27065N27065","Kanabec County, MN","Kanabec County",56500,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Kanabec County","Minnesota",0]
["MN","2707199999",27,71,"NCNTY27071N27071","Koochiching County, MN","Koochiching County",60200,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Koochiching County","Minnesota",0]
["MN","2708199999",27,81,"NCNTY27081N27081","Lincoln County, MN","Lincoln County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Lincoln County","Minnesota",0]
["MN","2708999999",27,89,"NCNTY27089N27089","Marshall County, MN","Marshall County",68300,23950,27350,30750,34150,36900,39650,42350,45100,14350,16400,20420,24600,28780,32960,37140,41320,38300,43750,49200,54650,59050,63400,67800,72150,9999,"Marshall County","Minnesota",0]
["MN","2709199999",27,91,"NCNTY27091N27091","Martin County, MN","Martin County",64400,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Martin County","Minnesota",0]
["MN","2709999999",27,99,"NCNTY27099N27099","Mower County, MN","Mower County",65400,22900,26200,29450,32700,35350,37950,40550,43200,13750,16240,20420,24600,28780,32960,37140,41320,36650,41850,47100,52300,56500,60700,64900,69050,9999,"Mower County","Minnesota",0]
["MN","2710799999",27,107,"NCNTY27107N27107","Norman County, MN","Norman County",61300,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Norman County","Minnesota",0]
["MN","2711799999",27,117,"NCNTY27117N27117","Pipestone County, MN","Pipestone County",59400,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Pipestone County","Minnesota",0]
["MN","2712199999",27,121,"NCNTY27121N27121","Pope County, MN","Pope County",67800,23750,27150,30550,33900,36650,39350,42050,44750,14250,16300,20420,24600,28780,32960,37140,41320,38000,43400,48850,54250,58600,62950,67300,71650,9999,"Pope County","Minnesota",0]
["MN","2712799999",27,127,"NCNTY27127N27127","Redwood County, MN","Redwood County",63800,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Redwood County","Minnesota",0]
["MN","2713799999",27,137,"METRO20260M20260","Duluth, MN-WI MSA","St. Louis County",67200,23550,26900,30250,33600,36300,39000,41700,44400,14150,16240,20420,24600,28780,32960,37140,41320,37650,43000,48400,53750,58050,62350,66650,70950,2240,"St. Louis County","Minnesota",1]
["MN","2714599999",27,145,"METRO41060M41060","St. Cloud, MN MSA","Stearns County",70000,24500,28000,31500,35000,37800,40600,43400,46200,14700,16800,20420,24600,28780,32960,37140,41320,39200,44800,50400,56000,60500,65000,69450,73950,6980,"Stearns County","Minnesota",1]
["MN","2714799999",27,147,"NCNTY27147N27147","Steele County, MN","Steele County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Steele County","Minnesota",0]
["MN","2715599999",27,155,"NCNTY27155N27155","Traverse County, MN","Traverse County",66500,23300,26600,29950,33250,35950,38600,41250,43900,14000,16240,20420,24600,28780,32960,37140,41320,37250,42600,47900,53200,57500,61750,66000,70250,9999,"Traverse County","Minnesota",0]
["MN","2716399999",27,163,"METRO33460M33460","Minneapolis-St. Paul-Bloomington, MN-WI HUD Metro FMR Area","Washington County",90400,31650,36200,40700,45200,48850,52450,56050,59700,19000,21700,24400,27100,29300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5120,"Washington County","Minnesota",1]
["MN","2717399999",27,173,"NCNTY27173N27173","Yellow Medicine County, MN","Yellow Medicine County",63200,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Yellow Medicine County","Minnesota",0]
["MS","2800399999",28,3,"NCNTY28003N28003","Alcorn County, MS","Alcorn County",43700,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Alcorn County","Mississippi",0]
["MS","2800999999",28,9,"METRO32820N28009","Benton County, MS HUD Metro FMR Area","Benton County",40800,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Benton County","Mississippi",1]
["MS","2801999999",28,19,"NCNTY28019N28019","Choctaw County, MS","Choctaw County",42700,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Choctaw County","Mississippi",0]
["MS","2802799999",28,27,"NCNTY28027N28027","Coahoma County, MS","Coahoma County",36500,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Coahoma County","Mississippi",0]
["MS","2802999999",28,29,"METRO27140M27140","Jackson, MS HUD Metro FMR Area","Copiah County",63200,21800,24900,28000,31100,33600,36100,38600,41100,13100,16240,20420,24600,28780,32960,37140,41100,34850,39800,44800,49750,53750,57750,61700,65700,9999,"Copiah County","Mississippi",1]
["MS","2803799999",28,37,"NCNTY28037N28037","Franklin County, MS","Franklin County",48100,16100,18400,20700,22950,24800,26650,28500,30300,12060,16240,20420,22950,24800,26650,28500,30300,25700,29400,33050,36700,39650,42600,45550,48450,9999,"Franklin County","Mississippi",0]
["MS","2804799999",28,47,"METRO25060M25060","Gulfport-Biloxi, MS HUD Metro FMR Area","Harrison County",51900,18200,20800,23400,25950,28050,30150,32200,34300,12060,16240,20420,24600,28050,30150,32200,34300,29050,33200,37350,41500,44850,48150,51500,54800,920,"Harrison County","Mississippi",1]
["MS","2805399999",28,53,"NCNTY28053N28053","Humphreys County, MS","Humphreys County",30400,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Humphreys County","Mississippi",0]
["MS","2805799999",28,57,"NCNTY28057N28057","Itawamba County, MS","Itawamba County",47700,16700,19100,21500,23850,25800,27700,29600,31500,12060,16240,20420,23850,25800,27700,29600,31500,26750,30550,34350,38150,41250,44300,47350,50400,9999,"Itawamba County","Mississippi",0]
["MS","2806999999",28,69,"NCNTY28069N28069","Kemper County, MS","Kemper County",39800,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Kemper County","Mississippi",0]
["MS","2807599999",28,75,"NCNTY28075N28075","Lauderdale County, MS","Lauderdale County",52600,16400,18750,21100,23400,25300,27150,29050,30900,12060,16240,20420,23400,25300,27150,29050,30900,26250,30000,33750,37450,40450,43450,46450,49450,9999,"Lauderdale County","Mississippi",0]
["MS","2807999999",28,79,"NCNTY28079N28079","Leake County, MS","Leake County",40800,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Leake County","Mississippi",0]
["MS","2808599999",28,85,"NCNTY28085N28085","Lincoln County, MS","Lincoln County",41700,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Lincoln County","Mississippi",0]
["MS","2809399999",28,93,"METRO32820N28093","Marshall County, MS HUD Metro FMR Area","Marshall County",45800,16050,18350,20650,22900,24750,26600,28400,30250,12060,16240,20420,22900,24750,26600,28400,30250,25700,29350,33000,36650,39600,42550,45450,48400,9999,"Marshall County","Mississippi",1]
["MS","2810399999",28,103,"NCNTY28103N28103","Noxubee County, MS","Noxubee County",38800,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Noxubee County","Mississippi",0]
["MS","2810999999",28,109,"NCNTY28109N28109","Pearl River County, MS","Pearl River County",51900,18200,20800,23400,25950,28050,30150,32200,34300,12060,16240,20420,24600,28050,30150,32200,34300,29050,33200,37350,41500,44850,48150,51500,54800,9999,"Pearl River County","Mississippi",0]
["MS","2811399999",28,113,"NCNTY28113N28113","Pike County, MS","Pike County",42600,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Pike County","Mississippi",0]
["MS","2812599999",28,125,"NCNTY28125N28125","Sharkey County, MS","Sharkey County",42500,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Sharkey County","Mississippi",0]
["MS","2813199999",28,131,"NCNTY28131N28131","Stone County, MS","Stone County",52600,18450,21050,23700,26300,28450,30550,32650,34750,12060,16240,20420,24600,28450,30550,32650,34750,29500,33700,37900,42100,45500,48850,52250,55600,9999,"Stone County","Mississippi",0]
["MS","2813599999",28,135,"NCNTY28135N28135","Tallahatchie County, MS","Tallahatchie County",42500,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Tallahatchie County","Mississippi",0]
["MS","2814199999",28,141,"NCNTY28141N28141","Tishomingo County, MS","Tishomingo County",42600,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Tishomingo County","Mississippi",0]
["MS","2814999999",28,149,"NCNTY28149N28149","Warren County, MS","Warren County",55200,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Warren County","Mississippi",0]
["MS","2815999999",28,159,"NCNTY28159N28159","Winston County, MS","Winston County",40600,16000,18250,20550,22800,24650,26450,28300,30100,12060,16240,20420,22800,24650,26450,28300,30100,25550,29200,32850,36500,39450,42350,45300,48200,9999,"Winston County","Mississippi",0]
["MO","2900199999",29,1,"NCNTY29001N29001","Adair County, MO","Adair County",58500,20500,23400,26350,29250,31600,33950,36300,38650,12300,16240,20420,24600,28780,32960,36300,38650,32800,37450,42150,46800,50550,54300,58050,61800,9999,"Adair County","Missouri",0]
["MO","2900599999",29,5,"NCNTY29005N29005","Atchison County, MO","Atchison County",57200,20050,22900,25750,28600,30900,33200,35500,37800,12060,16240,20420,24600,28780,32960,35500,37800,32050,36600,41200,45750,49450,53100,56750,60400,9999,"Atchison County","Missouri",0]
["MO","2901799999",29,17,"METRO16020M16020","Cape Girardeau, MO-IL MSA","Bollinger County",59000,20650,23600,26550,29450,31850,34200,36550,38900,12400,16240,20420,24600,28780,32960,36550,38900,33000,37700,42400,47100,50900,54650,58450,62200,9999,"Bollinger County","Missouri",1]
["MO","2902399999",29,23,"NCNTY29023N29023","Butler County, MO","Butler County",46400,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Butler County","Missouri",0]
["MO","2902799999",29,27,"METRO27620N29027","Callaway County, MO HUD Metro FMR Area","Callaway County",60900,21350,24400,27450,30450,32900,35350,37800,40200,12800,16240,20420,24600,28780,32960,37140,40200,34100,39000,43850,48700,52600,56500,60400,64300,9999,"Callaway County","Missouri",1]
["MO","2903399999",29,33,"NCNTY29033N29033","Carroll County, MO","Carroll County",60300,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,9999,"Carroll County","Missouri",0]
["MO","2904399999",29,43,"METRO44180M44180","Springfield, MO HUD Metro FMR Area","Christian County",56900,19950,22800,25650,28450,30750,33050,35300,37600,12060,16240,20420,24600,28780,32960,35300,37600,31850,36400,40950,45500,49150,52800,56450,60100,7920,"Christian County","Missouri",1]
["MO","2905199999",29,51,"METRO27620M27620","Jefferson City, MO HUD Metro FMR Area","Cole County",64200,22500,25700,28900,32100,34700,37250,39850,42400,13500,16240,20420,24600,28780,32960,37140,41320,35950,41100,46250,51350,55500,59600,63700,67800,9999,"Cole County","Missouri",1]
["MO","2905999999",29,59,"METRO44180N29059","Dallas County, MO HUD Metro FMR Area","Dallas County",42900,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Dallas County","Missouri",1]
["MO","2906599999",29,65,"NCNTY29065N29065","Dent County, MO","Dent County",45200,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Dent County","Missouri",0]
["MO","2906999999",29,69,"NCNTY29069N29069","Dunklin County, MO","Dunklin County",39800,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Dunklin County","Missouri",0]
["MO","2907999999",29,79,"NCNTY29079N29079","Grundy County, MO","Grundy County",49600,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Grundy County","Missouri",0]
["MO","2908799999",29,87,"NCNTY29087N29087","Holt County, MO","Holt County",55400,19400,22200,24950,27700,29950,32150,34350,36600,12060,16240,20420,24600,28780,32150,34350,36600,31050,35450,39900,44300,47850,51400,54950,58500,9999,"Holt County","Missouri",0]
["MO","2908999999",29,89,"NCNTY29089N29089","Howard County, MO","Howard County",57200,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,9999,"Howard County","Missouri",0]
["MO","2909799999",29,97,"METRO27900M27900","Joplin, MO MSA","Jasper County",53800,18850,21550,24250,26900,29100,31250,33400,35550,12060,16240,20420,24600,28780,31250,33400,35550,30150,34450,38750,43050,46500,49950,53400,56850,3710,"Jasper County","Missouri",1]
["MO","2910599999",29,105,"NCNTY29105N29105","Laclede County, MO","Laclede County",45600,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Laclede County","Missouri",0]
["MO","2911599999",29,115,"NCNTY29115N29115","Linn County, MO","Linn County",48800,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Linn County","Missouri",0]
["MO","2912199999",29,121,"NCNTY29121N29121","Macon County, MO","Macon County",52100,18250,20850,23450,26050,28150,30250,32350,34400,12060,16240,20420,24600,28150,30250,32350,34400,29200,33400,37550,41700,45050,48400,51750,55050,9999,"Macon County","Missouri",0]
["MO","2912599999",29,125,"NCNTY29125N29125","Maries County, MO","Maries County",54700,19150,21900,24650,27350,29550,31750,33950,36150,12060,16240,20420,24600,28780,31750,33950,36150,30650,35000,39400,43750,47250,50750,54250,57750,9999,"Maries County","Missouri",0]
["MO","2913599999",29,135,"METRO27620N29135","Moniteau County, MO HUD Metro FMR Area","Moniteau County",60700,21250,24300,27350,30350,32800,35250,37650,40100,12750,16240,20420,24600,28780,32960,37140,40100,34000,38850,43700,48550,52450,56350,60250,64100,9999,"Moniteau County","Missouri",1]
["MO","2914399999",29,143,"NCNTY29143N29143","New Madrid County, MO","New Madrid County",41400,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"New Madrid County","Missouri",0]
["MO","2914599999",29,145,"METRO27900M27900","Joplin, MO MSA","Newton County",53800,18850,21550,24250,26900,29100,31250,33400,35550,12060,16240,20420,24600,28780,31250,33400,35550,30150,34450,38750,43050,46500,49950,53400,56850,3710,"Newton County","Missouri",1]
["MO","2915399999",29,153,"NCNTY29153N29153","Ozark County, MO","Ozark County",39400,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Ozark County","Missouri",0]
["MO","2916199999",29,161,"NCNTY29161N29161","Phelps County, MO","Phelps County",55200,19350,22100,24850,27600,29850,32050,34250,36450,12060,16240,20420,24600,28780,32050,34250,36450,30950,35350,39750,44150,47700,51250,54750,58300,9999,"Phelps County","Missouri",0]
["MO","2917199999",29,171,"NCNTY29171N29171","Putnam County, MO","Putnam County",46300,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Putnam County","Missouri",0]
["MO","2917799999",29,177,"METRO28140M28140","Kansas City, MO-KS HUD Metro FMR Area","Ray County",74800,26200,29950,33700,37400,40400,43400,46400,49400,15750,18000,20420,24600,28780,32960,37140,41320,41900,47900,53900,59850,64650,69450,74250,79050,3760,"Ray County","Missouri",1]
["MO","2918199999",29,181,"NCNTY29181N29181","Ripley County, MO","Ripley County",38600,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Ripley County","Missouri",0]
["MO","2918699999",29,186,"NCNTY29186N29186","Ste. Genevieve County, MO","Ste. Genevieve County",59200,20750,23700,26650,29600,32000,34350,36750,39100,12450,16240,20420,24600,28780,32960,36750,39100,33150,37900,42650,47350,51150,54950,58750,62550,9999,"Ste. Genevieve County","Missouri",0]
["MO","2920199999",29,201,"NCNTY29201N29201","Scott County, MO","Scott County",49000,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Scott County","Missouri",0]
["MO","2920399999",29,203,"NCNTY29203N29203","Shannon County, MO","Shannon County",46300,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Shannon County","Missouri",0]
["MO","2921399999",29,213,"NCNTY29213N29213","Taney County, MO","Taney County",46300,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Taney County","Missouri",0]
["MO","2922199999",29,221,"NCNTY29221N29221","Washington County, MO","Washington County",40700,17800,20350,22900,25400,27450,29500,31500,33550,12060,16240,20420,24600,27450,29500,31500,33550,28500,32550,36600,40650,43950,47200,50450,53700,9999,"Washington County","Missouri",0]
["MO","2922799999",29,227,"NCNTY29227N29227","Worth County, MO","Worth County",54400,18850,21550,24250,26900,29100,31250,33400,35550,12060,16240,20420,24600,28780,31250,33400,35550,30150,34450,38750,43050,46500,49950,53400,56850,9999,"Worth County","Missouri",0]
["MO","2951099999",29,510,"METRO41180M41180","St. Louis, MO-IL HUD Metro FMR Area","St. Louis city",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,7040,"St. Louis city","Missouri",1]
["MT","3001199999",30,11,"NCNTY30011N30011","Carter County, MT","Carter County",63400,22200,25400,28550,31700,34250,36800,39350,41850,13300,16240,20420,24600,28780,32960,37140,41320,35500,40600,45650,50700,54800,58850,62900,66950,9999,"Carter County","Montana",0]
["MT","3001799999",30,17,"NCNTY30017N30017","Custer County, MT","Custer County",65900,22600,25800,29050,32250,34850,37450,40000,42600,13550,16240,20420,24600,28780,32960,37140,41320,36150,41300,46450,51600,55750,59900,64000,68150,9999,"Custer County","Montana",0]
["MT","3002199999",30,21,"NCNTY30021N30021","Dawson County, MT","Dawson County",67000,23450,26800,30150,33500,36200,38900,41550,44250,14100,16240,20420,24600,28780,32960,37140,41320,37550,42900,48250,53600,57900,62200,66500,70800,9999,"Dawson County","Montana",0]
["MT","3002799999",30,27,"NCNTY30027N30027","Fergus County, MT","Fergus County",57900,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Fergus County","Montana",0]
["MT","3003799999",30,37,"METRO13740N30037","Golden Valley County, MT HUD Metro FMR Area","Golden Valley County",51400,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Golden Valley County","Montana",1]
["MT","3004599999",30,45,"NCNTY30045N30045","Judith Basin County, MT","Judith Basin County",60000,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Judith Basin County","Montana",0]
["MT","3005199999",30,51,"NCNTY30051N30051","Liberty County, MT","Liberty County",59600,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Liberty County","Montana",0]
["MT","3005599999",30,55,"NCNTY30055N30055","McCone County, MT","McCone County",67700,22800,26050,29300,32550,35200,37800,40400,43000,13700,16240,20420,24600,28780,32960,37140,41320,36500,41700,46900,52100,56300,60450,64650,68800,9999,"McCone County","Montana",0]
["MT","3006799999",30,67,"NCNTY30067N30067","Park County, MT","Park County",60000,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Park County","Montana",0]
["MT","3007399999",30,73,"NCNTY30073N30073","Pondera County, MT","Pondera County",56600,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Pondera County","Montana",0]
["MT","3007799999",30,77,"NCNTY30077N30077","Powell County, MT","Powell County",52700,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Powell County","Montana",0]
["MT","3008399999",30,83,"NCNTY30083N30083","Richland County, MT","Richland County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"Richland County","Montana",0]
["MT","3009399999",30,93,"NCNTY30093N30093","Silver Bow County, MT","Silver Bow County",53700,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Silver Bow County","Montana",0]
["MT","3010199999",30,101,"NCNTY30101N30101","Toole County, MT","Toole County",58800,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Toole County","Montana",0]
["MT","3010999999",30,109,"NCNTY30109N30109","Wibaux County, MT","Wibaux County",58900,21500,24550,27600,30650,33150,35600,38050,40500,12900,16240,20420,24600,28780,32960,37140,40500,34350,39250,44150,49050,53000,56900,60850,64750,9999,"Wibaux County","Montana",0]
["MT","3011199999",30,111,"METRO13740M13740","Billings, MT HUD Metro FMR Area","Yellowstone County",67700,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,880,"Yellowstone County","Montana",1]
["NE","3101199999",31,11,"NCNTY31011N31011","Boone County, NE","Boone County",65300,22750,26000,29250,32500,35100,37700,40300,42900,13650,16240,20420,24600,28780,32960,37140,41320,36400,41600,46800,52000,56200,60350,64500,68650,9999,"Boone County","Nebraska",0]
["NE","3101799999",31,17,"NCNTY31017N31017","Brown County, NE","Brown County",46800,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Brown County","Nebraska",0]
["NE","3102799999",31,27,"NCNTY31027N31027","Cedar County, NE","Cedar County",64300,22550,25750,28950,32150,34750,37300,39900,42450,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51450,55600,59700,63800,67950,9999,"Cedar County","Nebraska",0]
["NE","3102999999",31,29,"NCNTY31029N31029","Chase County, NE","Chase County",57000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Chase County","Nebraska",0]
["NE","3103799999",31,37,"NCNTY31037N31037","Colfax County, NE","Colfax County",65100,22800,26050,29300,32550,35200,37800,40400,43000,13700,16240,20420,24600,28780,32960,37140,41320,36500,41700,46900,52100,56300,60450,64650,68800,9999,"Colfax County","Nebraska",0]
["NE","3104599999",31,45,"NCNTY31045N31045","Dawes County, NE","Dawes County",63700,22300,25500,28700,31850,34400,36950,39500,42050,13400,16240,20420,24600,28780,32960,37140,41320,35700,40800,45900,50950,55050,59150,63200,67300,9999,"Dawes County","Nebraska",0]
["NE","3105599999",31,55,"METRO36540M36540","Omaha-Council Bluffs, NE-IA HUD Metro FMR Area","Douglas County",75000,26250,30000,33750,37500,40500,43500,46500,49500,15750,18000,20420,24600,28780,32960,37140,41320,42000,48000,54000,60000,64800,69600,74400,79200,5920,"Douglas County","Nebraska",1]
["NE","3106199999",31,61,"NCNTY31061N31061","Franklin County, NE","Franklin County",60100,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Franklin County","Nebraska",0]
["NE","3106599999",31,65,"NCNTY31065N31065","Furnas County, NE","Furnas County",54300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Furnas County","Nebraska",0]
["NE","3107199999",31,71,"NCNTY31071N31071","Garfield County, NE","Garfield County",50200,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Garfield County","Nebraska",0]
["NE","3108399999",31,83,"NCNTY31083N31083","Harlan County, NE","Harlan County",57000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Harlan County","Nebraska",0]
["NE","3108799999",31,87,"NCNTY31087N31087","Hitchcock County, NE","Hitchcock County",56600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Hitchcock County","Nebraska",0]
["NE","3109399999",31,93,"METRO24260N31093","Howard County, NE HUD Metro FMR Area","Howard County",64000,22400,25600,28800,32000,34600,37150,39700,42250,13450,16240,20420,24600,28780,32960,37140,41320,35850,41000,46100,51200,55300,59400,63500,67600,9999,"Howard County","Nebraska",1]
["NE","3110199999",31,101,"NCNTY31101N31101","Keith County, NE","Keith County",63100,22100,25250,28400,31550,34100,36600,39150,41650,13300,16240,20420,24600,28780,32960,37140,41320,35350,40400,45450,50500,54550,58600,62650,66700,9999,"Keith County","Nebraska",0]
["NE","3111199999",31,111,"NCNTY31111N31111","Lincoln County, NE","Lincoln County",64800,22700,25950,29200,32400,35000,37600,40200,42800,13650,16240,20420,24600,28780,32960,37140,41320,36300,41500,46700,51850,56000,60150,64300,68450,9999,"Lincoln County","Nebraska",0]
["NE","3111799999",31,117,"NCNTY31117N31117","McPherson County, NE","McPherson County",61200,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"McPherson County","Nebraska",0]
["NE","3112199999",31,121,"METRO24260N31121","Merrick County, NE HUD Metro FMR Area","Merrick County",59800,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Merrick County","Nebraska",1]
["NE","3112799999",31,127,"NCNTY31127N31127","Nemaha County, NE","Nemaha County",75400,25050,28600,32200,35750,38650,41500,44350,47200,15050,17200,20420,24600,28780,32960,37140,41320,40050,45800,51500,57200,61800,66400,70950,75550,9999,"Nemaha County","Nebraska",0]
["NE","3113999999",31,139,"NCNTY31139N31139","Pierce County, NE","Pierce County",65900,23100,26400,29700,32950,35600,38250,40900,43500,13850,16240,20420,24600,28780,32960,37140,41320,36900,42200,47450,52700,56950,61150,65350,69600,9999,"Pierce County","Nebraska",0]
["NE","3114399999",31,143,"NCNTY31143N31143","Polk County, NE","Polk County",68200,23900,27300,30700,34100,36850,39600,42300,45050,14350,16400,20420,24600,28780,32960,37140,41320,38200,43650,49100,54550,58950,63300,67650,72050,9999,"Polk County","Nebraska",0]
["NE","3114999999",31,149,"NCNTY31149N31149","Rock County, NE","Rock County",59000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Rock County","Nebraska",0]
["NE","3115799999",31,157,"NCNTY31157N31157","Scotts Bluff County, NE","Scotts Bluff County",56400,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Scotts Bluff County","Nebraska",0]
["NE","3116799999",31,167,"NCNTY31167N31167","Stanton County, NE","Stanton County",63400,22200,25400,28550,31700,34250,36800,39350,41850,13300,16240,20420,24600,28780,32960,37140,41320,35500,40600,45650,50700,54800,58850,62900,66950,9999,"Stanton County","Nebraska",0]
["NE","3116999999",31,169,"NCNTY31169N31169","Thayer County, NE","Thayer County",56000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Thayer County","Nebraska",0]
["NE","3118199999",31,181,"NCNTY31181N31181","Webster County, NE","Webster County",54500,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Webster County","Nebraska",0]
["NV","3200199999",32,1,"NCNTY32001N32001","Churchill County, NV","Churchill County",53200,22050,25200,28350,31450,34000,36500,39000,41550,13200,16240,20420,24600,28780,32960,37140,41320,35250,40250,45300,50300,54350,58350,62400,66400,9999,"Churchill County","Nevada",0]
["NV","3200599999",32,5,"NCNTY32005N32005","Douglas County, NV","Douglas County",69200,24250,27700,31150,34600,37400,40150,42950,45700,14550,16600,20420,24600,28780,32960,37140,41320,38750,44300,49850,55350,59800,64250,68650,73100,9999,"Douglas County","Nevada",0]
["NV","3201199999",32,11,"NCNTY32011N32011","Eureka County, NV","Eureka County",107200,27550,31500,35450,39350,42500,45650,48800,51950,16550,18900,21250,24600,28780,32960,37140,41320,44100,50400,56700,62950,68000,73050,78100,83100,9999,"Eureka County","Nevada",0]
["NV","3202199999",32,21,"NCNTY32021N32021","Mineral County, NV","Mineral County",61700,22050,25200,28350,31450,34000,36500,39000,41550,13200,16240,20420,24600,28780,32960,37140,41320,35250,40250,45300,50300,54350,58350,62400,66400,9999,"Mineral County","Nevada",0]
["NV","3203199999",32,31,"METRO39900M39900","Reno, NV MSA","Washoe County",68100,23850,27250,30650,34050,36800,39500,42250,44950,14350,16400,20420,24600,28780,32960,37140,41320,38150,43600,49050,54500,58900,63250,67600,71950,6720,"Washoe County","Nevada",1]
["NH","3300103220",33,1,"NCNTY33001N33001","Belknap County, NH","Belknap County",71600,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Barnstead town","New Hampshire",0]
["NH","3300104740",33,1,"NCNTY33001N33001","Belknap County, NH","Belknap County",71600,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Belmont town","New Hampshire",0]
["NH","3300140180",33,1,"NCNTY33001N33001","Belknap County, NH","Belknap County",71600,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Laconia city","New Hampshire",0]
["NH","3300300420",33,3,"NCNTY33003N33003","Carroll County, NH","Carroll County",63300,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Albany town","New Hampshire",0]
["NH","3300307940",33,3,"NCNTY33003N33003","Carroll County, NH","Carroll County",63300,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Brookfield town","New Hampshire",0]
["NH","3300323380",33,3,"NCNTY33003N33003","Carroll County, NH","Carroll County",63300,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Eaton town","New Hampshire",0]
["NH","3300338260",33,3,"NCNTY33003N33003","Carroll County, NH","Carroll County",63300,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Jackson town","New Hampshire",0]
["NH","3300367780",33,3,"NCNTY33003N33003","Carroll County, NH","Carroll County",63300,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Sandwich town","New Hampshire",0]
["NH","3300386420",33,3,"NCNTY33003N33003","Carroll County, NH","Carroll County",63300,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Wolfeboro town","New Hampshire",0]
["NH","3300500820",33,5,"NCNTY33005N33005","Cheshire County, NH","Cheshire County",69700,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Alstead town","New Hampshire",0]
["NH","3300529220",33,5,"NCNTY33005N33005","Cheshire County, NH","Cheshire County",69700,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Gilsum town","New Hampshire",0]
["NH","3300545460",33,5,"NCNTY33005N33005","Cheshire County, NH","Cheshire County",69700,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Marlborough town","New Hampshire",0]
["NH","3300550580",33,5,"NCNTY33005N33005","Cheshire County, NH","Cheshire County",69700,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Nelson town","New Hampshire",0]
["NH","3300565700",33,5,"NCNTY33005N33005","Cheshire County, NH","Cheshire County",69700,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Roxbury town","New Hampshire",0]
["NH","3300577380",33,5,"NCNTY33005N33005","Cheshire County, NH","Cheshire County",69700,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Troy town","New Hampshire",0]
["NH","3300702420",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Atkinson and Gilmanton Academy grant","New Hampshire",0]
["NH","3300710100",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Carroll town","New Hampshire",0]
["NH","3300713780",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Colebrook town","New Hampshire",0]
["NH","3300716100",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Crawfords purchase","New Hampshire",0]
["NH","3300718340",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Dixs grant","New Hampshire",0]
["NH","3300731780",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Greens grant","New Hampshire",0]
["NH","3300738820",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Jefferson town","New Hampshire",0]
["NH","3300743620",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Low and Burbanks grant","New Hampshire",0]
["NH","3300757860",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Odell township","New Hampshire",0]
["NH","3300767860",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Sargents purchase","New Hampshire",0]
["NH","3300773060",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Stark town","New Hampshire",0]
["NH","3300774180",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Stratford town","New Hampshire",0]
["NH","3300780740",33,7,"NCNTY33007N33007","Coos County, NH","Coos County",56400,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Wentworth location","New Hampshire",0]
["NH","3300905460",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Bethlehem town","New Hampshire",0]
["NH","3300907700",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Bristol town","New Hampshire",0]
["NH","3300918740",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Dorchester town","New Hampshire",0]
["NH","3300930820",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Grafton town","New Hampshire",0]
["NH","3300935220",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Hebron town","New Hampshire",0]
["NH","3300941300",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Lebanon city","New Hampshire",0]
["NH","3300942020",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Lisbon town","New Hampshire",0]
["NH","3300944100",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Lyman town","New Hampshire",0]
["NH","3300962660",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Plymouth town","New Hampshire",0]
["NH","3300974740",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Sugar Hill town","New Hampshire",0]
["NH","3300979380",33,9,"NCNTY33009N33009","Grafton County, NH","Grafton County",69500,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Waterville Valley town","New Hampshire",0]
["NH","3301104500",33,11,"METRO31700MM4760","Manchester, NH HUD Metro FMR Area","Hillsborough County",78400,27450,31400,35300,39200,42350,45500,48650,51750,16450,18800,21150,24600,28780,32960,37140,41320,43900,50200,56450,62700,67750,72750,77750,82800,4760,"Bedford town","New Hampshire",1]
["NH","3301127140",33,11,"METRO31700N33011","Hillsborough County, NH (part) HUD Metro FMR Area","Hillsborough County",87100,30500,34850,39200,43550,47050,50550,54050,57500,18350,20950,23550,26150,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Francestown town","New Hampshire",1]
["NH","3301129860",33,11,"METRO31700MM4760","Manchester, NH HUD Metro FMR Area","Hillsborough County",78400,27450,31400,35300,39200,42350,45500,48650,51750,16450,18800,21150,24600,28780,32960,37140,41320,43900,50200,56450,62700,67750,72750,77750,82800,4760,"Goffstown town","New Hampshire",1]
["NH","3301136180",33,11,"METRO31700N33011","Hillsborough County, NH (part) HUD Metro FMR Area","Hillsborough County",87100,30500,34850,39200,43550,47050,50550,54050,57500,18350,20950,23550,26150,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Hillsborough town","New Hampshire",1]
["NH","3301145140",33,11,"METRO31700MM4760","Manchester, NH HUD Metro FMR Area","Hillsborough County",78400,27450,31400,35300,39200,42350,45500,48650,51750,16450,18800,21150,24600,28780,32960,37140,41320,43900,50200,56450,62700,67750,72750,77750,82800,4760,"Manchester city","New Hampshire",1]
["NH","3301148020",33,11,"METRO31700MM5350","Nashua, NH HUD Metro FMR Area","Hillsborough County",94100,32950,37650,42350,47050,50850,54600,58350,62150,19800,22600,25450,28250,30550,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5350,"Milford town","New Hampshire",1]
["NH","3301150260",33,11,"METRO31700MM5350","Nashua, NH HUD Metro FMR Area","Hillsborough County",94100,32950,37650,42350,47050,50850,54600,58350,62150,19800,22600,25450,28250,30550,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5350,"Nashua city","New Hampshire",1]
["NH","3301168820",33,11,"METRO31700N33011","Hillsborough County, NH (part) HUD Metro FMR Area","Hillsborough County",87100,30500,34850,39200,43550,47050,50550,54050,57500,18350,20950,23550,26150,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Sharon town","New Hampshire",1]
["NH","3301185940",33,11,"METRO31700N33011","Hillsborough County, NH (part) HUD Metro FMR Area","Hillsborough County",87100,30500,34850,39200,43550,47050,50550,54050,57500,18350,20950,23550,26150,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Windsor town","New Hampshire",1]
["NH","3301306500",33,13,"NCNTY33013N33013","Merrimack County, NH","Merrimack County",81700,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,9999,"Bow town","New Hampshire",0]
["NH","3301306980",33,13,"NCNTY33013N33013","Merrimack County, NH","Merrimack County",81700,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,9999,"Bradford town","New Hampshire",0]
["NH","3301316980",33,13,"NCNTY33013N33013","Merrimack County, NH","Merrimack County",81700,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,9999,"Danbury town","New Hampshire",0]
["NH","3301335860",33,13,"NCNTY33013N33013","Merrimack County, NH","Merrimack County",81700,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,9999,"Hill town","New Hampshire",0]
["NH","3301343380",33,13,"NCNTY33013N33013","Merrimack County, NH","Merrimack County",81700,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,9999,"Loudon town","New Hampshire",0]
["NH","3301352100",33,13,"NCNTY33013N33013","Merrimack County, NH","Merrimack County",81700,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,9999,"New London town","New Hampshire",0]
["NH","3301375460",33,13,"NCNTY33013N33013","Merrimack County, NH","Merrimack County",81700,28600,32700,36800,40850,44150,47400,50700,53950,17150,19600,22050,24600,28780,32960,37140,41320,45750,52300,58850,65350,70600,75850,81050,86300,9999,"Sutton town","New Hampshire",0]
["NH","3301502340",33,15,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Rockingham County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"Atkinson town","New Hampshire",1]
["NH","3301512100",33,15,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Rockingham County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"Chester town","New Hampshire",1]
["NH","3301517140",33,15,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Rockingham County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"Danville town","New Hampshire",1]
["NH","3301524660",33,15,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Rockingham County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,6450,"Epping town","New Hampshire",1]
["NH","3301533060",33,15,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Rockingham County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,6450,"Hampton town","New Hampshire",1]
["NH","3301540100",33,15,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Rockingham County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"Kingston town","New Hampshire",1]
["NH","3301550980",33,15,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Rockingham County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,6450,"New Castle town","New Hampshire",1]
["NH","3301554580",33,15,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Rockingham County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,6450,"North Hampton town","New Hampshire",1]
["NH","3301564020",33,15,"METRO14460MM4160","Lawrence, MA-NH HUD Metro FMR Area","Rockingham County",87600,30700,35050,39450,43800,47350,50850,54350,57850,18450,21050,23700,26300,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4160,"Raymond town","New Hampshire",1]
["NH","3301568260",33,15,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Rockingham County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"Seabrook town","New Hampshire",1]
["NH","3301571140",33,15,"METRO14460MM1120","Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area","Rockingham County",103400,36200,41400,46550,51700,55850,60000,64150,68250,21700,24800,27900,31000,33500,36000,38450,41320,54750,62550,70350,78150,84450,90700,96950,103200,1120,"South Hampton town","New Hampshire",1]
["NH","3301718820",33,17,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Strafford County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,6450,"Dover city","New Hampshire",1]
["NH","3301741460",33,17,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Strafford County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,6450,"Lee town","New Hampshire",1]
["NH","3301765540",33,17,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Strafford County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,6450,"Rollinsford town","New Hampshire",1]
["NH","3301773860",33,17,"METRO14460MM6450","Portsmouth-Rochester, NH HUD Metro FMR Area","Strafford County",90700,31250,35700,40150,44600,48200,51750,55350,58900,18750,21400,24100,26750,28900,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Strafford town","New Hampshire",1]
["NH","3301912900",33,19,"NCNTY33019N33019","Sullivan County, NH","Sullivan County",70200,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Claremont city","New Hampshire",0]
["NH","3301940900",33,19,"NCNTY33019N33019","Sullivan County, NH","Sullivan County",70200,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Langdon town","New Hampshire",0]
["NH","3301972740",33,19,"NCNTY33019N33019","Sullivan County, NH","Sullivan County",70200,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Springfield town","New Hampshire",0]
["NH","3301975060",33,19,"NCNTY33019N33019","Sullivan County, NH","Sullivan County",70200,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,9999,"Sunapee town","New Hampshire",0]
["NJ","3400399999",34,3,"METRO35620MM0875","Bergen-Passaic, NJ HUD Metro FMR Area","Bergen County",96500,33800,38600,43450,48250,52150,56000,59850,63700,20300,23200,26100,28950,31300,33600,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,875,"Bergen County","New Jersey",1]
["NJ","3400999999",34,9,"METRO36140M36140","Ocean City, NJ MSA","Cape May County",73400,26250,30000,33750,37500,40500,43500,46500,49500,15750,18000,20420,24600,28780,32960,37140,41320,42000,48000,54000,60000,64800,69600,74400,79200,560,"Cape May County","New Jersey",1]
["NJ","3402199999",34,21,"METRO45940M45940","Trenton, NJ MSA","Mercer County",95400,33400,38200,42950,47700,51550,55350,59150,63000,20050,22900,25750,28600,30900,33200,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,8480,"Mercer County","New Jersey",1]
["NJ","3402599999",34,25,"METRO35620MM5190","Monmouth-Ocean, NJ HUD Metro FMR Area","Monmouth County",94000,32900,37600,42300,47000,50800,54550,58300,62050,19750,22600,25400,28200,30500,32960,37140,41320,48450,55400,62300,69200,74750,80300,85850,91350,5190,"Monmouth County","New Jersey",1]
["NJ","3403199999",34,31,"METRO35620MM0875","Bergen-Passaic, NJ HUD Metro FMR Area","Passaic County",96500,33800,38600,43450,48250,52150,56000,59850,63700,20300,23200,26100,28950,31300,33600,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,875,"Passaic County","New Jersey",1]
["NJ","3404199999",34,41,"METRO10900MM5640","Warren County, NJ HUD Metro FMR Area","Warren County",94500,31400,35900,40400,44850,48450,52050,55650,59250,18850,21550,24250,26900,29100,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5640,"Warren County","New Jersey",1]
["NM","3500699999",35,6,"NCNTY35006N35006","Cibola County, NM","Cibola County",44400,18350,20950,23550,26150,28250,30350,32450,34550,12060,16240,20420,24600,28250,30350,32450,34550,29300,33500,37700,41850,45200,48550,51900,55250,9999,"Cibola County","New Mexico",0]
["NM","3500799999",35,7,"NCNTY35007N35007","Colfax County, NM","Colfax County",48600,18350,20950,23550,26150,28250,30350,32450,34550,12060,16240,20420,24600,28250,30350,32450,34550,29300,33500,37700,41850,45200,48550,51900,55250,9999,"Colfax County","New Mexico",0]
["NM","3501599999",35,15,"NCNTY35015N35015","Eddy County, NM","Eddy County",63800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Eddy County","New Mexico",0]
["NM","3502199999",35,21,"NCNTY35021N35021","Harding County, NM","Harding County",47200,18350,20950,23550,26150,28250,30350,32450,34550,12060,16240,20420,24600,28250,30350,32450,34550,29300,33500,37700,41850,45200,48550,51900,55250,9999,"Harding County","New Mexico",0]
["NM","3503199999",35,31,"NCNTY35031N35031","McKinley County, NM","McKinley County",38100,18350,20950,23550,26150,28250,30350,32450,34550,12060,16240,20420,24600,28250,30350,32450,34550,29300,33500,37700,41850,45200,48550,51900,55250,9999,"McKinley County","New Mexico",0]
["NM","3503399999",35,33,"NCNTY35033N35033","Mora County, NM","Mora County",36300,18350,20950,23550,26150,28250,30350,32450,34550,12060,16240,20420,24600,28250,30350,32450,34550,29300,33500,37700,41850,45200,48550,51900,55250,9999,"Mora County","New Mexico",0]
["NM","3504599999",35,45,"METRO22140M22140","Farmington, NM MSA","San Juan County",58800,20600,23550,26500,29400,31800,34150,36500,38850,12400,16240,20420,24600,28780,32960,36500,38850,32950,37650,42350,47050,50850,54600,58350,62150,9999,"San Juan County","New Mexico",1]
["NM","3505199999",35,51,"NCNTY35051N35051","Sierra County, NM","Sierra County",44300,18350,20950,23550,26150,28250,30350,32450,34550,12060,16240,20420,24600,28250,30350,32450,34550,29300,33500,37700,41850,45200,48550,51900,55250,9999,"Sierra County","New Mexico",0]
["NM","3505999999",35,59,"NCNTY35059N35059","Union County, NM","Union County",50600,18350,20950,23550,26150,28250,30350,32450,34550,12060,16240,20420,24600,28250,30350,32450,34550,29300,33500,37700,41850,45200,48550,51900,55250,9999,"Union County","New Mexico",0]
["NM","3506199999",35,61,"METRO10740M10740","Albuquerque, NM MSA","Valencia County",61900,21700,24800,27900,30950,33450,35950,38400,40900,13000,16240,20420,24600,28780,32960,37140,40900,34650,39600,44550,49500,53500,57450,61400,65350,200,"Valencia County","New Mexico",1]
["NY","3600799999",36,7,"METRO13780M13780","Binghamton, NY MSA","Broome County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,960,"Broome County","New York",1]
["NY","3601799999",36,17,"NCNTY36017N36017","Chenango County, NY","Chenango County",56600,21900,25000,28150,31250,33750,36250,38750,41250,13150,16240,20420,24600,28780,32960,37140,41250,35000,40000,45000,50000,54000,58000,62000,66000,9999,"Chenango County","New York",0]
["NY","3602399999",36,23,"NCNTY36023N36023","Cortland County, NY","Cortland County",64900,22750,26000,29250,32450,35050,37650,40250,42850,13650,16240,20420,24600,28780,32960,37140,41320,36350,41550,46750,51900,56100,60250,64400,68550,9999,"Cortland County","New York",0]
["NY","3602799999",36,27,"METRO35620M39100","Poughkeepsie-Newburgh-Middletown, NY HUD Metro FMR Area","Dutchess County",89400,31300,35800,40250,44700,48300,51900,55450,59050,18800,21450,24150,26800,28950,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,2281,"Dutchess County","New York",1]
["NY","3603999999",36,39,"NCNTY36039N36039","Greene County, NY","Greene County",63800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Greene County","New York",0]
["NY","3604599999",36,45,"METRO48060M48060","Watertown-Fort Drum, NY MSA","Jefferson County",62400,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Jefferson County","New York",1]
["NY","3605399999",36,53,"METRO45060M45060","Syracuse, NY MSA","Madison County",68000,23800,27200,30600,34000,36750,39450,42200,44900,14300,16350,20420,24600,28780,32960,37140,41320,38100,43550,49000,54400,58800,63150,67500,71850,8160,"Madison County","New York",1]
["NY","3605599999",36,55,"METRO40380M40380","Rochester, NY HUD Metro FMR Area","Monroe County",68600,24050,27450,30900,34300,37050,39800,42550,45300,14450,16500,20420,24600,28780,32960,37140,41320,38450,43950,49450,54900,59300,63700,68100,72500,6840,"Monroe County","New York",1]
["NY","3606399999",36,63,"METRO15380M15380","Buffalo-Cheektowaga-Niagara Falls, NY MSA","Niagara County",68200,23900,27300,30700,34100,36850,39600,42300,45050,14350,16400,20420,24600,28780,32960,37140,41320,38200,43650,49100,54550,58950,63300,67650,72050,1280,"Niagara County","New York",1]
["NY","3607399999",36,73,"METRO40380M40380","Rochester, NY HUD Metro FMR Area","Orleans County",68600,24050,27450,30900,34300,37050,39800,42550,45300,14450,16500,20420,24600,28780,32960,37140,41320,38450,43950,49450,54900,59300,63700,68100,72500,6840,"Orleans County","New York",1]
["NY","3607999999",36,79,"METRO35620MM5600","New York, NY HUD Metro FMR Area","Putnam County",66200,33400,38200,42950,47700,51550,55350,59150,63000,20050,22900,25750,28600,30900,33200,37140,41320,53450,61050,68700,76300,82450,88550,94650,100750,5600,"Putnam County","New York",1]
["NY","3608399999",36,83,"METRO10580M10580","Albany-Schenectady-Troy, NY MSA","Rensselaer County",83100,29100,33250,37400,41550,44900,48200,51550,54850,17500,20000,22500,24950,28780,32960,37140,41320,46550,53200,59850,66500,71850,77150,82500,87800,160,"Rensselaer County","New York",1]
["NY","3609399999",36,93,"METRO10580M10580","Albany-Schenectady-Troy, NY MSA","Schenectady County",83100,29100,33250,37400,41550,44900,48200,51550,54850,17500,20000,22500,24950,28780,32960,37140,41320,46550,53200,59850,66500,71850,77150,82500,87800,160,"Schenectady County","New York",1]
["NY","3609999999",36,99,"NCNTY36099N36099","Seneca County, NY","Seneca County",64500,22600,25800,29050,32250,34850,37450,40000,42600,13550,16240,20420,24600,28780,32960,37140,41320,36150,41300,46450,51600,55750,59900,64000,68150,9999,"Seneca County","New York",0]
["NY","3610799999",36,107,"METRO13780M13780","Binghamton, NY MSA","Tioga County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,960,"Tioga County","New York",1]
["NY","3610999999",36,109,"METRO27060M27060","Ithaca, NY MSA","Tompkins County",75600,26500,30250,34050,37800,40850,43850,46900,49900,15900,18200,20450,24600,28780,32960,37140,41320,42350,48400,54450,60500,65350,70200,75050,79900,9999,"Tompkins County","New York",1]
["NY","3611799999",36,117,"METRO40380M40380","Rochester, NY HUD Metro FMR Area","Wayne County",68600,24050,27450,30900,34300,37050,39800,42550,45300,14450,16500,20420,24600,28780,32960,37140,41320,38450,43950,49450,54900,59300,63700,68100,72500,6840,"Wayne County","New York",1]
["NC","3700199999",37,1,"METRO15500M15500","Burlington, NC MSA","Alamance County",52900,18550,21200,23850,26450,28600,30700,32800,34950,12060,16240,20420,24600,28600,30700,32800,34950,29650,33850,38100,42300,45700,49100,52500,55850,3120,"Alamance County","North Carolina",1]
["NC","3701199999",37,11,"NCNTY37011N37011","Avery County, NC","Avery County",47300,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Avery County","North Carolina",0]
["NC","3701599999",37,15,"NCNTY37015N37015","Bertie County, NC","Bertie County",39800,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Bertie County","North Carolina",0]
["NC","3702199999",37,21,"METRO11700M11700","Asheville, NC HUD Metro FMR Area","Buncombe County",61300,21500,24550,27600,30650,33150,35600,38050,40500,12900,16240,20420,24600,28780,32960,37140,40500,34350,39250,44150,49050,53000,56900,60850,64750,480,"Buncombe County","North Carolina",1]
["NC","3703199999",37,31,"NCNTY37031N37031","Carteret County, NC","Carteret County",65100,21950,25100,28250,31350,33900,36400,38900,41400,13200,16240,20420,24600,28780,32960,37140,41320,35150,40150,45150,50150,54200,58200,62200,66200,9999,"Carteret County","North Carolina",0]
["NC","3703999999",37,39,"NCNTY37039N37039","Cherokee County, NC","Cherokee County",44700,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Cherokee County","North Carolina",0]
["NC","3704199999",37,41,"NCNTY37041N37041","Chowan County, NC","Chowan County",46100,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Chowan County","North Carolina",0]
["NC","3704999999",37,49,"METRO35100N37049","Craven County, NC HUD Metro FMR Area","Craven County",51000,18900,21600,24300,27000,29200,31350,33500,35650,12060,16240,20420,24600,28780,31350,33500,35650,30250,34600,38900,43200,46700,50150,53600,57050,9999,"Craven County","North Carolina",1]
["NC","3705799999",37,57,"METRO49180N37057","Davidson County, NC HUD Metro FMR Area","Davidson County",56100,19600,22400,25200,27950,30200,32450,34700,36900,12060,16240,20420,24600,28780,32450,34700,36900,31300,35800,40250,44700,48300,51900,55450,59050,3120,"Davidson County","North Carolina",1]
["NC","3706799999",37,67,"METRO49180M49180","Winston-Salem, NC HUD Metro FMR Area","Forsyth County",56900,19950,22800,25650,28450,30750,33050,35300,37600,12060,16240,20420,24600,28780,32960,35300,37600,31850,36400,40950,45500,49150,52800,56450,60100,3120,"Forsyth County","North Carolina",1]
["NC","3707199999",37,71,"METRO16740M16740","Charlotte-Concord-Gastonia, NC-SC HUD Metro FMR Area","Gaston County",70700,24750,28300,31850,35350,38200,41050,43850,46700,14850,17000,20420,24600,28780,32960,37140,41320,39600,45250,50900,56550,61100,65600,70150,74650,1520,"Gaston County","North Carolina",1]
["NC","3707799999",37,77,"NCNTY37077N37077","Granville County, NC","Granville County",57000,19950,22800,25650,28500,30800,33100,35350,37650,12060,16240,20420,24600,28780,32960,35350,37650,31950,36500,41050,45600,49250,52900,56550,60200,9999,"Granville County","North Carolina",0]
["NC","3708799999",37,87,"METRO11700N37087","Haywood County, NC HUD Metro FMR Area","Haywood County",53300,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Haywood County","North Carolina",1]
["NC","3709599999",37,95,"NCNTY37095N37095","Hyde County, NC","Hyde County",49800,17750,20300,22850,25350,27400,29450,31450,33500,12060,16240,20420,24600,27400,29450,31450,33500,28400,32450,36500,40550,43800,47050,50300,53550,9999,"Hyde County","North Carolina",0]
["NC","3709799999",37,97,"METRO16740N37097","Iredell County, NC HUD Metro FMR Area","Iredell County",65500,22950,26200,29500,32750,35400,38000,40650,43250,13800,16240,20420,24600,28780,32960,37140,41320,36700,41950,47200,52400,56600,60800,65000,69200,9999,"Iredell County","North Carolina",1]
["NC","3710599999",37,105,"NCNTY37105N37105","Lee County, NC","Lee County",58100,20350,23250,26150,29050,31400,33700,36050,38350,12250,16240,20420,24600,28780,32960,36050,38350,32550,37200,41850,46500,50250,53950,57700,61400,9999,"Lee County","North Carolina",0]
["NC","3711399999",37,113,"NCNTY37113N37113","Macon County, NC","Macon County",48500,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Macon County","North Carolina",0]
["NC","3712399999",37,123,"NCNTY37123N37123","Montgomery County, NC","Montgomery County",48400,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Montgomery County","North Carolina",0]
["NC","3712999999",37,129,"METRO48900M48900","Wilmington, NC HUD Metro FMR Area","New Hanover County",68200,23900,27300,30700,34100,36850,39600,42300,45050,14350,16400,20420,24600,28780,32960,37140,41320,38200,43650,49100,54550,58950,63300,67650,72050,9200,"New Hanover County","North Carolina",1]
["NC","3713399999",37,133,"METRO27340M27340","Jacksonville, NC MSA","Onslow County",55500,19150,21900,24650,27350,29550,31750,33950,36150,12060,16240,20420,24600,28780,31750,33950,36150,30650,35000,39400,43750,47250,50750,54250,57750,3605,"Onslow County","North Carolina",1]
["NC","3714399999",37,143,"NCNTY37143N37143","Perquimans County, NC","Perquimans County",53600,18800,21450,24150,26800,28950,31100,33250,35400,12060,16240,20420,24600,28780,31100,33250,35400,30050,34350,38650,42900,46350,49800,53200,56650,9999,"Perquimans County","North Carolina",0]
["NC","3715199999",37,151,"METRO24660M24660","Greensboro-High Point, NC HUD Metro FMR Area","Randolph County",57200,20050,22900,25750,28600,30900,33200,35500,37800,12060,16240,20420,24600,28780,32960,35500,37800,32050,36600,41200,45750,49450,53100,56750,60400,3120,"Randolph County","North Carolina",1]
["NC","3715399999",37,153,"NCNTY37153N37153","Richmond County, NC","Richmond County",43100,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Richmond County","North Carolina",0]
["NC","3716199999",37,161,"NCNTY37161N37161","Rutherford County, NC","Rutherford County",45100,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Rutherford County","North Carolina",0]
["NC","3717199999",37,171,"NCNTY37171N37171","Surry County, NC","Surry County",46600,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Surry County","North Carolina",0]
["NC","3717799999",37,177,"NCNTY37177N37177","Tyrrell County, NC","Tyrrell County",39900,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Tyrrell County","North Carolina",0]
["NC","3718199999",37,181,"NCNTY37181N37181","Vance County, NC","Vance County",45200,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Vance County","North Carolina",0]
["NC","3719399999",37,193,"NCNTY37193N37193","Wilkes County, NC","Wilkes County",45000,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Wilkes County","North Carolina",0]
["NC","3719999999",37,199,"NCNTY37199N37199","Yancey County, NC","Yancey County",48700,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Yancey County","North Carolina",0]
["ND","3800399999",38,3,"NCNTY38003N38003","Barnes County, ND","Barnes County",73000,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"Barnes County","North Dakota",0]
["ND","3800999999",38,9,"NCNTY38009N38009","Bottineau County, ND","Bottineau County",75600,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"Bottineau County","North Dakota",0]
["ND","3801799999",38,17,"METRO22020M22020","Fargo, ND-MN MSA","Cass County",75200,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,2520,"Cass County","North Dakota",1]
["ND","3802799999",38,27,"NCNTY38027N38027","Eddy County, ND","Eddy County",59200,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"Eddy County","North Dakota",0]
["ND","3803399999",38,33,"NCNTY38033N38033","Golden Valley County, ND","Golden Valley County",74500,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"Golden Valley County","North Dakota",0]
["ND","3803799999",38,37,"NCNTY38037N38037","Grant County, ND","Grant County",63700,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"Grant County","North Dakota",0]
["ND","3804999999",38,49,"NCNTY38049N38049","McHenry County, ND","McHenry County",64900,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"McHenry County","North Dakota",0]
["ND","3805599999",38,55,"NCNTY38055N38055","McLean County, ND","McLean County",69300,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"McLean County","North Dakota",0]
["ND","3805999999",38,59,"METRO13900M13900","Bismarck, ND HUD Metro FMR Area","Morton County",82600,28950,33050,37200,41300,44650,47950,51250,54550,17400,19850,22350,24800,28780,32960,37140,41320,46300,52900,59500,66100,71400,76700,82000,87300,1010,"Morton County","North Dakota",1]
["ND","3806599999",38,65,"METRO13900N38065","Oliver County, ND HUD Metro FMR Area","Oliver County",79200,27850,31800,35800,39750,42950,46150,49300,52500,16700,19100,21500,24600,28780,32960,37140,41320,44550,50900,57250,63600,68700,73800,78900,84000,9999,"Oliver County","North Dakota",1]
["ND","3807599999",38,75,"NCNTY38075N38075","Renville County, ND","Renville County",85300,27650,31600,35550,39500,42700,45850,49000,52150,16600,19000,21350,24600,28780,32960,37140,41320,44250,50600,56900,63200,68300,73350,78400,83450,9999,"Renville County","North Dakota",0]
["ND","3808399999",38,83,"NCNTY38083N38083","Sheridan County, ND","Sheridan County",58000,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"Sheridan County","North Dakota",0]
["ND","3808999999",38,89,"NCNTY38089N38089","Stark County, ND","Stark County",84700,28950,33100,37250,41350,44700,48000,51300,54600,17400,19850,22350,24800,28780,32960,37140,41320,46350,52950,59550,66150,71450,76750,82050,87350,9999,"Stark County","North Dakota",0]
["ND","3809399999",38,93,"NCNTY38093N38093","Stutsman County, ND","Stutsman County",68700,27550,31450,35400,39300,42450,45600,48750,51900,16550,18900,21250,24600,28780,32960,37140,41320,44050,50350,56650,62900,67950,73000,78000,83050,9999,"Stutsman County","North Dakota",0]
["ND","3810599999",38,105,"NCNTY38105N38105","Williams County, ND","Williams County",96700,28150,32200,36200,40200,43450,46650,49850,53100,16900,19300,21700,24600,28780,32960,37140,41320,45050,51450,57900,64300,69450,74600,79750,84900,9999,"Williams County","North Dakota",0]
["OH","3900599999",39,5,"NCNTY39005N39005","Ashland County, OH","Ashland County",58000,20300,23200,26100,29000,31350,33650,36000,38300,12200,16240,20420,24600,28780,32960,36000,38300,32500,37150,41800,46400,50150,53850,57550,61250,9999,"Ashland County","Ohio",0]
["OH","3900999999",39,9,"NCNTY39009N39009","Athens County, OH","Athens County",52400,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Athens County","Ohio",0]
["OH","3901599999",39,15,"METRO17140MM1220","Brown County, OH HUD Metro FMR Area","Brown County",54000,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,1220,"Brown County","Ohio",1]
["OH","3902599999",39,25,"METRO17140M17140","Cincinnati, OH-KY-IN  HUD Metro FMR Area","Clermont County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,1640,"Clermont County","Ohio",1]
["OH","3903399999",39,33,"NCNTY39033N39033","Crawford County, OH","Crawford County",53300,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,4800,"Crawford County","Ohio",0]
["OH","3904399999",39,43,"NCNTY39043N39043","Erie County, OH","Erie County",66000,23050,26350,29650,32900,35550,38200,40800,43450,13850,16240,20420,24600,28780,32960,37140,41320,36850,42100,47350,52600,56850,61050,65250,69450,9999,"Erie County","Ohio",0]
["OH","3904999999",39,49,"METRO18140M18140","Columbus, OH HUD Metro FMR Area","Franklin County",74500,26050,29800,33500,37200,40200,43200,46150,49150,15650,17850,20420,24600,28780,32960,37140,41320,41650,47600,53550,59500,64300,69050,73800,78550,1840,"Franklin County","Ohio",1]
["OH","3905399999",39,53,"NCNTY39053N39053","Gallia County, OH","Gallia County",48900,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Gallia County","Ohio",0]
["OH","3905999999",39,59,"NCNTY39059N39059","Guernsey County, OH","Guernsey County",52800,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Guernsey County","Ohio",0]
["OH","3907199999",39,71,"NCNTY39071N39071","Highland County, OH","Highland County",48500,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Highland County","Ohio",0]
["OH","3907399999",39,73,"METRO18140N39073","Hocking County, OH HUD Metro FMR Area","Hocking County",54800,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Hocking County","Ohio",1]
["OH","3908199999",39,81,"METRO48260M48260","Weirton-Steubenville, WV-OH MSA","Jefferson County",53800,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,8080,"Jefferson County","Ohio",1]
["OH","3908999999",39,89,"METRO18140M18140","Columbus, OH HUD Metro FMR Area","Licking County",74500,26050,29800,33500,37200,40200,43200,46150,49150,15650,17850,20420,24600,28780,32960,37140,41320,41650,47600,53550,59500,64300,69050,73800,78550,1840,"Licking County","Ohio",1]
["OH","3909999999",39,99,"METRO49660M49660","Youngstown-Warren-Boardman, OH HUD Metro FMR Area","Mahoning County",54600,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9320,"Mahoning County","Ohio",1]
["OH","3910599999",39,105,"NCNTY39105N39105","Meigs County, OH","Meigs County",47600,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Meigs County","Ohio",0]
["OH","3910999999",39,109,"METRO19380M19380","Dayton, OH MSA","Miami County",63600,22300,25450,28650,31800,34350,36900,39450,42000,13400,16240,20420,24600,28780,32960,37140,41320,35650,40750,45850,50900,55000,59050,63150,67200,2000,"Miami County","Ohio",1]
["OH","3911599999",39,115,"NCNTY39115N39115","Morgan County, OH","Morgan County",48800,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Morgan County","Ohio",0]
["OH","3912799999",39,127,"METRO18140N39127","Perry County, OH HUD Metro FMR Area","Perry County",50000,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Perry County","Ohio",1]
["OH","3912999999",39,129,"METRO18140M18140","Columbus, OH HUD Metro FMR Area","Pickaway County",74500,26050,29800,33500,37200,40200,43200,46150,49150,15650,17850,20420,24600,28780,32960,37140,41320,41650,47600,53550,59500,64300,69050,73800,78550,1840,"Pickaway County","Ohio",1]
["OH","3913799999",39,137,"NCNTY39137N39137","Putnam County, OH","Putnam County",74300,26050,29750,33450,37150,40150,43100,46100,49050,15650,17850,20420,24600,28780,32960,37140,41320,41650,47600,53550,59450,64250,69000,73750,78500,9999,"Putnam County","Ohio",0]
["OH","3914599999",39,145,"NCNTY39145N39145","Scioto County, OH","Scioto County",55600,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9999,"Scioto County","Ohio",0]
["OH","3915599999",39,155,"METRO49660M49660","Youngstown-Warren-Boardman, OH HUD Metro FMR Area","Trumbull County",54600,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,9320,"Trumbull County","Ohio",1]
["OH","3916199999",39,161,"NCNTY39161N39161","Van Wert County, OH","Van Wert County",60400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Van Wert County","Ohio",0]
["OH","3916599999",39,165,"METRO17140M17140","Cincinnati, OH-KY-IN  HUD Metro FMR Area","Warren County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,1640,"Warren County","Ohio",1]
["OH","3917599999",39,175,"NCNTY39175N39175","Wyandot County, OH","Wyandot County",61200,21450,24500,27550,30600,33050,35500,37950,40400,12850,16240,20420,24600,28780,32960,37140,40400,34300,39200,44100,48950,52900,56800,60700,64650,9999,"Wyandot County","Ohio",0]
["OK","4000399999",40,3,"NCNTY40003N40003","Alfalfa County, OK","Alfalfa County",61800,21650,24750,27850,30900,33400,35850,38350,40800,13000,16240,20420,24600,28780,32960,37140,40800,34650,39600,44550,49450,53450,57400,61350,65300,9999,"Alfalfa County","Oklahoma",0]
["OK","4000999999",40,9,"NCNTY40009N40009","Beckham County, OK","Beckham County",66600,23350,26650,30000,33300,36000,38650,41300,44000,14000,16240,20420,24600,28780,32960,37140,41320,37350,42650,48000,53300,57600,61850,66100,70400,9999,"Beckham County","Oklahoma",0]
["OK","4001999999",40,19,"NCNTY40019N40019","Carter County, OK","Carter County",57600,20150,23000,25900,28750,31050,33350,35650,37950,12100,16240,20420,24600,28780,32960,35650,37950,32200,36800,41400,46000,49700,53400,57050,60750,9999,"Carter County","Oklahoma",0]
["OK","4002799999",40,27,"METRO36420M36420","Oklahoma City, OK HUD Metro FMR Area","Cleveland County",67300,23600,26950,30300,33650,36350,39050,41750,44450,14150,16240,20420,24600,28780,32960,37140,41320,37700,43100,48500,53850,58200,62500,66800,71100,5880,"Cleveland County","Oklahoma",1]
["OK","4003599999",40,35,"NCNTY40035N40035","Craig County, OK","Craig County",51200,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Craig County","Oklahoma",0]
["OK","4003799999",40,37,"METRO46140M46140","Tulsa, OK HUD Metro FMR Area","Creek County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,8560,"Creek County","Oklahoma",1]
["OK","4004999999",40,49,"NCNTY40049N40049","Garvin County, OK","Garvin County",51900,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Garvin County","Oklahoma",0]
["OK","4005599999",40,55,"NCNTY40055N40055","Greer County, OK","Greer County",52300,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Greer County","Oklahoma",0]
["OK","4005999999",40,59,"NCNTY40059N40059","Harper County, OK","Harper County",60000,19900,22750,25600,28400,30700,32950,35250,37500,12060,16240,20420,24600,28780,32950,35250,37500,31850,36400,40950,45450,49100,52750,56400,60000,9999,"Harper County","Oklahoma",0]
["OK","4006599999",40,65,"NCNTY40065N40065","Jackson County, OK","Jackson County",52700,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Jackson County","Oklahoma",0]
["OK","4007599999",40,75,"NCNTY40075N40075","Kiowa County, OK","Kiowa County",48400,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Kiowa County","Oklahoma",0]
["OK","4008399999",40,83,"METRO36420M36420","Oklahoma City, OK HUD Metro FMR Area","Logan County",67300,23600,26950,30300,33650,36350,39050,41750,44450,14150,16240,20420,24600,28780,32960,37140,41320,37700,43100,48500,53850,58200,62500,66800,71100,5880,"Logan County","Oklahoma",1]
["OK","4009199999",40,91,"NCNTY40091N40091","McIntosh County, OK","McIntosh County",47600,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"McIntosh County","Oklahoma",0]
["OK","4009399999",40,93,"NCNTY40093N40093","Major County, OK","Major County",61400,21500,24600,27650,30700,33200,35650,38100,40550,12900,16240,20420,24600,28780,32960,37140,40550,34400,39300,44200,49100,53050,57000,60900,64850,9999,"Major County","Oklahoma",0]
["OK","4010599999",40,105,"NCNTY40105N40105","Nowata County, OK","Nowata County",50200,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Nowata County","Oklahoma",0]
["OK","4011199999",40,111,"METRO46140N40111","Okmulgee County, OK HUD Metro FMR Area","Okmulgee County",52500,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Okmulgee County","Oklahoma",1]
["OK","4011599999",40,115,"NCNTY40115N40115","Ottawa County, OK","Ottawa County",45700,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Ottawa County","Oklahoma",0]
["OK","4012199999",40,121,"NCNTY40121N40121","Pittsburg County, OK","Pittsburg County",53500,18900,21600,24300,26950,29150,31300,33450,35600,12060,16240,20420,24600,28780,31300,33450,35600,30200,34500,38800,43100,46550,50000,53450,56900,9999,"Pittsburg County","Oklahoma",0]
["OK","4013199999",40,131,"METRO46140M46140","Tulsa, OK HUD Metro FMR Area","Rogers County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,8560,"Rogers County","Oklahoma",1]
["OK","4013999999",40,139,"NCNTY40139N40139","Texas County, OK","Texas County",58700,20550,23500,26450,29350,31700,34050,36400,38750,12350,16240,20420,24600,28780,32960,36400,38750,32900,37600,42300,46950,50750,54500,58250,62000,9999,"Texas County","Oklahoma",0]
["OK","4014799999",40,147,"NCNTY40147N40147","Washington County, OK","Washington County",60500,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9999,"Washington County","Oklahoma",0]
["OK","4014999999",40,149,"NCNTY40149N40149","Washita County, OK","Washita County",57200,20050,22900,25750,28600,30900,33200,35500,37800,12060,16240,20420,24600,28780,32960,35500,37800,32050,36600,41200,45750,49450,53100,56750,60400,9999,"Washita County","Oklahoma",0]
["OR","4100599999",41,5,"METRO38900M38900","Portland-Vancouver-Hillsboro, OR-WA MSA","Clackamas County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,6440,"Clackamas County","Oregon",1]
["OR","4101199999",41,11,"NCNTY41011N41011","Coos County, OR","Coos County",50400,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Coos County","Oregon",0]
["OR","4102399999",41,23,"NCNTY41023N41023","Grant County, OR","Grant County",51000,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Grant County","Oregon",0]
["OR","4102799999",41,27,"NCNTY41027N41027","Hood River County, OR","Hood River County",65800,23050,26350,29650,32900,35550,38200,40800,43450,13850,16240,20420,24600,28780,32960,37140,41320,36900,42150,47400,52650,56900,61100,65300,69500,9999,"Hood River County","Oregon",0]
["OR","4103399999",41,33,"METRO24420M24420","Grants Pass, OR MSA","Josephine County",46500,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Josephine County","Oregon",1]
["OR","4104199999",41,41,"NCNTY41041N41041","Lincoln County, OR","Lincoln County",53700,18800,21500,24200,26850,29000,31150,33300,35450,12060,16240,20420,24600,28780,31150,33300,35450,30100,34400,38700,42950,46400,49850,53300,56700,9999,"Lincoln County","Oregon",0]
["OR","4105199999",41,51,"METRO38900M38900","Portland-Vancouver-Hillsboro, OR-WA MSA","Multnomah County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,6440,"Multnomah County","Oregon",1]
["OR","4105799999",41,57,"NCNTY41057N41057","Tillamook County, OR","Tillamook County",51700,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Tillamook County","Oregon",0]
["OR","4106199999",41,61,"NCNTY41061N41061","Union County, OR","Union County",53300,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Union County","Oregon",0]
["OR","4106799999",41,67,"METRO38900M38900","Portland-Vancouver-Hillsboro, OR-WA MSA","Washington County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,6440,"Washington County","Oregon",1]
["PA","4200799999",42,7,"METRO38300M38300","Pittsburgh, PA HUD Metro FMR Area","Beaver County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,6280,"Beaver County","Pennsylvania",1]
["PA","4201199999",42,11,"METRO39740M39740","Reading, PA MSA","Berks County",68900,24150,27600,31050,34450,37250,40000,42750,45500,14500,16550,20420,24600,28780,32960,37140,41320,38600,44100,49600,55100,59550,63950,68350,72750,6680,"Berks County","Pennsylvania",1]
["PA","4201799999",42,17,"METRO37980M37980","Philadelphia-Camden-Wilmington, PA-NJ-DE-MD MSA","Bucks County",83200,29150,33300,37450,41600,44950,48300,51600,54950,17500,20000,22500,24950,28780,32960,37140,41320,46600,53250,59900,66550,71900,77200,82550,87850,6160,"Bucks County","Pennsylvania",1]
["PA","4202599999",42,25,"METRO10900M10900","Allentown-Bethlehem-Easton, PA HUD Metro FMR Area","Carbon County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,240,"Carbon County","Pennsylvania",1]
["PA","4203599999",42,35,"NCNTY42035N42035","Clinton County, PA","Clinton County",59300,20800,23750,26700,29650,32050,34400,36800,39150,12500,16240,20420,24600,28780,32960,36800,39150,33250,38000,42750,47450,51250,55050,58850,62650,9999,"Clinton County","Pennsylvania",0]
["PA","4204199999",42,41,"METRO25420M25420","Harrisburg-Carlisle, PA MSA","Cumberland County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,3240,"Cumberland County","Pennsylvania",1]
["PA","4204599999",42,45,"METRO37980M37980","Philadelphia-Camden-Wilmington, PA-NJ-DE-MD MSA","Delaware County",83200,29150,33300,37450,41600,44950,48300,51600,54950,17500,20000,22500,24950,28780,32960,37140,41320,46600,53250,59900,66550,71900,77200,82550,87850,6160,"Delaware County","Pennsylvania",1]
["PA","4205199999",42,51,"METRO38300M38300","Pittsburgh, PA HUD Metro FMR Area","Fayette County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,6280,"Fayette County","Pennsylvania",1]
["PA","4206399999",42,63,"NCNTY42063N42063","Indiana County, PA","Indiana County",56900,20150,23000,25900,28750,31050,33350,35650,37950,12100,16240,20420,24600,28780,32960,35650,37950,32200,36800,41400,46000,49700,53400,57050,60750,9999,"Indiana County","Pennsylvania",0]
["PA","4206799999",42,67,"NCNTY42067N42067","Juniata County, PA","Juniata County",57900,20300,23200,26100,28950,31300,33600,35900,38250,12150,16240,20420,24600,28780,32960,35900,38250,32450,37050,41700,46300,50050,53750,57450,61150,9999,"Juniata County","Pennsylvania",0]
["PA","4207399999",42,73,"NCNTY42073N42073","Lawrence County, PA","Lawrence County",59900,21000,24000,27000,29950,32350,34750,37150,39550,12600,16240,20420,24600,28780,32960,37140,39550,33550,38350,43150,47900,51750,55600,59400,63250,9999,"Lawrence County","Pennsylvania",0]
["PA","4208199999",42,81,"METRO48700M48700","Williamsport, PA MSA","Lycoming County",60500,21200,24200,27250,30250,32700,35100,37550,39950,12750,16240,20420,24600,28780,32960,37140,39950,33900,38750,43600,48400,52300,56150,60050,63900,9140,"Lycoming County","Pennsylvania",1]
["PA","4209199999",42,91,"METRO37980M37980","Philadelphia-Camden-Wilmington, PA-NJ-DE-MD MSA","Montgomery County",83200,29150,33300,37450,41600,44950,48300,51600,54950,17500,20000,22500,24950,28780,32960,37140,41320,46600,53250,59900,66550,71900,77200,82550,87850,6160,"Montgomery County","Pennsylvania",1]
["PA","4209399999",42,93,"METRO14100N42093","Montour County, PA HUD Metro FMR Area","Montour County",66800,23400,26750,30100,33400,36100,38750,41450,44100,14050,16240,20420,24600,28780,32960,37140,41320,37450,42800,48150,53450,57750,62050,66300,70600,9999,"Montour County","Pennsylvania",1]
["PA","4210199999",42,101,"METRO37980M37980","Philadelphia-Camden-Wilmington, PA-NJ-DE-MD MSA","Philadelphia County",83200,29150,33300,37450,41600,44950,48300,51600,54950,17500,20000,22500,24950,28780,32960,37140,41320,46600,53250,59900,66550,71900,77200,82550,87850,6160,"Philadelphia County","Pennsylvania",1]
["PA","4211199999",42,111,"NCNTY42111N42111","Somerset County, PA","Somerset County",57700,20200,23100,26000,28850,31200,33500,35800,38100,12150,16240,20420,24600,28780,32960,35800,38100,32350,36950,41550,46150,49850,53550,57250,60950,3680,"Somerset County","Pennsylvania",0]
["PA","4211599999",42,115,"NCNTY42115N42115","Susquehanna County, PA","Susquehanna County",62000,21700,24800,27900,31000,33500,36000,38450,40950,13050,16240,20420,24600,28780,32960,37140,40950,34750,39700,44650,49600,53600,57550,61550,65500,9999,"Susquehanna County","Pennsylvania",0]
["PA","4212199999",42,121,"NCNTY42121N42121","Venango County, PA","Venango County",55800,20150,23000,25900,28750,31050,33350,35650,37950,12100,16240,20420,24600,28780,32960,35650,37950,32200,36800,41400,46000,49700,53400,57050,60750,9999,"Venango County","Pennsylvania",0]
["PA","4213199999",42,131,"METRO42540M42540","Scranton--Wilkes-Barre, PA MSA","Wyoming County",59500,20850,23800,26800,29750,32150,34550,36900,39300,12500,16240,20420,24600,28780,32960,36900,39300,33350,38100,42850,47600,51450,55250,59050,62850,7560,"Wyoming County","Pennsylvania",1]
["RI","4400173760",44,1,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Bristol County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"Warren town","Rhode Island",1]
["RI","4400377720",44,3,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Kent County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"West Greenwich town","Rhode Island",1]
["RI","4400378440",44,3,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Kent County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"West Warwick town","Rhode Island",1]
["RI","4400549960",44,5,"METRO39300N44005","Newport-Middleton-Portsmouth, RI HUD Metro FMR Area","Newport County",93700,32800,37500,42200,46850,50600,54350,58100,61850,19700,22500,25300,28100,30350,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Newport city","Rhode Island",1]
["RI","4400719180",44,7,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Providence County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"Cranston city","Rhode Island",1]
["RI","4400722960",44,7,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Providence County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"East Providence city","Rhode Island",1]
["RI","4400737720",44,7,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Providence County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"Johnston town","Rhode Island",1]
["RI","4400759000",44,7,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Providence County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"Providence city","Rhode Island",1]
["RI","4400914500",44,9,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Washington County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"Charlestown town","Rhode Island",1]
["RI","4400950500",44,9,"METRO39300MM5520","Westerly-Hopkinton-New Shoreham, RI HUD Metro FMR Area","Washington County",80300,28150,32150,36150,40150,43400,46600,49800,53000,16900,19300,21700,24600,28780,32960,37140,41320,45000,51400,57850,64250,69400,74550,79700,84850,9999,"New Shoreham town","Rhode Island",1]
["RI","4400951580",44,9,"METRO39300M39300","Providence-Fall River, RI-MA HUD Metro FMR Area","Washington County",72100,25250,28850,32450,36050,38950,41850,44750,47600,15200,17350,20420,24600,28780,32960,37140,41320,40400,46200,51950,57700,62350,66950,71550,76200,6480,"North Kingstown town","Rhode Island",1]
["SC","4500199999",45,1,"NCNTY45001N45001","Abbeville County, SC","Abbeville County",47100,16500,18850,21200,23550,25450,27350,29250,31100,12060,16240,20420,23550,25450,27350,29250,31100,26400,30200,33950,37700,40750,43750,46750,49800,9999,"Abbeville County","South Carolina",0]
["SC","4501199999",45,11,"NCNTY45011N45011","Barnwell County, SC","Barnwell County",44200,16100,18400,20700,22950,24800,26650,28500,30300,12060,16240,20420,22950,24800,26650,28500,30300,25700,29400,33050,36700,39650,42600,45550,48450,9999,"Barnwell County","South Carolina",0]
["SC","4501599999",45,15,"METRO16700M16700","Charleston-North Charleston, SC MSA","Berkeley County",68800,24100,27550,31000,34400,37200,39950,42700,45450,14500,16550,20420,24600,28780,32960,37140,41320,38550,44050,49550,55050,59500,63900,68300,72700,1440,"Berkeley County","South Carolina",1]
["SC","4502199999",45,21,"NCNTY45021N45021","Cherokee County, SC","Cherokee County",46500,16300,18600,20950,23250,25150,27000,28850,30700,12060,16240,20420,23250,25150,27000,28850,30700,26050,29800,33500,37200,40200,43200,46150,49150,3160,"Cherokee County","South Carolina",0]
["SC","4503199999",45,31,"METRO22500N45031","Darlington County, SC HUD Metro FMR Area","Darlington County",47200,16550,18900,21250,23600,25500,27400,29300,31200,12060,16240,20420,23600,25500,27400,29300,31200,26450,30200,34000,37750,40800,43800,46850,49850,9999,"Darlington County","South Carolina",1]
["SC","4503999999",45,39,"METRO17900M17900","Columbia, SC HUD Metro FMR Area","Fairfield County",67000,23450,26800,30150,33500,36200,38900,41550,44250,14100,16240,20420,24600,28780,32960,37140,41320,37550,42900,48250,53600,57900,62200,66500,70800,9999,"Fairfield County","South Carolina",1]
["SC","4504999999",45,49,"NCNTY45049N45049","Hampton County, SC","Hampton County",44300,16100,18400,20700,22950,24800,26650,28500,30300,12060,16240,20420,22950,24800,26650,28500,30300,25700,29400,33050,36700,39650,42600,45550,48450,9999,"Hampton County","South Carolina",0]
["SC","4505599999",45,55,"METRO17900N45055","Kershaw County, SC HUD Metro FMR Area","Kershaw County",53800,18850,21550,24250,26900,29100,31250,33400,35550,12060,16240,20420,24600,28780,31250,33400,35550,30150,34450,38750,43050,46500,49950,53400,56850,9999,"Kershaw County","South Carolina",1]
["SC","4505999999",45,59,"METRO24860N45059","Laurens County, SC HUD Metro FMR Area","Laurens County",46100,16150,18450,20750,23050,24900,26750,28600,30450,12060,16240,20420,23050,24900,26750,28600,30450,25850,29550,33250,36900,39900,42850,45800,48750,9999,"Laurens County","South Carolina",1]
["SC","4506599999",45,65,"NCNTY45065N45065","McCormick County, SC","McCormick County",48300,16950,19350,21750,24150,26100,28050,29950,31900,12060,16240,20420,24150,26100,28050,29950,31900,27100,30950,34800,38650,41750,44850,47950,51050,9999,"McCormick County","South Carolina",0]
["SC","4507799999",45,77,"METRO24860M24860","Greenville-Mauldin-Easley, SC HUD Metro FMR Area","Pickens County",62100,21750,24850,27950,31050,33550,36050,38550,41000,13100,16240,20420,24600,28780,32960,37140,41000,34800,39800,44750,49700,53700,57700,61650,65650,3160,"Pickens County","South Carolina",1]
["SC","4508199999",45,81,"METRO17900M17900","Columbia, SC HUD Metro FMR Area","Saluda County",67000,23450,26800,30150,33500,36200,38900,41550,44250,14100,16240,20420,24600,28780,32960,37140,41320,37550,42900,48250,53600,57900,62200,66500,70800,9999,"Saluda County","South Carolina",1]
["SC","4508799999",45,87,"METRO43900N45087","Union County, SC HUD Metro FMR Area","Union County",46300,16250,18550,20850,23150,25050,26900,28750,30600,12060,16240,20420,23150,25050,26900,28750,30600,25950,29650,33350,37050,40050,43000,45950,48950,9999,"Union County","South Carolina",1]
["SD","4600799999",46,7,"NCNTY46007N46007","Bennett County, SD","Bennett County",42000,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,9999,"Bennett County","South Dakota",0]
["SD","4601599999",46,15,"NCNTY46015N46015","Brule County, SD","Brule County",57800,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,9999,"Brule County","South Dakota",0]
["SD","4602199999",46,21,"NCNTY46021N46021","Campbell County, SD","Campbell County",63500,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,9999,"Campbell County","South Dakota",0]
["SD","4602599999",46,25,"NCNTY46025N46025","Clark County, SD","Clark County",69000,24150,27600,31050,34500,37300,40050,42800,45550,14500,16600,20420,24600,28780,32960,37140,41320,38650,44200,49700,55200,59650,64050,68450,72900,9999,"Clark County","South Dakota",0]
["SD","4603199999",46,31,"NCNTY46031N46031","Corson County, SD","Corson County",37800,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,9999,"Corson County","South Dakota",0]
["SD","4604399999",46,43,"NCNTY46043N46043","Douglas County, SD","Douglas County",60800,22550,25750,28950,32150,34750,37300,39900,42450,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51450,55600,59700,63800,67950,9999,"Douglas County","South Dakota",0]
["SD","4604799999",46,47,"NCNTY46047N46047","Fall River County, SD","Fall River County",64500,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Fall River County","South Dakota",0]
["SD","4605399999",46,53,"NCNTY46053N46053","Gregory County, SD","Gregory County",46100,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,9999,"Gregory County","South Dakota",0]
["SD","4606399999",46,63,"NCNTY46063N46063","Harding County, SD","Harding County",59800,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,9999,"Harding County","South Dakota",0]
["SD","4607199999",46,71,"NCNTY46071N46071","Jackson County, SD","Jackson County",50200,22050,25200,28350,31500,34050,36550,39100,41600,13250,16240,20420,24600,28780,32960,37140,41320,35250,40300,45350,50350,54400,58450,62450,66500,9999,"Jackson County","South Dakota",0]
["SD","4607799999",46,77,"NCNTY46077N46077","Kingsbury County, SD","Kingsbury County",66900,23450,26800,30150,33450,36150,38850,41500,44200,14050,16240,20420,24600,28780,32960,37140,41320,37450,42800,48150,53500,57800,62100,66350,70650,9999,"Kingsbury County","South Dakota",0]
["SD","4608199999",46,81,"NCNTY46081N46081","Lawrence County, SD","Lawrence County",69000,24150,27600,31050,34500,37300,40050,42800,45550,14500,16600,20420,24600,28780,32960,37140,41320,38650,44200,49700,55200,59650,64050,68450,72900,9999,"Lawrence County","South Dakota",0]
["SD","4608799999",46,87,"METRO43620M43620","Sioux Falls, SD MSA","McCook County",76800,26900,30750,34600,38400,41500,44550,47650,50700,16150,18450,20750,24600,28780,32960,37140,41320,43050,49200,55350,61450,66400,71300,76200,81150,9999,"McCook County","South Dakota",1]
["SD","4609999999",46,99,"METRO43620M43620","Sioux Falls, SD MSA","Minnehaha County",76800,26900,30750,34600,38400,41500,44550,47650,50700,16150,18450,20750,24600,28780,32960,37140,41320,43050,49200,55350,61450,66400,71300,76200,81150,7760,"Minnehaha County","South Dakota",1]
["SD","4610399999",46,103,"METRO39660M39660","Rapid City, SD HUD Metro FMR Area","Pennington County",63600,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,6660,"Pennington County","South Dakota",1]
["SD","4610999999",46,109,"NCNTY46109N46109","Roberts County, SD","Roberts County",59200,22200,25350,28500,31650,34200,36750,39250,41800,13300,16240,20420,24600,28780,32960,37140,41320,35500,40550,45600,50650,54750,58800,62850,66900,9999,"Roberts County","South Dakota",0]
["SD","4611999999",46,119,"NCNTY46119N46119","Sully County, SD","Sully County",80700,26650,30450,34250,38050,41100,44150,47200,50250,16000,18300,20600,24600,28780,32960,37140,41320,42650,48750,54850,60900,65800,70650,75550,80400,9999,"Sully County","South Dakota",0]
["SD","4612799999",46,127,"METRO43580M43580","Sioux City, IA-NE-SD HUD Metro FMR Area","Union County",62300,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,9999,"Union County","South Dakota",1]
["SD","4612999999",46,129,"NCNTY46129N46129","Walworth County, SD","Walworth County",63600,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Walworth County","South Dakota",0]
["TN","4700399999",47,3,"NCNTY47003N47003","Bedford County, TN","Bedford County",49200,17250,19700,22150,24600,26600,28550,30550,32500,12060,16240,20420,24600,26600,28550,30550,32500,27550,31500,35450,39350,42500,45650,48800,51950,9999,"Bedford County","Tennessee",0]
["TN","4701399999",47,13,"METRO28940N47013","Campbell County, TN HUD Metro FMR Area","Campbell County",41100,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Campbell County","Tennessee",1]
["TN","4701999999",47,19,"METRO27740M27740","Johnson City, TN MSA","Carter County",51800,18150,20750,23350,25900,28000,30050,32150,34200,12060,16240,20420,24600,28000,30050,32150,34200,29050,33200,37350,41450,44800,48100,51400,54750,3660,"Carter County","Tennessee",1]
["TN","4702399999",47,23,"METRO27180M27180","Jackson, TN HUD Metro FMR Area","Chester County",53400,18700,21400,24050,26700,28850,31000,33150,35250,12060,16240,20420,24600,28780,31000,33150,35250,29900,34200,38450,42700,46150,49550,52950,56400,3580,"Chester County","Tennessee",1]
["TN","4703399999",47,33,"METRO27180N47033","Crockett County, TN HUD Metro FMR Area","Crockett County",46600,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Crockett County","Tennessee",1]
["TN","4704199999",47,41,"NCNTY47041N47041","DeKalb County, TN","DeKalb County",46600,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"DeKalb County","Tennessee",0]
["TN","4704999999",47,49,"NCNTY47049N47049","Fentress County, TN","Fentress County",38400,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Fentress County","Tennessee",0]
["TN","4705199999",47,51,"NCNTY47051N47051","Franklin County, TN","Franklin County",51900,18200,20800,23400,25950,28050,30150,32200,34300,12060,16240,20420,24600,28050,30150,32200,34300,29050,33200,37350,41500,44850,48150,51500,54800,9999,"Franklin County","Tennessee",0]
["TN","4705999999",47,59,"NCNTY47059N47059","Greene County, TN","Greene County",46400,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Greene County","Tennessee",0]
["TN","4706999999",47,69,"NCNTY47069N47069","Hardeman County, TN","Hardeman County",41600,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Hardeman County","Tennessee",0]
["TN","4707599999",47,75,"NCNTY47075N47075","Haywood County, TN","Haywood County",44000,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Haywood County","Tennessee",0]
["TN","4707999999",47,79,"NCNTY47079N47079","Henry County, TN","Henry County",49600,17400,19850,22350,24800,26800,28800,30800,32750,12060,16240,20420,24600,26800,28800,30800,32750,27800,31800,35750,39700,42900,46100,49250,52450,9999,"Henry County","Tennessee",0]
["TN","4708999999",47,89,"METRO34100M34100","Morristown, TN MSA","Jefferson County",49200,17250,19700,22150,24600,26600,28550,30550,32500,12060,16240,20420,24600,26600,28550,30550,32500,27550,31500,35450,39350,42500,45650,48800,51950,9999,"Jefferson County","Tennessee",1]
["TN","4709799999",47,97,"NCNTY47097N47097","Lauderdale County, TN","Lauderdale County",40000,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Lauderdale County","Tennessee",0]
["TN","4710599999",47,105,"METRO28940M28940","Knoxville, TN HUD Metro FMR Area","Loudon County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,3840,"Loudon County","Tennessee",1]
["TN","4710799999",47,107,"NCNTY47107N47107","McMinn County, TN","McMinn County",51600,18100,20650,23250,25800,27900,29950,32000,34100,12060,16240,20420,24600,27900,29950,32000,34100,28950,33050,37200,41300,44650,47950,51250,54550,9999,"McMinn County","Tennessee",0]
["TN","4711599999",47,115,"METRO16860M16860","Chattanooga, TN-GA MSA","Marion County",59500,20850,23800,26800,29750,32150,34550,36900,39300,12500,16240,20420,24600,28780,32960,36900,39300,33350,38100,42850,47600,51450,55250,59050,62850,1560,"Marion County","Tennessee",1]
["TN","4712599999",47,125,"METRO17300M17300","Clarksville, TN-KY MSA","Montgomery County",55800,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,1660,"Montgomery County","Tennessee",1]
["TN","4713199999",47,131,"NCNTY47131N47131","Obion County, TN","Obion County",48700,17050,19500,21950,24350,26300,28250,30200,32150,12060,16240,20420,24350,26300,28250,30200,32150,27300,31200,35100,38950,42100,45200,48300,51450,9999,"Obion County","Tennessee",0]
["TN","4713599999",47,135,"NCNTY47135N47135","Perry County, TN","Perry County",43100,16800,19200,21600,23950,25900,27800,29700,31650,12060,16240,20420,23950,25900,27800,29700,31650,26850,30650,34500,38300,41400,44450,47500,50600,9999,"Perry County","Tennessee",0]
["TN","4714599999",47,145,"METRO28940N47145","Roane County, TN HUD Metro FMR Area","Roane County",54900,19250,22000,24750,27450,29650,31850,34050,36250,12060,16240,20420,24600,28780,31850,34050,36250,30750,35150,39550,43900,47450,50950,54450,57950,9999,"Roane County","Tennessee",1]
["TN","4715599999",47,155,"NCNTY47155N47155","Sevier County, TN","Sevier County",52600,18450,21050,23700,26300,28450,30550,32650,34750,12060,16240,20420,24600,28450,30550,32650,34750,29500,33700,37900,42100,45500,48850,52250,55600,3840,"Sevier County","Tennessee",0]
["TN","4716399999",47,163,"METRO28700M28700","Kingsport-Bristol-Bristol, TN-VA MSA","Sullivan County",54500,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,3660,"Sullivan County","Tennessee",1]
["TN","4716599999",47,165,"METRO34980M34980","Nashville-Davidson--Murfreesboro--Franklin, TN HUD Metro FMR Area","Sumner County",68700,24050,27500,30950,34350,37100,39850,42600,45350,14450,16500,20420,24600,28780,32960,37140,41320,38500,44000,49500,54950,59350,63750,68150,72550,5360,"Sumner County","Tennessee",1]
["TN","4717399999",47,173,"METRO28940M28940","Knoxville, TN HUD Metro FMR Area","Union County",63900,22400,25600,28800,31950,34550,37100,39650,42200,13450,16240,20420,24600,28780,32960,37140,41320,35800,40900,46000,51100,55200,59300,63400,67500,3840,"Union County","Tennessee",1]
["TN","4717999999",47,179,"METRO27740M27740","Johnson City, TN MSA","Washington County",51800,18150,20750,23350,25900,28000,30050,32150,34200,12060,16240,20420,24600,28000,30050,32150,34200,29050,33200,37350,41450,44800,48100,51400,54750,3660,"Washington County","Tennessee",1]
["TX","4800199999",48,1,"NCNTY48001N48001","Anderson County, TX","Anderson County",56000,19600,22400,25200,28000,30250,32500,34750,37000,12060,16240,20420,24600,28780,32500,34750,37000,31400,35850,40350,44800,48400,52000,55600,59150,9999,"Anderson County","Texas",0]
["TX","4800599999",48,5,"NCNTY48005N48005","Angelina County, TX","Angelina County",48800,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Angelina County","Texas",0]
["TX","4801199999",48,11,"METRO11100M11100","Amarillo, TX HUD Metro FMR Area","Armstrong County",65300,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Armstrong County","Texas",1]
["TX","4802199999",48,21,"METRO12420M12420","Austin-Round Rock, TX MSA","Bastrop County",81400,28500,32600,36650,40700,44000,47250,50500,53750,17100,19550,22000,24600,28780,32960,37140,41320,45600,52100,58600,65100,70350,75550,80750,85950,640,"Bastrop County","Texas",1]
["TX","4802999999",48,29,"METRO41700M41700","San Antonio-New Braunfels, TX HUD Metro FMR Area","Bexar County",63500,22250,25400,28600,31750,34300,36850,39400,41950,13350,16240,20420,24600,28780,32960,37140,41320,35600,40650,45750,50800,54900,58950,63000,67100,7240,"Bexar County","Texas",1]
["TX","4803199999",48,31,"NCNTY48031N48031","Blanco County, TX","Blanco County",75800,26400,30150,33900,37650,40700,43700,46700,49700,15850,18100,20420,24600,28780,32960,37140,41320,42150,48200,54200,60200,65050,69850,74650,79500,9999,"Blanco County","Texas",0]
["TX","4803999999",48,39,"METRO26420MM1145","Brazoria County, TX HUD Metro FMR Area","Brazoria County",85600,30000,34250,38550,42800,46250,49650,53100,56500,18000,20600,23150,25700,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,1145,"Brazoria County","Texas",1]
["TX","4804799999",48,47,"NCNTY48047N48047","Brooks County, TX","Brooks County",28200,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Brooks County","Texas",0]
["TX","4805799999",48,57,"NCNTY48057N48057","Calhoun County, TX","Calhoun County",59300,20800,23750,26700,29650,32050,34400,36800,39150,12500,16240,20420,24600,28780,32960,36800,39150,33250,38000,42750,47450,51250,55050,58850,62650,9999,"Calhoun County","Texas",0]
["TX","4806199999",48,61,"METRO15180M15180","Brownsville-Harlingen, TX MSA","Cameron County",37900,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,1240,"Cameron County","Texas",1]
["TX","4806799999",48,67,"NCNTY48067N48067","Cass County, TX","Cass County",48400,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Cass County","Texas",0]
["TX","4807799999",48,77,"METRO48660M48660","Wichita Falls, TX MSA","Clay County",58700,20550,23500,26450,29350,31700,34050,36400,38750,12350,16240,20420,24600,28780,32960,36400,38750,32900,37600,42300,46950,50750,54500,58250,62000,9999,"Clay County","Texas",1]
["TX","4808599999",48,85,"METRO19100M19100","Dallas, TX HUD Metro FMR Area","Collin County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,1920,"Collin County","Texas",1]
["TX","4808799999",48,87,"NCNTY48087N48087","Collingsworth County, TX","Collingsworth County",51500,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Collingsworth County","Texas",0]
["TX","4809599999",48,95,"NCNTY48095N48095","Concho County, TX","Concho County",60300,23500,26850,30200,33550,36250,38950,41650,44300,14150,16240,20420,24600,28780,32960,37140,41320,37600,43000,48350,53700,58000,62300,66600,70900,9999,"Concho County","Texas",0]
["TX","4810399999",48,103,"NCNTY48103N48103","Crane County, TX","Crane County",68500,23100,26400,29700,32950,35600,38250,40900,43500,13850,16240,20420,24600,28780,32960,37140,41320,36900,42150,47400,52650,56900,61100,65300,69500,9999,"Crane County","Texas",0]
["TX","4811399999",48,113,"METRO19100M19100","Dallas, TX HUD Metro FMR Area","Dallas County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,1920,"Dallas County","Texas",1]
["TX","4811599999",48,115,"NCNTY48115N48115","Dawson County, TX","Dawson County",52300,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Dawson County","Texas",0]
["TX","4812799999",48,127,"NCNTY48127N48127","Dimmit County, TX","Dimmit County",47400,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Dimmit County","Texas",0]
["TX","4813399999",48,133,"NCNTY48133N48133","Eastland County, TX","Eastland County",44100,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Eastland County","Texas",0]
["TX","4814199999",48,141,"METRO21340M21340","El Paso, TX HUD Metro FMR Area","El Paso County",45300,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,2320,"El Paso County","Texas",1]
["TX","4814399999",48,143,"NCNTY48143N48143","Erath County, TX","Erath County",53300,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Erath County","Texas",0]
["TX","4815199999",48,151,"NCNTY48151N48151","Fisher County, TX","Fisher County",59700,20900,23900,26900,29850,32250,34650,37050,39450,12550,16240,20420,24600,28780,32960,37050,39450,33450,38200,43000,47750,51600,55400,59250,63050,9999,"Fisher County","Texas",0]
["TX","4816199999",48,161,"NCNTY48161N48161","Freestone County, TX","Freestone County",55000,19250,22000,24750,27500,29700,31900,34100,36300,12060,16240,20420,24600,28780,31900,34100,36300,30800,35200,39600,44000,47550,51050,54600,58100,9999,"Freestone County","Texas",0]
["TX","4816799999",48,167,"METRO26420M26420","Houston-The Woodlands-Sugar Land, TX HUD Metro FMR Area","Galveston County",71500,25050,28600,32200,35750,38650,41500,44350,47200,15050,17200,20420,24600,28780,32960,37140,41320,40050,45800,51500,57200,61800,66400,70950,75550,2920,"Galveston County","Texas",1]
["TX","4817199999",48,171,"NCNTY48171N48171","Gillespie County, TX","Gillespie County",68300,23950,27350,30750,34150,36900,39650,42350,45100,14350,16400,20420,24600,28780,32960,37140,41320,38300,43750,49200,54650,59050,63400,67800,72150,9999,"Gillespie County","Texas",0]
["TX","4818399999",48,183,"METRO30980M30980","Longview, TX HUD Metro FMR Area","Gregg County",61400,21150,24150,27150,30150,32600,35000,37400,39800,12700,16240,20420,24600,28780,32960,37140,39800,33800,38600,43450,48250,52150,56000,59850,63700,4420,"Gregg County","Texas",1]
["TX","4818999999",48,189,"NCNTY48189N48189","Hale County, TX","Hale County",48400,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Hale County","Texas",0]
["TX","4819399999",48,193,"NCNTY48193N48193","Hamilton County, TX","Hamilton County",55000,19250,22000,24750,27500,29700,31900,34100,36300,12060,16240,20420,24600,28780,31900,34100,36300,30800,35200,39600,44000,47550,51050,54600,58100,9999,"Hamilton County","Texas",0]
["TX","4819999999",48,199,"METRO13140M13140","Beaumont-Port Arthur, TX HUD Metro FMR Area","Hardin County",55400,19450,22200,25000,27750,30000,32200,34450,36650,12060,16240,20420,24600,28780,32200,34450,36650,31100,35550,40000,44400,48000,51550,55100,58650,840,"Hardin County","Texas",1]
["TX","4820799999",48,207,"NCNTY48207N48207","Haskell County, TX","Haskell County",53700,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Haskell County","Texas",0]
["TX","4821799999",48,217,"NCNTY48217N48217","Hill County, TX","Hill County",53300,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Hill County","Texas",0]
["TX","4822399999",48,223,"NCNTY48223N48223","Hopkins County, TX","Hopkins County",54300,19050,21750,24450,27150,29350,31500,33700,35850,12060,16240,20420,24600,28780,31500,33700,35850,30450,34800,39150,43450,46950,50450,53900,57400,9999,"Hopkins County","Texas",0]
["TX","4822799999",48,227,"NCNTY48227N48227","Howard County, TX","Howard County",61300,21500,24550,27600,30650,33150,35600,38050,40500,12900,16240,20420,24600,28780,32960,37140,40500,34350,39250,44150,49050,53000,56900,60850,64750,9999,"Howard County","Texas",0]
["TX","4823999999",48,239,"NCNTY48239N48239","Jackson County, TX","Jackson County",65300,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Jackson County","Texas",0]
["TX","4824599999",48,245,"METRO13140M13140","Beaumont-Port Arthur, TX HUD Metro FMR Area","Jefferson County",55400,19450,22200,25000,27750,30000,32200,34450,36650,12060,16240,20420,24600,28780,32200,34450,36650,31100,35550,40000,44400,48000,51550,55100,58650,840,"Jefferson County","Texas",1]
["TX","4824999999",48,249,"NCNTY48249N48249","Jim Wells County, TX","Jim Wells County",53700,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Jim Wells County","Texas",0]
["TX","4825599999",48,255,"NCNTY48255N48255","Karnes County, TX","Karnes County",59800,20600,23550,26500,29400,31800,34150,36500,38850,12400,16240,20420,24600,28780,32960,36500,38850,32900,37600,42300,47000,50800,54550,58300,62050,9999,"Karnes County","Texas",0]
["TX","4826599999",48,265,"NCNTY48265N48265","Kerr County, TX","Kerr County",57000,19950,22800,25650,28500,30800,33100,35350,37650,12060,16240,20420,24600,28780,32960,35350,37650,31950,36500,41050,45600,49250,52900,56550,60200,9999,"Kerr County","Texas",0]
["TX","4827399999",48,273,"NCNTY48273N48273","Kleberg County, TX","Kleberg County",49900,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Kleberg County","Texas",0]
["TX","4828399999",48,283,"NCNTY48283N48283","La Salle County, TX","La Salle County",43700,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"La Salle County","Texas",0]
["TX","4828799999",48,287,"NCNTY48287N48287","Lee County, TX","Lee County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36300,41450,46650,51800,55950,60100,64250,68400,9999,"Lee County","Texas",0]
["TX","4829399999",48,293,"NCNTY48293N48293","Limestone County, TX","Limestone County",52100,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Limestone County","Texas",0]
["TX","4830399999",48,303,"METRO31180M31180","Lubbock, TX HUD Metro FMR Area","Lubbock County",58500,20500,23400,26350,29250,31600,33950,36300,38650,12300,16240,20420,24600,28780,32960,36300,38650,32800,37450,42150,46800,50550,54300,58050,61800,4600,"Lubbock County","Texas",1]
["TX","4831199999",48,311,"NCNTY48311N48311","McMullen County, TX","McMullen County",57900,20300,23200,26100,28950,31300,33600,35900,38250,12150,16240,20420,24600,28780,32960,35900,38250,32450,37050,41700,46300,50050,53750,57450,61150,9999,"McMullen County","Texas",0]
["TX","4831399999",48,313,"NCNTY48313N48313","Madison County, TX","Madison County",48300,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Madison County","Texas",0]
["TX","4832199999",48,321,"NCNTY48321N48321","Matagorda County, TX","Matagorda County",50900,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Matagorda County","Texas",0]
["TX","4832999999",48,329,"METRO33260M33260","Midland, TX HUD Metro FMR Area","Midland County",91600,28450,32500,36550,40600,43850,47100,50350,53600,17050,19500,21950,24600,28780,32960,37140,41320,45500,52000,58500,64950,70150,75350,80550,85750,5800,"Midland County","Texas",1]
["TX","4833999999",48,339,"METRO26420M26420","Houston-The Woodlands-Sugar Land, TX HUD Metro FMR Area","Montgomery County",71500,25050,28600,32200,35750,38650,41500,44350,47200,15050,17200,20420,24600,28780,32960,37140,41320,40050,45800,51500,57200,61800,66400,70950,75550,3360,"Montgomery County","Texas",1]
["TX","4834599999",48,345,"NCNTY48345N48345","Motley County, TX","Motley County",44600,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Motley County","Texas",0]
["TX","4834999999",48,349,"NCNTY48349N48349","Navarro County, TX","Navarro County",49100,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Navarro County","Texas",0]
["TX","4835999999",48,359,"METRO11100N48359","Oldham County, TX HUD Metro FMR Area","Oldham County",71400,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43850,49350,54800,59200,63600,68000,72350,9999,"Oldham County","Texas",1]
["TX","4836799999",48,367,"METRO19100MM2800","Fort Worth-Arlington, TX HUD Metro FMR Area","Parker County",71400,25000,28600,32150,35700,38600,41450,44300,47150,15000,17150,20420,24600,28780,32960,37140,41320,40000,45700,51400,57100,61700,66250,70850,75400,2800,"Parker County","Texas",1]
["TX","4836999999",48,369,"NCNTY48369N48369","Parmer County, TX","Parmer County",51800,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Parmer County","Texas",0]
["TX","4837799999",48,377,"NCNTY48377N48377","Presidio County, TX","Presidio County",38100,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Presidio County","Texas",0]
["TX","4838599999",48,385,"NCNTY48385N48385","Real County, TX","Real County",42300,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Real County","Texas",0]
["TX","4839599999",48,395,"METRO17780M17780","College Station-Bryan, TX MSA","Robertson County",60400,21150,24200,27200,30200,32650,35050,37450,39900,12700,16240,20420,24600,28780,32960,37140,39900,33850,38650,43500,48300,52200,56050,59900,63800,9999,"Robertson County","Texas",1]
["TX","4840199999",48,401,"METRO30980N48401","Rusk County, TX HUD Metro FMR Area","Rusk County",58100,20350,23250,26150,29050,31400,33700,36050,38350,12250,16240,20420,24600,28780,32960,36050,38350,32550,37200,41850,46500,50250,53950,57700,61400,9999,"Rusk County","Texas",1]
["TX","4840599999",48,405,"NCNTY48405N48405","San Augustine County, TX","San Augustine County",44500,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"San Augustine County","Texas",0]
["TX","4841599999",48,415,"NCNTY48415N48415","Scurry County, TX","Scurry County",61000,21350,24400,27450,30500,32950,35400,37850,40300,12850,16240,20420,24600,28780,32960,37140,40300,34200,39050,43950,48800,52750,56650,60550,64450,9999,"Scurry County","Texas",0]
["TX","4842399999",48,423,"METRO46340M46340","Tyler, TX MSA","Smith County",58000,20450,23350,26250,29150,31500,33850,36150,38500,12250,16240,20420,24600,28780,32960,36150,38500,32700,37350,42000,46650,50400,54150,57850,61600,8640,"Smith County","Texas",1]
["TX","4842599999",48,425,"METRO19100N48425","Somervell County, TX HUD Metro FMR Area","Somervell County",58900,23500,26850,30200,33550,36250,38950,41650,44300,14150,16240,20420,24600,28780,32960,37140,41320,37600,43000,48350,53700,58000,62300,66600,70900,9999,"Somervell County","Texas",1]
["TX","4843599999",48,435,"NCNTY48435N48435","Sutton County, TX","Sutton County",54400,20650,23600,26550,29450,31850,34200,36550,38900,12400,16240,20420,24600,28780,32960,36550,38900,33050,37750,42450,47150,50950,54700,58500,62250,9999,"Sutton County","Texas",0]
["TX","4844399999",48,443,"NCNTY48443N48443","Terrell County, TX","Terrell County",54200,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Terrell County","Texas",0]
["TX","4844999999",48,449,"NCNTY48449N48449","Titus County, TX","Titus County",51100,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Titus County","Texas",0]
["TX","4845399999",48,453,"METRO12420M12420","Austin-Round Rock, TX MSA","Travis County",81400,28500,32600,36650,40700,44000,47250,50500,53750,17100,19550,22000,24600,28780,32960,37140,41320,45600,52100,58600,65100,70350,75550,80750,85950,640,"Travis County","Texas",1]
["TX","4846599999",48,465,"NCNTY48465N48465","Val Verde County, TX","Val Verde County",51900,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Val Verde County","Texas",0]
["TX","4847199999",48,471,"NCNTY48471N48471","Walker County, TX","Walker County",67500,22050,25200,28350,31450,34000,36500,39000,41550,13200,16240,20420,24600,28780,32960,37140,41320,35200,40200,45250,50250,54300,58300,62350,66350,9999,"Walker County","Texas",0]
["TX","4847599999",48,475,"NCNTY48475N48475","Ward County, TX","Ward County",60300,20350,23250,26150,29050,31400,33700,36050,38350,12250,16240,20420,24600,28780,32960,36050,38350,32550,37200,41850,46450,50200,53900,57600,61350,9999,"Ward County","Texas",0]
["TX","4848199999",48,481,"NCNTY48481N48481","Wharton County, TX","Wharton County",53700,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Wharton County","Texas",0]
["TX","4849199999",48,491,"METRO12420M12420","Austin-Round Rock, TX MSA","Williamson County",81400,28500,32600,36650,40700,44000,47250,50500,53750,17100,19550,22000,24600,28780,32960,37140,41320,45600,52100,58600,65100,70350,75550,80750,85950,640,"Williamson County","Texas",1]
["TX","4849999999",48,499,"NCNTY48499N48499","Wood County, TX","Wood County",52300,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Wood County","Texas",0]
["TX","4850599999",48,505,"NCNTY48505N48505","Zapata County, TX","Zapata County",35100,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,9999,"Zapata County","Texas",0]
["UT","4900199999",49,1,"NCNTY49001N49001","Beaver County, UT","Beaver County",62500,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,9999,"Beaver County","Utah",0]
["UT","4901399999",49,13,"NCNTY49013N49013","Duchesne County, UT","Duchesne County",68800,24100,27550,31000,34400,37200,39950,42700,45450,14500,16550,20420,24600,28780,32960,37140,41320,38550,44050,49550,55050,59500,63900,68300,72700,9999,"Duchesne County","Utah",0]
["UT","4901999999",49,19,"NCNTY49019N49019","Grand County, UT","Grand County",56700,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,9999,"Grand County","Utah",0]
["UT","4902399999",49,23,"METRO39340M39340","Provo-Orem, UT MSA","Juab County",69200,24250,27700,31150,34600,37400,40150,42950,45700,14550,16600,20420,24600,28780,32960,37140,41320,38750,44300,49850,55350,59800,64250,68650,73100,9999,"Juab County","Utah",1]
["UT","4902999999",49,29,"METRO36260M36260","Ogden-Clearfield, UT HUD Metro FMR Area","Morgan County",76600,26850,30650,34500,38300,41400,44450,47500,50600,16100,18400,20700,24600,28780,32960,37140,41320,42950,49050,55200,61300,66250,71150,76050,80950,9999,"Morgan County","Utah",1]
["UT","4903999999",49,39,"NCNTY49039N49039","Sanpete County, UT","Sanpete County",59400,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,9999,"Sanpete County","Utah",0]
["UT","4904799999",49,47,"NCNTY49047N49047","Uintah County, UT","Uintah County",69100,24200,27650,31100,34550,37350,40100,42850,45650,14550,16600,20420,24600,28780,32960,37140,41320,38750,44250,49800,55300,59750,64150,68600,73000,9999,"Uintah County","Utah",0]
["UT","4905399999",49,53,"METRO41100M41100","St. George, UT MSA","Washington County",59000,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,9999,"Washington County","Utah",1]
["UT","4905799999",49,57,"METRO36260M36260","Ogden-Clearfield, UT HUD Metro FMR Area","Weber County",76600,26850,30650,34500,38300,41400,44450,47500,50600,16100,18400,20700,24600,28780,32960,37140,41320,42950,49050,55200,61300,66250,71150,76050,80950,7160,"Weber County","Utah",1]
["VT","5000128600",50,1,"NCNTY50001N50001","Addison County, VT","Addison County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,9999,"Goshen town","Vermont",0]
["VT","5000139325",50,1,"NCNTY50001N50001","Addison County, VT","Addison County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,9999,"Leicester town","Vermont",0]
["VT","5000153725",50,1,"NCNTY50001N50001","Addison County, VT","Addison County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,9999,"Orwell town","Vermont",0]
["VT","5000153950",50,1,"NCNTY50001N50001","Addison County, VT","Addison County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,9999,"Panton town","Vermont",0]
["VT","5000170075",50,1,"NCNTY50001N50001","Addison County, VT","Addison County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,9999,"Starksboro town","Vermont",0]
["VT","5000183800",50,1,"NCNTY50001N50001","Addison County, VT","Addison County",73400,25700,29400,33050,36700,39650,42600,45550,48450,15400,17600,20420,24600,28780,32960,37140,41320,41100,47000,52850,58700,63400,68100,72800,77500,9999,"Whiting town","Vermont",0]
["VT","5000339025",50,3,"NCNTY50003N50003","Bennington County, VT","Bennington County",63200,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Landgrove town","Vermont",0]
["VT","5000357025",50,3,"NCNTY50003N50003","Bennington County, VT","Bennington County",63200,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Pownal town","Vermont",0]
["VT","5000361000",50,3,"NCNTY50003N50003","Bennington County, VT","Bennington County",63200,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Rupert town","Vermont",0]
["VT","5000363550",50,3,"NCNTY50003N50003","Bennington County, VT","Bennington County",63200,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Shaftsbury town","Vermont",0]
["VT","5000510450",50,5,"NCNTY50005N50005","Caledonia County, VT","Caledonia County",57400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Burke town","Vermont",0]
["VT","5000517125",50,5,"NCNTY50005N50005","Caledonia County, VT","Caledonia County",57400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Danville town","Vermont",0]
["VT","5000541725",50,5,"NCNTY50005N50005","Caledonia County, VT","Caledonia County",57400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Lyndon town","Vermont",0]
["VT","5000562200",50,5,"NCNTY50005N50005","Caledonia County, VT","Caledonia County",57400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"St. Johnsbury town","Vermont",0]
["VT","5000577125",50,5,"NCNTY50005N50005","Caledonia County, VT","Caledonia County",57400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Waterford town","Vermont",0]
["VT","5000710300",50,7,"METRO15540M15540","Burlington-South Burlington, VT MSA","Chittenden County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,9999,"Buels gore","Vermont",1]
["VT","5000713300",50,7,"METRO15540M15540","Burlington-South Burlington, VT MSA","Chittenden County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,1305,"Charlotte town","Vermont",1]
["VT","5000733475",50,7,"METRO15540M15540","Burlington-South Burlington, VT MSA","Chittenden County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,1305,"Hinesburg town","Vermont",1]
["VT","5000764300",50,7,"METRO15540M15540","Burlington-South Burlington, VT MSA","Chittenden County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,1305,"Shelburne town","Vermont",1]
["VT","5000766175",50,7,"METRO15540M15540","Burlington-South Burlington, VT MSA","Chittenden County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,1305,"South Burlington city","Vermont",1]
["VT","5000785150",50,7,"METRO15540M15540","Burlington-South Burlington, VT MSA","Chittenden County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,1305,"Winooski city","Vermont",1]
["VT","5000908725",50,9,"NCNTY50009N50009","Essex County, VT","Essex County",47400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Brighton town","Vermont",0]
["VT","5000925975",50,9,"NCNTY50009N50009","Essex County, VT","Essex County",47400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Ferdinand town","Vermont",0]
["VT","5000939700",50,9,"NCNTY50009N50009","Essex County, VT","Essex County",47400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Lemington town","Vermont",0]
["VT","5000941425",50,9,"NCNTY50009N50009","Essex County, VT","Essex County",47400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Lunenburg town","Vermont",0]
["VT","5000976562",50,9,"NCNTY50009N50009","Essex County, VT","Essex County",47400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Warren's gore","Vermont",0]
["VT","5001105425",50,11,"METRO15540M15540","Burlington-South Burlington, VT MSA","Franklin County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,9999,"Berkshire town","Vermont",1]
["VT","5001125225",50,11,"METRO15540M15540","Burlington-South Burlington, VT MSA","Franklin County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,9999,"Fairfield town","Vermont",1]
["VT","5001145850",50,11,"METRO15540M15540","Burlington-South Burlington, VT MSA","Franklin County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,9999,"Montgomery town","Vermont",1]
["VT","5001164600",50,11,"METRO15540M15540","Burlington-South Burlington, VT MSA","Franklin County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,9999,"Sheldon town","Vermont",1]
["VT","5001335875",50,13,"METRO15540M15540","Burlington-South Burlington, VT MSA","Grand Isle County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,9999,"Isle La Motte town","Vermont",1]
["VT","5001350650",50,13,"METRO15540M15540","Burlington-South Burlington, VT MSA","Grand Isle County",82400,28850,33000,37100,41200,44500,47800,51100,54400,17300,19800,22250,24700,28780,32960,37140,41320,46150,52750,59350,65900,71200,76450,81750,87000,9999,"North Hero town","Vermont",1]
["VT","5001535050",50,15,"NCNTY50015N50015","Lamoille County, VT","Lamoille County",64100,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Hyde Park town","Vermont",0]
["VT","5001570525",50,15,"NCNTY50015N50015","Lamoille County, VT","Lamoille County",64100,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Stowe town","Vermont",0]
["VT","5001585375",50,15,"NCNTY50015N50015","Lamoille County, VT","Lamoille County",64100,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Wolcott town","Vermont",0]
["VT","5001709325",50,17,"NCNTY50017N50017","Orange County, VT","Orange County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"Brookfield town","Vermont",0]
["VT","5001753425",50,17,"NCNTY50017N50017","Orange County, VT","Orange County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"Orange town","Vermont",0]
["VT","5001773075",50,17,"NCNTY50017N50017","Orange County, VT","Orange County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"Topsham town","Vermont",0]
["VT","5001779975",50,17,"NCNTY50017N50017","Orange County, VT","Orange County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"West Fairlee town","Vermont",0]
["VT","5001784175",50,17,"NCNTY50017N50017","Orange County, VT","Orange County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"Williamstown town","Vermont",0]
["VT","5001916300",50,19,"NCNTY50019N50019","Orleans County, VT","Orleans County",55700,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Craftsbury town","Vermont",0]
["VT","5001930175",50,19,"NCNTY50019N50019","Orleans County, VT","Orleans County",55700,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Greensboro town","Vermont",0]
["VT","5001935575",50,19,"NCNTY50019N50019","Orleans County, VT","Orleans County",55700,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Irasburg town","Vermont",0]
["VT","5001946450",50,19,"NCNTY50019N50019","Orleans County, VT","Orleans County",55700,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Morgan town","Vermont",0]
["VT","5001981700",50,19,"NCNTY50019N50019","Orleans County, VT","Orleans County",55700,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Westmore town","Vermont",0]
["VT","5002114350",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Chittenden town","Vermont",0]
["VT","5002134450",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Hubbardton town","Vermont",0]
["VT","5002135425",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Ira town","Vermont",0]
["VT","5002147425",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Mount Tabor town","Vermont",0]
["VT","5002155600",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Pittsford town","Vermont",0]
["VT","5002171050",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Sudbury town","Vermont",0]
["VT","5002175925",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"Wallingford town","Vermont",0]
["VT","5002182300",50,21,"NCNTY50021N50021","Rutland County, VT","Rutland County",63400,22650,25900,29150,32350,34950,37550,40150,42750,13600,16240,20420,24600,28780,32960,37140,41320,36250,41400,46600,51750,55900,60050,64200,68350,9999,"West Rutland town","Vermont",0]
["VT","5002311125",50,23,"NCNTY50023N50023","Washington County, VT","Washington County",73900,25900,29600,33300,36950,39950,42900,45850,48800,15550,17750,20420,24600,28780,32960,37140,41320,41400,47300,53200,59100,63850,68600,73300,78050,9999,"Cabot town","Vermont",0]
["VT","5002343600",50,23,"NCNTY50023N50023","Washington County, VT","Washington County",73900,25900,29600,33300,36950,39950,42900,45850,48800,15550,17750,20420,24600,28780,32960,37140,41320,41400,47300,53200,59100,63850,68600,73300,78050,9999,"Marshfield town","Vermont",0]
["VT","5002346225",50,23,"NCNTY50023N50023","Washington County, VT","Washington County",73900,25900,29600,33300,36950,39950,42900,45850,48800,15550,17750,20420,24600,28780,32960,37140,41320,41400,47300,53200,59100,63850,68600,73300,78050,9999,"Moretown town","Vermont",0]
["VT","5002355825",50,23,"NCNTY50023N50023","Washington County, VT","Washington County",73900,25900,29600,33300,36950,39950,42900,45850,48800,15550,17750,20420,24600,28780,32960,37140,41320,41400,47300,53200,59100,63850,68600,73300,78050,9999,"Plainfield town","Vermont",0]
["VT","5002376525",50,23,"NCNTY50023N50023","Washington County, VT","Washington County",73900,25900,29600,33300,36950,39950,42900,45850,48800,15550,17750,20420,24600,28780,32960,37140,41320,41400,47300,53200,59100,63850,68600,73300,78050,9999,"Warren town","Vermont",0]
["VT","5002509475",50,25,"NCNTY50025N50025","Windham County, VT","Windham County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Brookline town","Vermont",0]
["VT","5002518325",50,25,"NCNTY50025N50025","Windham County, VT","Windham County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Dummerston town","Vermont",0]
["VT","5002531150",50,25,"NCNTY50025N50025","Windham County, VT","Windham County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Halifax town","Vermont",0]
["VT","5002548400",50,25,"NCNTY50025N50025","Windham County, VT","Windham County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Newfane town","Vermont",0]
["VT","5002573300",50,25,"NCNTY50025N50025","Windham County, VT","Windham County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Townshend town","Vermont",0]
["VT","5002581400",50,25,"NCNTY50025N50025","Windham County, VT","Windham County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Westminster town","Vermont",0]
["VT","5002584700",50,25,"NCNTY50025N50025","Windham County, VT","Windham County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,9999,"Wilmington town","Vermont",0]
["VT","5002702575",50,27,"NCNTY50027N50027","Windsor County, VT","Windsor County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"Baltimore town","Vermont",0]
["VT","5002732275",50,27,"NCNTY50027N50027","Windsor County, VT","Windsor County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"Hartford town","Vermont",0]
["VT","5002741275",50,27,"NCNTY50027N50027","Windsor County, VT","Windsor County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"Ludlow town","Vermont",0]
["VT","5002756350",50,27,"NCNTY50027N50027","Windsor County, VT","Windsor County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"Pomfret town","Vermont",0]
["VT","5002769550",50,27,"NCNTY50027N50027","Windsor County, VT","Windsor County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"Springfield town","Vermont",0]
["VT","5002783050",50,27,"NCNTY50027N50027","Windsor County, VT","Windsor County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"West Windsor town","Vermont",0]
["VT","5002784925",50,27,"NCNTY50027N50027","Windsor County, VT","Windsor County",72600,25450,29050,32700,36300,39250,42150,45050,47950,15300,17450,20420,24600,28780,32960,37140,41320,40700,46500,52300,58100,62750,67400,72050,76700,9999,"Windsor town","Vermont",0]
["VA","5100599999",51,5,"NCNTY51005N51005","Alleghany County-Clifton Forge city-Covington city, VA HUD Nonmet","Alleghany County",57800,20250,23150,26050,28900,31250,33550,35850,38150,12150,16240,20420,24600,28780,32960,35850,38150,32400,37000,41650,46250,49950,53650,57350,61050,9999,"Alleghany County","Virginia",0]
["VA","5101599999",51,15,"METRO44420M44420","Staunton-Waynesboro, VA MSA","Augusta County",64500,22550,25800,29000,32200,34800,37400,39950,42550,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51500,55650,59750,63900,68000,9999,"Augusta County","Virginia",1]
["VA","5101999999",51,19,"METRO31340M31340","Lynchburg, VA MSA","Bedford County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,4640,"Bedford County","Virginia",1]
["VA","5102599999",51,25,"NCNTY51025N51025","Brunswick County, VA","Brunswick County",50500,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Brunswick County","Virginia",0]
["VA","5103599999",51,35,"NCNTY51035N51035","Carroll County-Galax city, VA HUD Nonmetro FMR Area","Carroll County",44800,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Carroll County","Virginia",0]
["VA","5104399999",51,43,"METRO47900M47900","Washington-Arlington-Alexandria, DC-VA-MD HUD Metro FMR Area","Clarke County",110300,38650,44150,49650,55150,59600,64000,68400,72800,23200,26500,29800,33100,35750,38400,41050,43700,52550,60050,67550,75050,81100,87100,93100,99100,1650,"Clarke County","Virginia",1]
["VA","5105199999",51,51,"NCNTY51051N51051","Dickenson County, VA","Dickenson County",43600,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Dickenson County","Virginia",0]
["VA","5105399999",51,53,"METRO40060M40060","Richmond, VA MSA","Dinwiddie County",78700,27100,31000,34850,38700,41800,44900,48000,51100,16250,18600,20900,24600,28780,32960,37140,41320,43350,49550,55750,61900,66900,71850,76800,81750,6760,"Dinwiddie County","Virginia",1]
["VA","5106399999",51,63,"METRO13980N51063","Floyd County, VA HUD Metro FMR Area","Floyd County",57300,19950,22800,25650,28450,30750,33050,35300,37600,12060,16240,20420,24600,28780,32960,35300,37600,31850,36400,40950,45500,49150,52800,56450,60100,9999,"Floyd County","Virginia",1]
["VA","5107399999",51,73,"METRO47260M47260","Virginia Beach-Norfolk-Newport News, VA-NC HUD Metro FMR Area","Gloucester County",73000,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,5720,"Gloucester County","Virginia",1]
["VA","5107799999",51,77,"NCNTY51077N51077","Grayson County, VA","Grayson County",39600,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Grayson County","Virginia",0]
["VA","5108399999",51,83,"NCNTY51083N51083","Halifax County, VA","Halifax County",48700,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Halifax County","Virginia",0]
["VA","5109399999",51,93,"METRO47260M47260","Virginia Beach-Norfolk-Newport News, VA-NC HUD Metro FMR Area","Isle of Wight County",73000,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,5720,"Isle of Wight County","Virginia",1]
["VA","5110199999",51,101,"METRO40060M40060","Richmond, VA MSA","King William County",78700,27100,31000,34850,38700,41800,44900,48000,51100,16250,18600,20900,24600,28780,32960,37140,41320,43350,49550,55750,61900,66900,71850,76800,81750,9999,"King William County","Virginia",1]
["VA","5110999999",51,109,"NCNTY51109N51109","Louisa County, VA","Louisa County",70600,24750,28250,31800,35300,38150,40950,43800,46600,14850,17000,20420,24600,28780,32960,37140,41320,39550,45200,50850,56500,61050,65550,70100,74600,9999,"Louisa County","Virginia",0]
["VA","5111199999",51,111,"NCNTY51111N51111","Lunenburg County, VA","Lunenburg County",45600,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Lunenburg County","Virginia",0]
["VA","5111999999",51,119,"NCNTY51119N51119","Middlesex County, VA","Middlesex County",65900,23400,26750,30100,33400,36100,38750,41450,44100,14050,16240,20420,24600,28780,32960,37140,41320,37450,42800,48150,53450,57750,62050,66300,70600,9999,"Middlesex County","Virginia",0]
["VA","5113399999",51,133,"NCNTY51133N51133","Northumberland County, VA","Northumberland County",61200,21450,24500,27550,30600,33050,35500,37950,40400,12850,16240,20420,24600,28780,32960,37140,40400,34300,39200,44100,48950,52900,56800,60700,64650,9999,"Northumberland County","Virginia",0]
["VA","5113999999",51,139,"NCNTY51139N51139","Page County, VA","Page County",51300,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Page County","Virginia",0]
["VA","5114399999",51,143,"NCNTY51143N51143","Pittsylvania County-Danville city, VA HUD Nonmetro FMR Area","Pittsylvania County",50500,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,1950,"Pittsylvania County","Virginia",0]
["VA","5115599999",51,155,"METRO13980N51155","Pulaski County, VA HUD Metro FMR Area","Pulaski County",57400,20100,23000,25850,28700,31000,33300,35600,37900,12060,16240,20420,24600,28780,32960,35600,37900,32150,36750,41350,45900,49600,53250,56950,60600,9999,"Pulaski County","Virginia",1]
["VA","5116399999",51,163,"NCNTY51163N51163","Rockbridge County-Buena Vista city-Lexington city, VA HUD Nonmetr","Rockbridge County",59800,20950,23950,26950,29900,32300,34700,37100,39500,12600,16240,20420,24600,28780,32960,37100,39500,33500,38300,43100,47850,51700,55550,59350,63200,9999,"Rockbridge County","Virginia",0]
["VA","5117399999",51,173,"NCNTY51173N51173","Smyth County, VA","Smyth County",48800,18700,21350,24000,26650,28800,30950,33050,35200,12060,16240,20420,24600,28780,30950,33050,35200,29900,34150,38400,42650,46100,49500,52900,56300,9999,"Smyth County","Virginia",0]
["VA","5117999999",51,179,"METRO47900M47900","Washington-Arlington-Alexandria, DC-VA-MD HUD Metro FMR Area","Stafford County",110300,38650,44150,49650,55150,59600,64000,68400,72800,23200,26500,29800,33100,35750,38400,41050,43700,52550,60050,67550,75050,81100,87100,93100,99100,8840,"Stafford County","Virginia",1]
["VA","5118399999",51,183,"METRO40060M40060","Richmond, VA MSA","Sussex County",78700,27100,31000,34850,38700,41800,44900,48000,51100,16250,18600,20900,24600,28780,32960,37140,41320,43350,49550,55750,61900,66900,71850,76800,81750,9999,"Sussex County","Virginia",1]
["VA","5119199999",51,191,"METRO28700M28700","Kingsport-Bristol-Bristol, TN-VA MSA","Washington County",54500,19000,21700,24400,27100,29300,31450,33650,35800,12060,16240,20420,24600,28780,31450,33650,35800,30350,34700,39050,43350,46850,50300,53800,57250,3660,"Washington County","Virginia",1]
["VA","5151599999",51,515,"METRO31340M31340","Lynchburg, VA MSA","Bedford city",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,4640,"Bedford city","Virginia",1]
["VA","5153099999",51,530,"NCNTY51163N51163","Rockbridge County-Buena Vista city-Lexington city, VA HUD Nonmetr","Buena Vista city",59800,20950,23950,26950,29900,32300,34700,37100,39500,12600,16240,20420,24600,28780,32960,37100,39500,33500,38300,43100,47850,51700,55550,59350,63200,9999,"Buena Vista city","Virginia",0]
["VA","5157099999",51,570,"METRO40060M40060","Richmond, VA MSA","Colonial Heights city",78700,27100,31000,34850,38700,41800,44900,48000,51100,16250,18600,20900,24600,28780,32960,37140,41320,43350,49550,55750,61900,66900,71850,76800,81750,6760,"Colonial Heights city","Virginia",1]
["VA","5161099999",51,610,"METRO47900M47900","Washington-Arlington-Alexandria, DC-VA-MD HUD Metro FMR Area","Falls Church city",110300,38650,44150,49650,55150,59600,64000,68400,72800,23200,26500,29800,33100,35750,38400,41050,43700,52550,60050,67550,75050,81100,87100,93100,99100,8840,"Falls Church city","Virginia",1]
["VA","5165099999",51,650,"METRO47260M47260","Virginia Beach-Norfolk-Newport News, VA-NC HUD Metro FMR Area","Hampton city",73000,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,5720,"Hampton city","Virginia",1]
["VA","5166099999",51,660,"METRO25500M25500","Harrisonburg, VA MSA","Harrisonburg city",64700,22000,25150,28300,31400,33950,36450,38950,41450,13200,16240,20420,24600,28780,32960,37140,41320,35150,40200,45200,50200,54250,58250,62250,66300,9999,"Harrisonburg city","Virginia",1]
["VA","5168399999",51,683,"METRO47900M47900","Washington-Arlington-Alexandria, DC-VA-MD HUD Metro FMR Area","Manassas city",110300,38650,44150,49650,55150,59600,64000,68400,72800,23200,26500,29800,33100,35750,38400,41050,43700,52550,60050,67550,75050,81100,87100,93100,99100,8840,"Manassas city","Virginia",1]
["VA","5170099999",51,700,"METRO47260M47260","Virginia Beach-Norfolk-Newport News, VA-NC HUD Metro FMR Area","Newport News city",73000,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,5720,"Newport News city","Virginia",1]
["VA","5175099999",51,750,"METRO13980M13980","Blacksburg-Christiansburg-Radford, VA HUD Metro FMR Area","Radford city",71900,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43850,49350,54800,59200,63600,68000,72350,9999,"Radford city","Virginia",1]
["VA","5177099999",51,770,"METRO40220M40220","Roanoke, VA HUD Metro FMR Area","Roanoke city",66900,23100,26400,29700,33000,35650,38300,40950,43600,13900,16240,20420,24600,28780,32960,37140,41320,37000,42250,47550,52800,57050,61250,65500,69700,6800,"Roanoke city","Virginia",1]
["VA","5180099999",51,800,"METRO47260M47260","Virginia Beach-Norfolk-Newport News, VA-NC HUD Metro FMR Area","Suffolk city",73000,25550,29200,32850,36500,39450,42350,45300,48200,15350,17550,20420,24600,28780,32960,37140,41320,40900,46750,52600,58400,63100,67750,72450,77100,5720,"Suffolk city","Virginia",1]
["WA","5300199999",53,1,"NCNTY53001N53001","Adams County, WA","Adams County",49900,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Adams County","Washington",0]
["WA","5300999999",53,9,"NCNTY53009N53009","Clallam County, WA","Clallam County",62300,21850,24950,28050,31150,33650,36150,38650,41150,13100,16240,20420,24600,28780,32960,37140,41150,34900,39900,44900,49850,53850,57850,61850,65850,9999,"Clallam County","Washington",0]
["WA","5301199999",53,11,"METRO38900M38900","Portland-Vancouver-Hillsboro, OR-WA MSA","Clark County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,6440,"Clark County","Washington",1]
["WA","5301999999",53,19,"NCNTY53019N53019","Ferry County, WA","Ferry County",44600,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Ferry County","Washington",0]
["WA","5302599999",53,25,"NCNTY53025N53025","Grant County, WA","Grant County",59600,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Grant County","Washington",0]
["WA","5303799999",53,37,"NCNTY53037N53037","Kittitas County, WA","Kittitas County",67200,23550,26900,30250,33600,36300,39000,41700,44400,14150,16240,20420,24600,28780,32960,37140,41320,37650,43000,48400,53750,58050,62350,66650,70950,9999,"Kittitas County","Washington",0]
["WA","5303999999",53,39,"NCNTY53039N53039","Klickitat County, WA","Klickitat County",53300,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Klickitat County","Washington",0]
["WA","5304799999",53,47,"NCNTY53047N53047","Okanogan County, WA","Okanogan County",49000,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Okanogan County","Washington",0]
["WA","5304999999",53,49,"NCNTY53049N53049","Pacific County, WA","Pacific County",52700,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Pacific County","Washington",0]
["WA","5305199999",53,51,"METRO44060N53051","Pend Oreille County, WA HUD Metro FMR Area","Pend Oreille County",49600,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Pend Oreille County","Washington",1]
["WA","5305399999",53,53,"METRO42660MM8200","Tacoma, WA HUD Metro FMR Area","Pierce County",74500,26100,29800,33550,37250,40250,43250,46200,49200,15650,17900,20420,24600,28780,32960,37140,41320,41750,47700,53650,59600,64400,69150,73950,78700,8200,"Pierce County","Washington",1]
["WA","5305599999",53,55,"NCNTY53055N53055","San Juan County, WA","San Juan County",67600,23700,27050,30450,33800,36550,39250,41950,44650,14250,16250,20420,24600,28780,32960,37140,41320,37900,43300,48700,54100,58450,62800,67100,71450,9999,"San Juan County","Washington",0]
["WA","5305799999",53,57,"METRO34580M34580","Mount Vernon-Anacortes, WA MSA","Skagit County",66300,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,9999,"Skagit County","Washington",1]
["WA","5305999999",53,59,"METRO38900M38900","Portland-Vancouver-Hillsboro, OR-WA MSA","Skamania County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Skamania County","Washington",1]
["WA","5306199999",53,61,"METRO42660MM7600","Seattle-Bellevue, WA HUD Metro FMR Area","Snohomish County",96000,33600,38400,43200,48000,51850,55700,59550,63400,20200,23050,25950,28800,31150,33450,37140,41320,50400,57600,64800,72000,77800,83550,89300,95050,7600,"Snohomish County","Washington",1]
["WA","5306399999",53,63,"METRO44060M44060","Spokane, WA HUD Metro FMR Area","Spokane County",65700,23000,26300,29600,32850,35500,38150,40750,43400,13800,16240,20420,24600,28780,32960,37140,41320,36800,42050,47300,52550,56800,61000,65200,69400,7840,"Spokane County","Washington",1]
["WA","5306599999",53,65,"METRO44060N53065","Stevens County, WA HUD Metro FMR Area","Stevens County",54400,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Stevens County","Washington",1]
["WA","5306799999",53,67,"METRO36500M36500","Olympia-Tumwater, WA MSA","Thurston County",76300,26750,30550,34350,38150,41250,44300,47350,50400,16050,18350,20650,24600,28780,32960,37140,41320,42750,48850,54950,61050,65950,70850,75750,80600,5910,"Thurston County","Washington",1]
["WA","5306999999",53,69,"NCNTY53069N53069","Wahkiakum County, WA","Wahkiakum County",51100,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9999,"Wahkiakum County","Washington",0]
["WA","5307199999",53,71,"METRO47460N53071","Walla Walla County, WA HUD Metro FMR Area","Walla Walla County",62900,22050,25200,28350,31450,34000,36500,39000,41550,13200,16240,20420,24600,28780,32960,37140,41320,35250,40250,45300,50300,54350,58350,62400,66400,9999,"Walla Walla County","Washington",1]
["WA","5307399999",53,73,"METRO13380M13380","Bellingham, WA MSA","Whatcom County",68300,23950,27350,30750,34150,36900,39650,42350,45100,14350,16400,20420,24600,28780,32960,37140,41320,38300,43750,49200,54650,59050,63400,67800,72150,860,"Whatcom County","Washington",1]
["WA","5307599999",53,75,"NCNTY53075N53075","Whitman County, WA","Whitman County",67200,23550,26900,30250,33600,36300,39000,41700,44400,14150,16240,20420,24600,28780,32960,37140,41320,37650,43000,48400,53750,58050,62350,66650,70950,9999,"Whitman County","Washington",0]
["WA","5307799999",53,77,"METRO49420M49420","Yakima, WA MSA","Yakima County",52200,20800,23800,26750,29700,32100,34500,36850,39250,12500,16240,20420,24600,28780,32960,36850,39250,33250,38000,42750,47500,51300,55100,58900,62700,9260,"Yakima County","Washington",1]
["WV","5400199999",54,1,"NCNTY54001N54001","Barbour County, WV","Barbour County",45200,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Barbour County","West Virginia",0]
["WV","5400399999",54,3,"METRO25180MM0877","Martinsburg, WV HUD Metro FMR Area","Berkeley County",71400,25000,28600,32150,35700,38600,41450,44300,47150,15000,17150,20420,24600,28780,32960,37140,41320,40000,45700,51400,57100,61700,66250,70850,75400,877,"Berkeley County","West Virginia",1]
["WV","5400599999",54,5,"METRO16620N54005","Boone County, WV HUD Metro FMR Area","Boone County",55800,19550,22350,25150,27900,30150,32400,34600,36850,12060,16240,20420,24600,28780,32400,34600,36850,31300,35750,40200,44650,48250,51800,55400,58950,9999,"Boone County","West Virginia",1]
["WV","5400799999",54,7,"NCNTY54007N54007","Braxton County, WV","Braxton County",46200,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Braxton County","West Virginia",0]
["WV","5400999999",54,9,"METRO48260M48260","Weirton-Steubenville, WV-OH MSA","Brooke County",53800,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,8080,"Brooke County","West Virginia",1]
["WV","5401199999",54,11,"METRO26580M26580","Huntington-Ashland, WV-KY-OH HUD Metro FMR Area","Cabell County",52400,18350,21000,23600,26200,28300,30400,32500,34600,12060,16240,20420,24600,28300,30400,32500,34600,29350,33550,37750,41900,45300,48650,52000,55350,3400,"Cabell County","West Virginia",1]
["WV","5401399999",54,13,"NCNTY54013N54013","Calhoun County, WV","Calhoun County",37000,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Calhoun County","West Virginia",0]
["WV","5401599999",54,15,"METRO16620M16620","Charleston, WV HUD Metro FMR Area","Clay County",53000,19250,22000,24750,27500,29700,31900,34100,36300,12060,16240,20420,24600,28780,31900,34100,36300,30800,35200,39600,44000,47550,51050,54600,58100,9999,"Clay County","West Virginia",1]
["WV","5401799999",54,17,"NCNTY54017N54017","Doddridge County, WV","Doddridge County",48900,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Doddridge County","West Virginia",0]
["WV","5401999999",54,19,"METRO13220N54019","Fayette County, WV HUD Metro FMR Area","Fayette County",44100,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Fayette County","West Virginia",1]
["WV","5402199999",54,21,"NCNTY54021N54021","Gilmer County, WV","Gilmer County",51700,18100,20700,23300,25850,27950,30000,32100,34150,12060,16240,20420,24600,27950,30000,32100,34150,28950,33100,37250,41350,44700,48000,51300,54600,9999,"Gilmer County","West Virginia",0]
["WV","5402399999",54,23,"NCNTY54023N54023","Grant County, WV","Grant County",50900,17850,20400,22950,25450,27500,29550,31600,33600,12060,16240,20420,24600,27500,29550,31600,33600,28500,32600,36650,40700,44000,47250,50500,53750,9999,"Grant County","West Virginia",0]
["WV","5402599999",54,25,"NCNTY54025N54025","Greenbrier County, WV","Greenbrier County",52400,18350,21000,23600,26200,28300,30400,32500,34600,12060,16240,20420,24600,28300,30400,32500,34600,29350,33550,37750,41900,45300,48650,52000,55350,9999,"Greenbrier County","West Virginia",0]
["WV","5402799999",54,27,"METRO49020M49020","Winchester, VA-WV MSA","Hampshire County",68100,24600,28100,31600,35100,37950,40750,43550,46350,14750,16850,20420,24600,28780,32960,37140,41320,39350,44950,50550,56150,60650,65150,69650,74150,9999,"Hampshire County","West Virginia",1]
["WV","5402999999",54,29,"METRO48260M48260","Weirton-Steubenville, WV-OH MSA","Hancock County",53800,20200,23050,25950,28800,31150,33450,35750,38050,12150,16240,20420,24600,28780,32960,35750,38050,32300,36900,41500,46100,49800,53500,57200,60900,8080,"Hancock County","West Virginia",1]
["WV","5403199999",54,31,"NCNTY54031N54031","Hardy County, WV","Hardy County",47100,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Hardy County","West Virginia",0]
["WV","5403399999",54,33,"NCNTY54033N54033","Harrison County, WV","Harrison County",56300,19750,22550,25350,28150,30450,32700,34950,37200,12060,16240,20420,24600,28780,32700,34950,37200,31550,36050,40550,45050,48700,52300,55900,59500,9999,"Harrison County","West Virginia",0]
["WV","5403599999",54,35,"NCNTY54035N54035","Jackson County, WV","Jackson County",56200,19700,22500,25300,28100,30350,32600,34850,37100,12060,16240,20420,24600,28780,32600,34850,37100,31500,36000,40500,44950,48550,52150,55750,59350,9999,"Jackson County","West Virginia",0]
["WV","5403799999",54,37,"METRO47900MM3630","Jefferson County, WV HUD Metro FMR Area","Jefferson County",80200,28100,32100,36100,40100,43350,46550,49750,52950,16850,19250,21650,24600,28780,32960,37140,41320,44950,51350,57750,64150,69300,74450,79550,84700,3630,"Jefferson County","West Virginia",1]
["WV","5403999999",54,39,"METRO16620M16620","Charleston, WV HUD Metro FMR Area","Kanawha County",53000,19250,22000,24750,27500,29700,31900,34100,36300,12060,16240,20420,24600,28780,31900,34100,36300,30800,35200,39600,44000,47550,51050,54600,58100,1480,"Kanawha County","West Virginia",1]
["WV","5404199999",54,41,"NCNTY54041N54041","Lewis County, WV","Lewis County",48100,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Lewis County","West Virginia",0]
["WV","5404399999",54,43,"METRO26580M54043","Lincoln County, WV HUD Metro FMR Area","Lincoln County",45500,18700,21400,24050,26700,28850,31000,33150,35250,12060,16240,20420,24600,28780,31000,33150,35250,29950,34200,38500,42750,46200,49600,53050,56450,9999,"Lincoln County","West Virginia",1]
["WV","5404599999",54,45,"NCNTY54045N54045","Logan County, WV","Logan County",48900,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Logan County","West Virginia",0]
["WV","5404799999",54,47,"NCNTY54047N54047","McDowell County, WV","McDowell County",34100,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"McDowell County","West Virginia",0]
["WV","5404999999",54,49,"NCNTY54049N54049","Marion County, WV","Marion County",56500,19800,22600,25450,28250,30550,32800,35050,37300,12060,16240,20420,24600,28780,32800,35050,37300,31650,36200,40700,45200,48850,52450,56050,59700,9999,"Marion County","West Virginia",0]
["WV","5405199999",54,51,"METRO48540M48540","Wheeling, WV-OH MSA","Marshall County",56100,19650,22450,25250,28050,30300,32550,34800,37050,12060,16240,20420,24600,28780,32550,34800,37050,31450,35950,40450,44900,48500,52100,55700,59300,9000,"Marshall County","West Virginia",1]
["WV","5405399999",54,53,"NCNTY54053N54053","Mason County, WV","Mason County",46700,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Mason County","West Virginia",0]
["WV","5405599999",54,55,"NCNTY54055N54055","Mercer County, WV","Mercer County",47700,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Mercer County","West Virginia",0]
["WV","5405799999",54,57,"METRO19060M19060","Cumberland, MD-WV MSA","Mineral County",53900,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43900,49400,54850,59250,63650,68050,72450,1900,"Mineral County","West Virginia",1]
["WV","5405999999",54,59,"NCNTY54059N54059","Mingo County, WV","Mingo County",47600,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Mingo County","West Virginia",0]
["WV","5406199999",54,61,"METRO34060M34060","Morgantown, WV MSA","Monongalia County",64100,22450,25650,28850,32050,34650,37200,39750,42350,13500,16240,20420,24600,28780,32960,37140,41320,35950,41050,46200,51300,55450,59550,63650,67750,9999,"Monongalia County","West Virginia",1]
["WV","5406399999",54,63,"NCNTY54063N54063","Monroe County, WV","Monroe County",46200,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Monroe County","West Virginia",0]
["WV","5406599999",54,65,"NCNTY54065N54065","Morgan County, WV","Morgan County",54000,24000,27400,30850,34250,37000,39750,42500,45250,14400,16450,20420,24600,28780,32960,37140,41320,38400,43900,49400,54850,59250,63650,68050,72450,9999,"Morgan County","West Virginia",0]
["WV","5406799999",54,67,"NCNTY54067N54067","Nicholas County, WV","Nicholas County",50300,17650,20150,22650,25150,27200,29200,31200,33200,12060,16240,20420,24600,27200,29200,31200,33200,28200,32200,36250,40250,43500,46700,49950,53150,9999,"Nicholas County","West Virginia",0]
["WV","5406999999",54,69,"METRO48540M48540","Wheeling, WV-OH MSA","Ohio County",56100,19650,22450,25250,28050,30300,32550,34800,37050,12060,16240,20420,24600,28780,32550,34800,37050,31450,35950,40450,44900,48500,52100,55700,59300,9000,"Ohio County","West Virginia",1]
["WV","5407199999",54,71,"NCNTY54071N54071","Pendleton County, WV","Pendleton County",51300,18000,20550,23100,25650,27750,29800,31850,33900,12060,16240,20420,24600,27750,29800,31850,33900,28750,32850,36950,41050,44350,47650,50950,54200,9999,"Pendleton County","West Virginia",0]
["WV","5407399999",54,73,"NCNTY54073N54073","Pleasants County, WV","Pleasants County",57800,20250,23150,26050,28900,31250,33550,35850,38150,12150,16240,20420,24600,28780,32960,35850,38150,32400,37000,41650,46250,49950,53650,57350,61050,9999,"Pleasants County","West Virginia",0]
["WV","5407599999",54,75,"NCNTY54075N54075","Pocahontas County, WV","Pocahontas County",48300,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Pocahontas County","West Virginia",0]
["WV","5407799999",54,77,"METRO34060M34060","Morgantown, WV MSA","Preston County",64100,22450,25650,28850,32050,34650,37200,39750,42350,13500,16240,20420,24600,28780,32960,37140,41320,35950,41050,46200,51300,55450,59550,63650,67750,9999,"Preston County","West Virginia",1]
["WV","5407999999",54,79,"METRO26580M54079","Putnam County, WV HUD Metro FMR Area","Putnam County",69700,23250,26550,29850,33150,35850,38500,41150,43800,13950,16240,20420,24600,28780,32960,37140,41320,37150,42450,47750,53050,57300,61550,65800,70050,1480,"Putnam County","West Virginia",1]
["WV","5408199999",54,81,"METRO13220N54081","Raleigh County, WV HUD Metro FMR Area","Raleigh County",52400,18350,21000,23600,26200,28300,30400,32500,34600,12060,16240,20420,24600,28300,30400,32500,34600,29350,33550,37750,41900,45300,48650,52000,55350,9999,"Raleigh County","West Virginia",1]
["WV","5408399999",54,83,"NCNTY54083N54083","Randolph County, WV","Randolph County",51300,18000,20550,23100,25650,27750,29800,31850,33900,12060,16240,20420,24600,27750,29800,31850,33900,28750,32850,36950,41050,44350,47650,50950,54200,9999,"Randolph County","West Virginia",0]
["WV","5408599999",54,85,"NCNTY54085N54085","Ritchie County, WV","Ritchie County",51000,17850,20400,22950,25500,27550,29600,31650,33700,12060,16240,20420,24600,27550,29600,31650,33700,28600,32650,36750,40800,44100,47350,50600,53900,9999,"Ritchie County","West Virginia",0]
["WV","5408799999",54,87,"NCNTY54087N54087","Roane County, WV","Roane County",42400,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Roane County","West Virginia",0]
["WV","5408999999",54,89,"NCNTY54089N54089","Summers County, WV","Summers County",48100,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Summers County","West Virginia",0]
["WV","5409199999",54,91,"NCNTY54091N54091","Taylor County, WV","Taylor County",51500,18050,20600,23200,25750,27850,29900,31950,34000,12060,16240,20420,24600,27850,29900,31950,34000,28850,33000,37100,41200,44500,47800,51100,54400,9999,"Taylor County","West Virginia",0]
["WV","5409399999",54,93,"NCNTY54093N54093","Tucker County, WV","Tucker County",52900,18550,21200,23850,26450,28600,30700,32800,34950,12060,16240,20420,24600,28600,30700,32800,34950,29650,33850,38100,42300,45700,49100,52500,55850,9999,"Tucker County","West Virginia",0]
["WV","5409599999",54,95,"NCNTY54095N54095","Tyler County, WV","Tyler County",51700,18100,20700,23300,25850,27950,30000,32100,34150,12060,16240,20420,24600,27950,30000,32100,34150,28950,33100,37250,41350,44700,48000,51300,54600,9999,"Tyler County","West Virginia",0]
["WV","5409799999",54,97,"NCNTY54097N54097","Upshur County, WV","Upshur County",49900,17500,20000,22500,24950,26950,28950,30950,32950,12060,16240,20420,24600,26950,28950,30950,32950,27950,31950,35950,39900,43100,46300,49500,52700,9999,"Upshur County","West Virginia",0]
["WV","5409999999",54,99,"METRO26580M26580","Huntington-Ashland, WV-KY-OH HUD Metro FMR Area","Wayne County",52400,18350,21000,23600,26200,28300,30400,32500,34600,12060,16240,20420,24600,28300,30400,32500,34600,29350,33550,37750,41900,45300,48650,52000,55350,3400,"Wayne County","West Virginia",1]
["WV","5410199999",54,101,"NCNTY54101N54101","Webster County, WV","Webster County",35600,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Webster County","West Virginia",0]
["WV","5410399999",54,103,"NCNTY54103N54103","Wetzel County, WV","Wetzel County",53000,18550,21200,23850,26500,28650,30750,32900,35000,12060,16240,20420,24600,28650,30750,32900,35000,29700,33950,38200,42400,45800,49200,52600,56000,9999,"Wetzel County","West Virginia",0]
["WV","5410599999",54,105,"METRO37620M37620","Parkersburg-Vienna, WV MSA","Wirt County",57000,19050,21800,24500,27200,29400,31600,33750,35950,12060,16240,20420,24600,28780,31600,33750,35950,30450,34800,39150,43500,47000,50500,53950,57450,9999,"Wirt County","West Virginia",1]
["WV","5410799999",54,107,"METRO37620M37620","Parkersburg-Vienna, WV MSA","Wood County",57000,19050,21800,24500,27200,29400,31600,33750,35950,12060,16240,20420,24600,28780,31600,33750,35950,30450,34800,39150,43500,47000,50500,53950,57450,6020,"Wood County","West Virginia",1]
["WV","5410999999",54,109,"NCNTY54109N54109","Wyoming County, WV","Wyoming County",47400,17300,19750,22200,24650,26650,28600,30600,32550,12060,16240,20420,24600,26650,28600,30600,32550,27650,31600,35550,39450,42650,45800,48950,52100,9999,"Wyoming County","West Virginia",0]
["WI","5500199999",55,1,"NCNTY55001N55001","Adams County, WI","Adams County",54300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Adams County","Wisconsin",0]
["WI","5500399999",55,3,"NCNTY55003N55003","Ashland County, WI","Ashland County",50500,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Ashland County","Wisconsin",0]
["WI","5500599999",55,5,"NCNTY55005N55005","Barron County, WI","Barron County",57000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Barron County","Wisconsin",0]
["WI","5500799999",55,7,"NCNTY55007N55007","Bayfield County, WI","Bayfield County",57200,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Bayfield County","Wisconsin",0]
["WI","5500999999",55,9,"METRO24580M24580","Green Bay, WI HUD Metro FMR Area","Brown County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,3080,"Brown County","Wisconsin",1]
["WI","5501199999",55,11,"NCNTY55011N55011","Buffalo County, WI","Buffalo County",60400,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Buffalo County","Wisconsin",0]
["WI","5501399999",55,13,"NCNTY55013N55013","Burnett County, WI","Burnett County",50100,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Burnett County","Wisconsin",0]
["WI","5501599999",55,15,"METRO11540M11540","Appleton, WI MSA","Calumet County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,460,"Calumet County","Wisconsin",1]
["WI","5501799999",55,17,"METRO20740M20740","Eau Claire, WI MSA","Chippewa County",67400,23600,27000,30350,33700,36400,39100,41800,44500,14150,16240,20420,24600,28780,32960,37140,41320,37750,43150,48550,53900,58250,62550,66850,71150,2290,"Chippewa County","Wisconsin",1]
["WI","5501999999",55,19,"NCNTY55019N55019","Clark County, WI","Clark County",55000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Clark County","Wisconsin",0]
["WI","5502199999",55,21,"METRO31540N55021","Columbia County, WI HUD Metro FMR Area","Columbia County",74000,25900,29600,33300,37000,40000,42950,45900,48850,15550,17800,20420,24600,28780,32960,37140,41320,41450,47400,53300,59200,63950,68700,73450,78150,9999,"Columbia County","Wisconsin",1]
["WI","5502399999",55,23,"NCNTY55023N55023","Crawford County, WI","Crawford County",59600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Crawford County","Wisconsin",0]
["WI","5502599999",55,25,"METRO31540M31540","Madison, WI HUD Metro FMR Area","Dane County",85200,29850,34100,38350,42600,46050,49450,52850,56250,17900,20450,23000,25550,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,4720,"Dane County","Wisconsin",1]
["WI","5502799999",55,27,"NCNTY55027N55027","Dodge County, WI","Dodge County",68800,24100,27550,31000,34400,37200,39950,42700,45450,14500,16550,20420,24600,28780,32960,37140,41320,38550,44050,49550,55050,59500,63900,68300,72700,9999,"Dodge County","Wisconsin",0]
["WI","5502999999",55,29,"NCNTY55029N55029","Door County, WI","Door County",64800,22700,25950,29200,32400,35000,37600,40200,42800,13650,16240,20420,24600,28780,32960,37140,41320,36300,41500,46700,51850,56000,60150,64300,68450,9999,"Door County","Wisconsin",0]
["WI","5503199999",55,31,"METRO20260M20260","Duluth, MN-WI MSA","Douglas County",67200,23550,26900,30250,33600,36300,39000,41700,44400,14150,16240,20420,24600,28780,32960,37140,41320,37650,43000,48400,53750,58050,62350,66650,70950,2240,"Douglas County","Wisconsin",1]
["WI","5503399999",55,33,"NCNTY55033N55033","Dunn County, WI","Dunn County",64300,22550,25750,28950,32150,34750,37300,39900,42450,13550,16240,20420,24600,28780,32960,37140,41320,36050,41200,46350,51450,55600,59700,63800,67950,9999,"Dunn County","Wisconsin",0]
["WI","5503599999",55,35,"METRO20740M20740","Eau Claire, WI MSA","Eau Claire County",67400,23600,27000,30350,33700,36400,39100,41800,44500,14150,16240,20420,24600,28780,32960,37140,41320,37750,43150,48550,53900,58250,62550,66850,71150,2290,"Eau Claire County","Wisconsin",1]
["WI","5503799999",55,37,"NCNTY55037N55037","Florence County, WI","Florence County",56700,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Florence County","Wisconsin",0]
["WI","5503999999",55,39,"METRO22540M22540","Fond du Lac, WI MSA","Fond du Lac County",65300,22900,26150,29400,32650,35300,37900,40500,43100,13750,16240,20420,24600,28780,32960,37140,41320,36600,41800,47050,52250,56450,60650,64800,69000,9999,"Fond du Lac County","Wisconsin",1]
["WI","5504199999",55,41,"NCNTY55041N55041","Forest County, WI","Forest County",53100,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Forest County","Wisconsin",0]
["WI","5504399999",55,43,"NCNTY55043N55043","Grant County, WI","Grant County",62000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Grant County","Wisconsin",0]
["WI","5504599999",55,45,"METRO31540N55045","Green County, WI HUD Metro FMR Area","Green County",69300,24300,27750,31200,34650,37450,40200,43000,45750,14600,16650,20420,24600,28780,32960,37140,41320,38850,44400,49950,55450,59900,64350,68800,73200,9999,"Green County","Wisconsin",1]
["WI","5504799999",55,47,"NCNTY55047N55047","Green Lake County, WI","Green Lake County",62300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Green Lake County","Wisconsin",0]
["WI","5504999999",55,49,"METRO31540N55049","Iowa County, WI HUD Metro FMR Area","Iowa County",70500,24700,28200,31750,35250,38100,40900,43750,46550,14850,16950,20420,24600,28780,32960,37140,41320,39500,45150,50800,56400,60950,65450,69950,74450,9999,"Iowa County","Wisconsin",1]
["WI","5505199999",55,51,"NCNTY55051N55051","Iron County, WI","Iron County",52500,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Iron County","Wisconsin",0]
["WI","5505399999",55,53,"NCNTY55053N55053","Jackson County, WI","Jackson County",54300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Jackson County","Wisconsin",0]
["WI","5505599999",55,55,"NCNTY55055N55055","Jefferson County, WI","Jefferson County",70300,24650,28150,31650,35150,38000,40800,43600,46400,14800,16900,20420,24600,28780,32960,37140,41320,39400,45000,50650,56250,60750,65250,69750,74250,9999,"Jefferson County","Wisconsin",0]
["WI","5505799999",55,57,"NCNTY55057N55057","Juneau County, WI","Juneau County",56600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Juneau County","Wisconsin",0]
["WI","5505999999",55,59,"METRO16980MM3800","Kenosha County, WI HUD Metro FMR Area","Kenosha County",69700,24400,27900,31400,34850,37650,40450,43250,46050,14650,16750,20420,24600,28780,32960,37140,41320,39050,44600,50200,55750,60250,64700,69150,73600,3800,"Kenosha County","Wisconsin",1]
["WI","5506199999",55,61,"METRO24580M24580","Green Bay, WI HUD Metro FMR Area","Kewaunee County",69900,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,9999,"Kewaunee County","Wisconsin",1]
["WI","5506399999",55,63,"METRO29100M29100","La Crosse-Onalaska, WI-MN MSA","La Crosse County",72000,25200,28800,32400,36000,38900,41800,44650,47550,15150,17300,20420,24600,28780,32960,37140,41320,40350,46100,51850,57600,62250,66850,71450,76050,3870,"La Crosse County","Wisconsin",1]
["WI","5506599999",55,65,"NCNTY55065N55065","Lafayette County, WI","Lafayette County",63600,22300,25450,28650,31800,34350,36900,39450,42000,13400,16240,20420,24600,28780,32960,37140,41320,35650,40750,45850,50900,55000,59050,63150,67200,9999,"Lafayette County","Wisconsin",0]
["WI","5506799999",55,67,"NCNTY55067N55067","Langlade County, WI","Langlade County",52300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Langlade County","Wisconsin",0]
["WI","5506999999",55,69,"NCNTY55069N55069","Lincoln County, WI","Lincoln County",63500,22250,25400,28600,31750,34300,36850,39400,41950,13350,16240,20420,24600,28780,32960,37140,41320,35600,40650,45750,50800,54900,58950,63000,67100,9999,"Lincoln County","Wisconsin",0]
["WI","5507199999",55,71,"NCNTY55071N55071","Manitowoc County, WI","Manitowoc County",63800,22350,25550,28750,31900,34500,37050,39600,42150,13450,16240,20420,24600,28780,32960,37140,41320,35750,40850,45950,51050,55150,59250,63350,67400,9999,"Manitowoc County","Wisconsin",0]
["WI","5507399999",55,73,"METRO48140M48140","Wausau, WI MSA","Marathon County",72600,24500,28000,31500,34950,37750,40550,43350,46150,14700,16800,20420,24600,28780,32960,37140,41320,39150,44750,50350,55900,60400,64850,69350,73800,8940,"Marathon County","Wisconsin",1]
["WI","5507599999",55,75,"NCNTY55075N55075","Marinette County, WI","Marinette County",55900,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Marinette County","Wisconsin",0]
["WI","5507799999",55,77,"NCNTY55077N55077","Marquette County, WI","Marquette County",58400,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Marquette County","Wisconsin",0]
["WI","5507899999",55,78,"NCNTY55078N55078","Menominee County, WI","Menominee County",41700,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Menominee County","Wisconsin",0]
["WI","5507999999",55,79,"METRO33340M33340","Milwaukee-Waukesha-West Allis, WI MSA","Milwaukee County",72400,25350,29000,32600,36200,39100,42000,44900,47800,15200,17400,20420,24600,28780,32960,37140,41320,40550,46350,52150,57900,62550,67200,71800,76450,5080,"Milwaukee County","Wisconsin",1]
["WI","5508199999",55,81,"NCNTY55081N55081","Monroe County, WI","Monroe County",62500,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Monroe County","Wisconsin",0]
["WI","5508399999",55,83,"METRO24580N55083","Oconto County, WI HUD Metro FMR Area","Oconto County",65100,22800,26050,29300,32550,35200,37800,40400,43000,13700,16240,20420,24600,28780,32960,37140,41320,36500,41700,46900,52100,56300,60450,64650,68800,9999,"Oconto County","Wisconsin",1]
["WI","5508599999",55,85,"NCNTY55085N55085","Oneida County, WI","Oneida County",61000,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Oneida County","Wisconsin",0]
["WI","5508799999",55,87,"METRO11540M11540","Appleton, WI MSA","Outagamie County",74700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,460,"Outagamie County","Wisconsin",1]
["WI","5508999999",55,89,"METRO33340M33340","Milwaukee-Waukesha-West Allis, WI MSA","Ozaukee County",72400,25350,29000,32600,36200,39100,42000,44900,47800,15200,17400,20420,24600,28780,32960,37140,41320,40550,46350,52150,57900,62550,67200,71800,76450,5080,"Ozaukee County","Wisconsin",1]
["WI","5509199999",55,91,"NCNTY55091N55091","Pepin County, WI","Pepin County",62700,21950,25100,28250,31350,33900,36400,38900,41400,13200,16240,20420,24600,28780,32960,37140,41320,35150,40150,45150,50150,54200,58200,62200,66200,9999,"Pepin County","Wisconsin",0]
["WI","5509399999",55,93,"METRO33460M33460","Minneapolis-St. Paul-Bloomington, MN-WI HUD Metro FMR Area","Pierce County",90400,31650,36200,40700,45200,48850,52450,56050,59700,19000,21700,24400,27100,29300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5120,"Pierce County","Wisconsin",1]
["WI","5509599999",55,95,"NCNTY55095N55095","Polk County, WI","Polk County",62300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Polk County","Wisconsin",0]
["WI","5509799999",55,97,"NCNTY55097N55097","Portage County, WI","Portage County",71000,24850,28400,31950,35500,38350,41200,44050,46900,14950,17050,20420,24600,28780,32960,37140,41320,39800,45450,51150,56800,61350,65900,70450,75000,9999,"Portage County","Wisconsin",0]
["WI","5509999999",55,99,"NCNTY55099N55099","Price County, WI","Price County",57600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Price County","Wisconsin",0]
["WI","5510199999",55,101,"METRO39540M39540","Racine, WI MSA","Racine County",67300,23600,26950,30300,33650,36350,39050,41750,44450,14150,16240,20420,24600,28780,32960,37140,41320,37700,43100,48500,53850,58200,62500,66800,71100,6600,"Racine County","Wisconsin",1]
["WI","5510399999",55,103,"NCNTY55103N55103","Richland County, WI","Richland County",58300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Richland County","Wisconsin",0]
["WI","5510599999",55,105,"METRO27500M27500","Janesville-Beloit, WI MSA","Rock County",63200,22150,25300,28450,31600,34150,36700,39200,41750,13300,16240,20420,24600,28780,32960,37140,41320,35400,40450,45500,50550,54600,58650,62700,66750,3620,"Rock County","Wisconsin",1]
["WI","5510799999",55,107,"NCNTY55107N55107","Rusk County, WI","Rusk County",47800,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Rusk County","Wisconsin",0]
["WI","5510999999",55,109,"METRO33460M33460","Minneapolis-St. Paul-Bloomington, MN-WI HUD Metro FMR Area","St. Croix County",90400,31650,36200,40700,45200,48850,52450,56050,59700,19000,21700,24400,27100,29300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,5120,"St. Croix County","Wisconsin",1]
["WI","5511199999",55,111,"NCNTY55111N55111","Sauk County, WI","Sauk County",66600,23350,26650,30000,33300,36000,38650,41300,44000,14000,16240,20420,24600,28780,32960,37140,41320,37350,42650,48000,53300,57600,61850,66100,70400,9999,"Sauk County","Wisconsin",0]
["WI","5511399999",55,113,"NCNTY55113N55113","Sawyer County, WI","Sawyer County",49200,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Sawyer County","Wisconsin",0]
["WI","5511599999",55,115,"NCNTY55115N55115","Shawano County, WI","Shawano County",57100,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Shawano County","Wisconsin",0]
["WI","5511799999",55,117,"METRO43100M43100","Sheboygan, WI MSA","Sheboygan County",69000,24150,27600,31050,34500,37300,40050,42800,45550,14500,16600,20420,24600,28780,32960,37140,41320,38650,44200,49700,55200,59650,64050,68450,72900,7620,"Sheboygan County","Wisconsin",1]
["WI","5511999999",55,119,"NCNTY55119N55119","Taylor County, WI","Taylor County",56700,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Taylor County","Wisconsin",0]
["WI","5512199999",55,121,"NCNTY55121N55121","Trempealeau County, WI","Trempealeau County",64000,22400,25600,28800,32000,34600,37150,39700,42250,13450,16240,20420,24600,28780,32960,37140,41320,35850,41000,46100,51200,55300,59400,63500,67600,9999,"Trempealeau County","Wisconsin",0]
["WI","5512399999",55,123,"NCNTY55123N55123","Vernon County, WI","Vernon County",60800,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Vernon County","Wisconsin",0]
["WI","5512599999",55,125,"NCNTY55125N55125","Vilas County, WI","Vilas County",52300,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Vilas County","Wisconsin",0]
["WI","5512799999",55,127,"NCNTY55127N55127","Walworth County, WI","Walworth County",65000,23450,26800,30150,33500,36200,38900,41550,44250,14100,16240,20420,24600,28780,32960,37140,41320,37550,42900,48250,53600,57900,62200,66500,70800,9999,"Walworth County","Wisconsin",0]
["WI","5512999999",55,129,"NCNTY55129N55129","Washburn County, WI","Washburn County",54900,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Washburn County","Wisconsin",0]
["WI","5513199999",55,131,"METRO33340M33340","Milwaukee-Waukesha-West Allis, WI MSA","Washington County",72400,25350,29000,32600,36200,39100,42000,44900,47800,15200,17400,20420,24600,28780,32960,37140,41320,40550,46350,52150,57900,62550,67200,71800,76450,5080,"Washington County","Wisconsin",1]
["WI","5513399999",55,133,"METRO33340M33340","Milwaukee-Waukesha-West Allis, WI MSA","Waukesha County",72400,25350,29000,32600,36200,39100,42000,44900,47800,15200,17400,20420,24600,28780,32960,37140,41320,40550,46350,52150,57900,62550,67200,71800,76450,5080,"Waukesha County","Wisconsin",1]
["WI","5513599999",55,135,"NCNTY55135N55135","Waupaca County, WI","Waupaca County",64500,22600,25800,29050,32250,34850,37450,40000,42600,13550,16240,20420,24600,28780,32960,37140,41320,36150,41300,46450,51600,55750,59900,64000,68150,9999,"Waupaca County","Wisconsin",0]
["WI","5513799999",55,137,"NCNTY55137N55137","Waushara County, WI","Waushara County",56600,21950,25050,28200,31300,33850,36350,38850,41350,13200,16240,20420,24600,28780,32960,37140,41320,35100,40100,45100,50100,54150,58150,62150,66150,9999,"Waushara County","Wisconsin",0]
["WI","5513999999",55,139,"METRO36780M36780","Oshkosh-Neenah, WI MSA","Winnebago County",67700,23700,27100,30500,33850,36600,39300,42000,44700,14250,16250,20420,24600,28780,32960,37140,41320,37950,43350,48750,54150,58500,62850,67150,71500,460,"Winnebago County","Wisconsin",1]
["WI","5514199999",55,141,"NCNTY55141N55141","Wood County, WI","Wood County",68000,23800,27200,30600,34000,36750,39450,42200,44900,14300,16350,20420,24600,28780,32960,37140,41320,38100,43550,49000,54400,58800,63150,67500,71850,9999,"Wood County","Wisconsin",0]
["WY","5600199999",56,1,"NCNTY56001N56001","Albany County, WY","Albany County",68300,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Albany County","Wyoming",0]
["WY","5600399999",56,3,"NCNTY56003N56003","Big Horn County, WY","Big Horn County",63700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Big Horn County","Wyoming",0]
["WY","5600599999",56,5,"NCNTY56005N56005","Campbell County, WY","Campbell County",90400,31650,36200,40700,45200,48850,52450,56050,59700,19000,21700,24400,27100,29300,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Campbell County","Wyoming",0]
["WY","5600799999",56,7,"NCNTY56007N56007","Carbon County, WY","Carbon County",71500,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Carbon County","Wyoming",0]
["WY","5600999999",56,9,"NCNTY56009N56009","Converse County, WY","Converse County",76700,26850,30700,34550,38350,41450,44500,47600,50650,16100,18400,20700,24600,28780,32960,37140,41320,42950,49100,55250,61350,66300,71200,76100,81000,9999,"Converse County","Wyoming",0]
["WY","5601199999",56,11,"NCNTY56011N56011","Crook County, WY","Crook County",68100,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Crook County","Wyoming",0]
["WY","5601399999",56,13,"NCNTY56013N56013","Fremont County, WY","Fremont County",63800,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Fremont County","Wyoming",0]
["WY","5601599999",56,15,"NCNTY56015N56015","Goshen County, WY","Goshen County",57000,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Goshen County","Wyoming",0]
["WY","5601799999",56,17,"NCNTY56017N56017","Hot Springs County, WY","Hot Springs County",62300,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Hot Springs County","Wyoming",0]
["WY","5601999999",56,19,"NCNTY56019N56019","Johnson County, WY","Johnson County",65900,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Johnson County","Wyoming",0]
["WY","5602199999",56,21,"METRO16940M16940","Cheyenne, WY MSA","Laramie County",75500,26450,30200,34000,37750,40800,43800,46850,49850,15900,18150,20420,24600,28780,32960,37140,41320,42300,48350,54400,60400,65250,70100,74900,79750,1580,"Laramie County","Wyoming",1]
["WY","5602399999",56,23,"NCNTY56023N56023","Lincoln County, WY","Lincoln County",76600,26850,30650,34500,38300,41400,44450,47500,50600,16100,18400,20700,24600,28780,32960,37140,41320,42950,49050,55200,61300,66250,71150,76050,80950,9999,"Lincoln County","Wyoming",0]
["WY","5602599999",56,25,"METRO16220M16220","Casper, WY MSA","Natrona County",74400,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,1350,"Natrona County","Wyoming",1]
["WY","5602799999",56,27,"NCNTY56027N56027","Niobrara County, WY","Niobrara County",61400,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Niobrara County","Wyoming",0]
["WY","5602999999",56,29,"NCNTY56029N56029","Park County, WY","Park County",69700,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Park County","Wyoming",0]
["WY","5603199999",56,31,"NCNTY56031N56031","Platte County, WY","Platte County",58800,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Platte County","Wyoming",0]
["WY","5603399999",56,33,"NCNTY56033N56033","Sheridan County, WY","Sheridan County",74500,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Sheridan County","Wyoming",0]
["WY","5603599999",56,35,"NCNTY56035N56035","Sublette County, WY","Sublette County",88700,31050,35500,39950,44350,47900,51450,55000,58550,18650,21300,23950,26600,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Sublette County","Wyoming",0]
["WY","5603799999",56,37,"NCNTY56037N56037","Sweetwater County, WY","Sweetwater County",85400,29900,34200,38450,42700,46150,49550,52950,56400,17950,20500,23050,25600,28780,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Sweetwater County","Wyoming",0]
["WY","5603999999",56,39,"NCNTY56039N56039","Teton County, WY","Teton County",91400,32000,36600,41150,45700,49400,53050,56700,60350,19200,21950,24700,27400,29600,32960,37140,41320,47600,54400,61200,68000,73450,78900,84350,89800,9999,"Teton County","Wyoming",0]
["WY","5604199999",56,41,"NCNTY56041N56041","Uinta County, WY","Uinta County",66300,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Uinta County","Wyoming",0]
["WY","5604399999",56,43,"NCNTY56043N56043","Washakie County, WY","Washakie County",64900,26150,29900,33650,37350,40350,43350,46350,49350,15700,17950,20420,24600,28780,32960,37140,41320,41850,47800,53800,59750,64550,69350,74100,78900,9999,"Washakie County","Wyoming",0]
["WY","5604599999",56,45,"NCNTY56045N56045","Weston County, WY","Weston County",78700,27550,31500,35450,39350,42500,45650,48800,51950,16550,18900,21250,24600,28780,32960,37140,41320,44100,50400,56700,62950,68000,73050,78100,83100,9999,"Weston County","Wyoming",0]
["AS","6099999999",60,999,"NCNTY60999N60999","American Samoa","American Samoa",27500,19600,22400,25200,28000,30250,32500,34750,37000,11800,13450,15150,16800,18150,19500,20850,22200,31400,35850,40350,44800,48400,52000,55600,59150,null,"American Samoa","American Samoa",0]
["GU","6601099999",66,10,"NCNTY66010N66010","Guam","Guam",56300,20100,22950,25800,28650,30950,33250,35550,37850,12050,13800,15500,17200,18600,20000,21350,22750,32100,36700,41300,45850,49550,53200,56900,60550,9999,"Guam","Guam",0]
["MP","6999999999",69,999,"NCNTY69999N69999","Northern Mariana Islands","Northern Mariana Islands",25000,19600,22400,25200,28000,30250,32500,34750,37000,11800,13450,15150,16800,18150,19500,20850,22200,31400,35850,40350,44800,48400,52000,55600,59150,null,"Northern Mariana Islands","Northern Mariana Isl",0]
["PR","7200199999",72,1,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Adjuntas Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Adjuntas Municipio","Puerto Rico",0]
["PR","7200399999",72,3,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","Aguada Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,60,"Aguada Municipio","Puerto Rico",1]
["PR","7200599999",72,5,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","Aguadilla Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,60,"Aguadilla Municipio","Puerto Rico",1]
["PR","7200799999",72,7,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Aguas Buenas Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Aguas Buenas Municipio","Puerto Rico",1]
["PR","7200999999",72,9,"METRO41980N72923","Barranquitas-Aibonito, PR HUD Metro FMR Area","Aibonito Municipio",16700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Aibonito Municipio","Puerto Rico",1]
["PR","7201199999",72,11,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","Añasco Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,4840,"Añasco Municipio","Puerto Rico",1]
["PR","7201399999",72,13,"METRO11640MM0470","Arecibo, PR HUD Metro FMR Area","Arecibo Municipio",21400,9400,10750,12100,13400,14500,15550,16650,17700,5650,6450,7250,8050,8700,9350,10000,10650,15050,17200,19350,21450,23200,24900,26600,28350,470,"Arecibo Municipio","Puerto Rico",1]
["PR","7201599999",72,15,"METRO25020M25020","Guayama, PR MSA","Arroyo Municipio",18000,9950,11350,12750,14150,15300,16450,17550,18700,5950,6800,7650,8500,9200,9900,10550,11250,15900,18150,20400,22650,24500,26300,28100,29900,9999,"Arroyo Municipio","Puerto Rico",1]
["PR","7201799999",72,17,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Barceloneta Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Barceloneta Municipio","Puerto Rico",1]
["PR","7201999999",72,19,"METRO41980N72923","Barranquitas-Aibonito, PR HUD Metro FMR Area","Barranquitas Municipio",16700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Barranquitas Municipio","Puerto Rico",1]
["PR","7202199999",72,21,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Bayamón Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Bayamón Municipio","Puerto Rico",1]
["PR","7202399999",72,23,"METRO41900M41900","San German, PR MSA","Cabo Rojo Municipio",18400,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,4840,"Cabo Rojo Municipio","Puerto Rico",1]
["PR","7202599999",72,25,"METRO41980MM1310","Caguas, PR HUD Metro FMR Area","Caguas Municipio",26400,10350,11800,13300,14750,15950,17150,18300,19500,6200,7100,8000,8850,9600,10300,11000,11700,16550,18900,21250,23600,25500,27400,29300,31200,1310,"Caguas Municipio","Puerto Rico",1]
["PR","7202799999",72,27,"METRO11640MM0470","Arecibo, PR HUD Metro FMR Area","Camuy Municipio",21400,9400,10750,12100,13400,14500,15550,16650,17700,5650,6450,7250,8050,8700,9350,10000,10650,15050,17200,19350,21450,23200,24900,26600,28350,470,"Camuy Municipio","Puerto Rico",1]
["PR","7202999999",72,29,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Canóvanas Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Canóvanas Municipio","Puerto Rico",1]
["PR","7203199999",72,31,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Carolina Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Carolina Municipio","Puerto Rico",1]
["PR","7203399999",72,33,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Cataño Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Cataño Municipio","Puerto Rico",1]
["PR","7203599999",72,35,"METRO41980MM1310","Caguas, PR HUD Metro FMR Area","Cayey Municipio",26400,10350,11800,13300,14750,15950,17150,18300,19500,6200,7100,8000,8850,9600,10300,11000,11700,16550,18900,21250,23600,25500,27400,29300,31200,1310,"Cayey Municipio","Puerto Rico",1]
["PR","7203799999",72,37,"METRO41980M21940","Fajardo, PR HUD Metro FMR Area","Ceiba Municipio",21600,10100,11550,13000,14400,15600,16750,17900,19050,6100,6950,7800,8650,9350,10050,10750,11450,16150,18450,20750,23050,24900,26750,28600,30450,7440,"Ceiba Municipio","Puerto Rico",1]
["PR","7203999999",72,39,"METRO41980N72923","Barranquitas-Aibonito, PR HUD Metro FMR Area","Ciales Municipio",16700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Ciales Municipio","Puerto Rico",1]
["PR","7204199999",72,41,"METRO41980MM1310","Caguas, PR HUD Metro FMR Area","Cidra Municipio",26400,10350,11800,13300,14750,15950,17150,18300,19500,6200,7100,8000,8850,9600,10300,11000,11700,16550,18900,21250,23600,25500,27400,29300,31200,1310,"Cidra Municipio","Puerto Rico",1]
["PR","7204399999",72,43,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Coamo Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Coamo Municipio","Puerto Rico",0]
["PR","7204599999",72,45,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Comerío Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Comerío Municipio","Puerto Rico",1]
["PR","7204799999",72,47,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Corozal Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Corozal Municipio","Puerto Rico",1]
["PR","7204999999",72,49,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Culebra Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Culebra Municipio","Puerto Rico",0]
["PR","7205199999",72,51,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Dorado Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Dorado Municipio","Puerto Rico",1]
["PR","7205399999",72,53,"METRO41980M21940","Fajardo, PR HUD Metro FMR Area","Fajardo Municipio",21600,10100,11550,13000,14400,15600,16750,17900,19050,6100,6950,7800,8650,9350,10050,10750,11450,16150,18450,20750,23050,24900,26750,28600,30450,7440,"Fajardo Municipio","Puerto Rico",1]
["PR","7205499999",72,54,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Florida Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Florida Municipio","Puerto Rico",1]
["PR","7205599999",72,55,"METRO38660M49500","Yauco, PR HUD Metro FMR Area","Guánica Municipio",17000,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Guánica Municipio","Puerto Rico",1]
["PR","7205799999",72,57,"METRO25020M25020","Guayama, PR MSA","Guayama Municipio",18000,9950,11350,12750,14150,15300,16450,17550,18700,5950,6800,7650,8500,9200,9900,10550,11250,15900,18150,20400,22650,24500,26300,28100,29900,9999,"Guayama Municipio","Puerto Rico",1]
["PR","7205999999",72,59,"METRO38660M49500","Yauco, PR HUD Metro FMR Area","Guayanilla Municipio",17000,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,6360,"Guayanilla Municipio","Puerto Rico",1]
["PR","7206199999",72,61,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Guaynabo Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Guaynabo Municipio","Puerto Rico",1]
["PR","7206399999",72,63,"METRO41980MM1310","Caguas, PR HUD Metro FMR Area","Gurabo Municipio",26400,10350,11800,13300,14750,15950,17150,18300,19500,6200,7100,8000,8850,9600,10300,11000,11700,16550,18900,21250,23600,25500,27400,29300,31200,1310,"Gurabo Municipio","Puerto Rico",1]
["PR","7206599999",72,65,"METRO11640MM0470","Arecibo, PR HUD Metro FMR Area","Hatillo Municipio",21400,9400,10750,12100,13400,14500,15550,16650,17700,5650,6450,7250,8050,8700,9350,10000,10650,15050,17200,19350,21450,23200,24900,26600,28350,470,"Hatillo Municipio","Puerto Rico",1]
["PR","7206799999",72,67,"METRO32420M32420","Mayagüez, PR MSA","Hormigueros Municipio",23600,9950,11350,12750,14150,15300,16450,17550,18700,5950,6800,7650,8500,9200,9900,10550,11250,15900,18150,20400,22650,24500,26300,28100,29900,4840,"Hormigueros Municipio","Puerto Rico",1]
["PR","7206999999",72,69,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Humacao Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Humacao Municipio","Puerto Rico",1]
["PR","7207199999",72,71,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","Isabela Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Isabela Municipio","Puerto Rico",1]
["PR","7207399999",72,73,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Jayuya Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Jayuya Municipio","Puerto Rico",0]
["PR","7207599999",72,75,"METRO38660M38660","Ponce, PR HUD Metro FMR Area","Juana Díaz Municipio",22300,9550,10900,12250,13600,14700,15800,16900,18000,5750,6550,7350,8150,8850,9500,10150,10800,15300,17450,19650,21800,23550,25300,27050,28800,6360,"Juana Díaz Municipio","Puerto Rico",1]
["PR","7207799999",72,77,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Juncos Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Juncos Municipio","Puerto Rico",1]
["PR","7207999999",72,79,"METRO41900M41900","San German, PR MSA","Lajas Municipio",18400,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Lajas Municipio","Puerto Rico",1]
["PR","7208199999",72,81,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","Lares Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Lares Municipio","Puerto Rico",1]
["PR","7208399999",72,83,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Las Marías Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Las Marías Municipio","Puerto Rico",0]
["PR","7208599999",72,85,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Las Piedras Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Las Piedras Municipio","Puerto Rico",1]
["PR","7208799999",72,87,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Loíza Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Loíza Municipio","Puerto Rico",1]
["PR","7208999999",72,89,"METRO41980M21940","Fajardo, PR HUD Metro FMR Area","Luquillo Municipio",21600,10100,11550,13000,14400,15600,16750,17900,19050,6100,6950,7800,8650,9350,10050,10750,11450,16150,18450,20750,23050,24900,26750,28600,30450,7440,"Luquillo Municipio","Puerto Rico",1]
["PR","7209199999",72,91,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Manatí Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Manatí Municipio","Puerto Rico",1]
["PR","7209399999",72,93,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Maricao Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Maricao Municipio","Puerto Rico",0]
["PR","7209599999",72,95,"METRO41980N72923","Barranquitas-Aibonito, PR HUD Metro FMR Area","Maunabo Municipio",16700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Maunabo Municipio","Puerto Rico",1]
["PR","7209799999",72,97,"METRO32420M32420","Mayagüez, PR MSA","Mayagüez Municipio",23600,9950,11350,12750,14150,15300,16450,17550,18700,5950,6800,7650,8500,9200,9900,10550,11250,15900,18150,20400,22650,24500,26300,28100,29900,4840,"Mayagüez Municipio","Puerto Rico",1]
["PR","7209999999",72,99,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","Moca Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,60,"Moca Municipio","Puerto Rico",1]
["PR","7210199999",72,101,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Morovis Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Morovis Municipio","Puerto Rico",1]
["PR","7210399999",72,103,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Naguabo Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Naguabo Municipio","Puerto Rico",1]
["PR","7210599999",72,105,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Naranjito Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Naranjito Municipio","Puerto Rico",1]
["PR","7210799999",72,107,"METRO41980N72923","Barranquitas-Aibonito, PR HUD Metro FMR Area","Orocovis Municipio",16700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Orocovis Municipio","Puerto Rico",1]
["PR","7210999999",72,109,"METRO25020M25020","Guayama, PR MSA","Patillas Municipio",18000,9950,11350,12750,14150,15300,16450,17550,18700,5950,6800,7650,8500,9200,9900,10550,11250,15900,18150,20400,22650,24500,26300,28100,29900,9999,"Patillas Municipio","Puerto Rico",1]
["PR","7211199999",72,111,"METRO38660M49500","Yauco, PR HUD Metro FMR Area","Peñuelas Municipio",17000,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,6360,"Peñuelas Municipio","Puerto Rico",1]
["PR","7211399999",72,113,"METRO38660M38660","Ponce, PR HUD Metro FMR Area","Ponce Municipio",22300,9550,10900,12250,13600,14700,15800,16900,18000,5750,6550,7350,8150,8850,9500,10150,10800,15300,17450,19650,21800,23550,25300,27050,28800,6360,"Ponce Municipio","Puerto Rico",1]
["PR","7211599999",72,115,"METRO11640N72923","Quebradillas Municipio, PR HUD Metro FMR Area","Quebradillas Municipio",17900,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Quebradillas Municipio","Puerto Rico",1]
["PR","7211799999",72,117,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","Rincón Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Rincón Municipio","Puerto Rico",1]
["PR","7211999999",72,119,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Río Grande Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Río Grande Municipio","Puerto Rico",1]
["PR","7212199999",72,121,"METRO41900M41900","San German, PR MSA","Sabana Grande Municipio",18400,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,4840,"Sabana Grande Municipio","Puerto Rico",1]
["PR","7212399999",72,123,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Salinas Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Salinas Municipio","Puerto Rico",0]
["PR","7212599999",72,125,"METRO41900M41900","San German, PR MSA","San Germán Municipio",18400,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,4840,"San Germán Municipio","Puerto Rico",1]
["PR","7212799999",72,127,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","San Juan Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"San Juan Municipio","Puerto Rico",1]
["PR","7212999999",72,129,"METRO41980MM1310","Caguas, PR HUD Metro FMR Area","San Lorenzo Municipio",26400,10350,11800,13300,14750,15950,17150,18300,19500,6200,7100,8000,8850,9600,10300,11000,11700,16550,18900,21250,23600,25500,27400,29300,31200,1310,"San Lorenzo Municipio","Puerto Rico",1]
["PR","7213199999",72,131,"METRO10380M10380","Aguadilla-Isabela, PR HUD Metro FMR Area","San Sebastián Municipio",18700,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"San Sebastián Municipio","Puerto Rico",1]
["PR","7213399999",72,133,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Santa Isabel Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Santa Isabel Municipio","Puerto Rico",0]
["PR","7213599999",72,135,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Toa Alta Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Toa Alta Municipio","Puerto Rico",1]
["PR","7213799999",72,137,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Toa Baja Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Toa Baja Municipio","Puerto Rico",1]
["PR","7213999999",72,139,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Trujillo Alto Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Trujillo Alto Municipio","Puerto Rico",1]
["PR","7214199999",72,141,"METRO10380N72141","Utuado Municipio, PR HUD Metro FMR Area","Utuado Municipio",19200,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,9999,"Utuado Municipio","Puerto Rico",1]
["PR","7214399999",72,143,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Vega Alta Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Vega Alta Municipio","Puerto Rico",1]
["PR","7214599999",72,145,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Vega Baja Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Vega Baja Municipio","Puerto Rico",1]
["PR","7214799999",72,147,"NCNTY72923N72923","Puerto Rico HUD Nonmetro Area","Vieques Municipio",15800,8400,9600,10800,12000,13000,13950,14900,15850,5050,5800,6500,7200,7800,8400,8950,9550,13450,15400,17300,19200,20750,22300,23850,25350,9999,"Vieques Municipio","Puerto Rico",0]
["PR","7214999999",72,149,"METRO38660M38660","Ponce, PR HUD Metro FMR Area","Villalba Municipio",22300,9550,10900,12250,13600,14700,15800,16900,18000,5750,6550,7350,8150,8850,9500,10150,10800,15300,17450,19650,21800,23550,25300,27050,28800,6360,"Villalba Municipio","Puerto Rico",1]
["PR","7215199999",72,151,"METRO41980MM7440","San Juan-Guaynabo, PR HUD Metro FMR Area","Yabucoa Municipio",26600,11300,12900,14500,16100,17400,18700,20000,21300,6800,7750,8700,9650,10450,11200,12000,12750,18050,20600,23200,25750,27850,29900,31950,34000,7440,"Yabucoa Municipio","Puerto Rico",1]
["PR","7215399999",72,153,"METRO38660M49500","Yauco, PR HUD Metro FMR Area","Yauco Municipio",17000,8850,10100,11350,12600,13650,14650,15650,16650,5300,6050,6800,7550,8200,8800,9400,10000,14150,16150,18150,20150,21800,23400,25000,26600,6360,"Yauco Municipio","Puerto Rico",1]
["VI","7801099999",78,10,"NCNTY78010N78010","St. Croix Island, VI","St. Croix",46700,17400,19900,22400,24850,26850,28850,30850,32850,10450,11950,13450,14900,16100,17300,18500,19700,27850,31800,35800,39750,42950,46150,49300,52500,9999,"St. Croix","Virgin Islands",0]
["VI","7802099999",78,20,"NCNTY78020N78020","St. John Island, VI","St. John",56300,24100,27550,31000,34400,37200,39950,42700,45450,14500,16550,18600,20650,22350,24000,25650,27300,38550,44050,49550,55050,59500,63900,68300,72700,9999,"St. John","Virgin Islands",0]
["VI","7803099999",78,30,"NCNTY78030N78030","St. Thomas Island, VI","St. Thomas",52400,21500,24600,27650,30700,33200,35650,38100,40550,12900,14750,16600,18400,19900,21350,22850,24300,34400,39300,44200,49100,53050,57000,60900,64850,9999,"St. Thomas","Virgin Islands",0]

{"sheet":"Input","index":12,"n_rows":105,"n_cols":4,"rows_kept":105,"cut":false,"hidden":true,"merged":[[4,0,4,1],[2,2,2,4],[97,3,104,3]]}
[]
[]
["WORKSHEET F:  INPUT","PROJECT NAME:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
["DEVELOPMENT BUDGET"]
["Development Uses/Sources"]
["Purchase Price - Land on Worksheet A",{"$f":"'Dev Budget'!D8","v":0}]
["Purchase Price - Land on Worksheet C",{"$f":"'Site Info'!T39","v":0},{"$f":"B8-B7","v":0}]
["Purchase Price - Building on Worksheet A",{"$f":"'Dev Budget'!D9","v":0}]
["Purchase Price - Building on Worksheet C",{"$f":"'Site Info'!R39-'Site Info'!T39","v":0},{"$f":"B9-B10","v":0}]
["Site Value",{"$f":"'Site Info'!S39","v":0}]
["Total Construction Costs",{"$f":"'Dev Budget'!D32","v":0}]
["Hard Cost Contingency",{"$f":"'Dev Budget'!D33","v":0}]
["Site Hard Costs",0,"Not Used"]
["Total Square Footage Newly Constructed",0,"Not Used"]
["Total Square Footage Rehabilitated",0,"Not Used"]
["Total Square Footage Commercial Space",0,"Not Used"]
["Hard Costs for Commercial Space",{"$f":"Supplement!C34","v":0}]
["Total Number of Elevators in the Project:",0,"Not Used"]
["Residential New Con Sq Footage",0,"Not Used"]
["Residential Rehab Sq Footage",0,"Not Used"]
["Total Soft Costs",{"$f":"'Dev Budget'!D30","v":0}]
["Other development costs for commercial space",0,""]
["Soft Cost Contingency",{"$f":"'Dev Budget'!D34","v":0}]
["Developer’s Ret + Housing Con.",{"$f":"'Dev Budget'!D35","v":0}]
["Total Development Cost",{"$f":"'Dev Budget'!D36","v":0}]
["Initial Operating Reserve Amt",{"$f":"'Dev Budget'!D38","v":0}]
["Other Reserves/Working Cap.",{"$f":"'Dev Budget'!D42-'Dev Budget'!D38+'Dev Budget'!D46","v":0}]
["Capitalized Operating Reserve",{"$f":"'Dev Budget'!D44","v":0}]
["Total Project Cost",{"$f":"'Dev Budget'!D47","v":0}]
["Tax Credit Allocation",0,"Not Used"]
["Tax Credit Equity Investment",0,"Not Used"]
["Status of Allocation",0,"Not Used"]
["Section 811 / 202 Amount",0,"Not Used"]
["AHP Subsidy Request - Worksheet A",{"$f":"'Dev Budget'!B47","v":0}]
["AHP Subsidy Request - Worksheet B",{"$f":"'Source of Funds'!E21","v":0},{"$f":"B35-B36","v":0}]
["City",{"$f":"'Site Info'!B10","v":0}]
["High Cost Percentage",{"$f":"B105","v":0},"Not Used"]
["County",{"$f":"'Site Info'!B9","v":0}]
["High Cost County? 1= Y or 0= N",{"$f":"B92","v":0}]
["State:  NJ, NY,PR/VI or Other",{"$f":"'Site Info'!B8","v":0}]
[]
["New Construction Units",{"$f":"SUMIF(RP!C14:C28,Lookups!BG4,RP!B14:B28)","v":0}]
["New Construction Percentage",{"$f":"IF(RP!B33=0,0,B43/RP!B35)","v":0}]
["Rehabilitated Units",{"$f":"SUMIF(RP!C14:C28,Lookups!BG5,RP!B14:B28)","v":0}]
["Rehabilitated Percentage",{"$f":"IF(RP!B33=0,0,B45/RP!B35)","v":0}]
[]
[]
["OPERATING BUDGET"]
["Gross Res Income Pro Forma",{"$f":"'Pro Forma (Res.)'!E10","v":0}]
["Gross Inc Rent Plan",{"$f":"RP!B39","v":0},{"$f":"B51-B50","v":0}]
["Vacancy Allowance",{"$f":"'Pro Forma (Res.)'!E11*-1","v":0}]
["Ancillary Income",{"$f":"'Pro Forma (Res.)'!E13","v":0}]
["Subsidy Income",{"$f":"'Pro Forma (Res.)'!E14","v":0}]
["Total Effective Income",{"$f":"'Pro Forma (Res.)'!E15","v":0}]
["Management Fee",{"$f":"'Pro Forma (Res.)'!E20","v":0}]
["Replacement Reserve",{"$f":"'Pro Forma (Res.)'!E60","v":0}]
["Operating Reserve",{"$f":"'Pro Forma (Res.)'!E59","v":0}]
["First Year  Revenue",{"$f":"('Pro Forma (Res.)'!E15-'Pro Forma (Res.)'!E11)","v":0}]
["Second Year  Revenue ",{"$f":"('Pro Forma (Res.)'!F15-'Pro Forma (Res.)'!F11)","v":0}]
["First Year Operating Costs",{"$f":"('Pro Forma (Res.)'!E61-'Pro Forma (Res.)'!E59-'Pro Forma (Res.)'!E60)","v":0}]
["Second Year Operating Costs",{"$f":"('Pro Forma (Res.)'!F61 - 'Pro Forma (Res.)'!F59-'Pro Forma (Res.)'!F60)","v":0}]
["Net Operating Income",{"$f":"'Pro Forma (Res.)'!E62","v":0}]
["Debt Service Payment",{"$f":"'Pro Forma (Res.)'!E68","v":0}]
["Cash Flow Loan Payment",{"$f":"'Pro Forma (Res.)'!E75","v":0},""]
["Cash Flow to Operating Reserves",{"$f":"'Pro Forma (Res.)'!E76","v":0},""]
[]
["List of High Cost Counties:"]
["New York"]
["New York",{"$f":"IF(B$41=\"NY\",IF(B$39=A70,1,0),0)","v":0}]
["Bronx",{"$f":"IF(B$41=\"NY\",IF(B$39=A71,1,0),0)","v":0}]
["Kings",{"$f":"IF(B$41=\"NY\",IF(B$39=A72,1,0),0)","v":0}]
["Queens",0]
["Richmond",0]
["Nassau",{"$f":"IF(B$41=\"NY\",IF(B$39=A75,1,0),0)","v":0}]
["Suffolk",0]
["Westchester",0]
["Rockland",0]
["Putnam",0]
[]
["New Jersey"]
["Sussex",{"$f":"IF(B$41=\"NJ\",IF(B$39=A82,1,0),0)","v":0}]
["Passaic",0]
["Bergen",0]
["Hudson",0]
["Essex",0]
["Morris",0]
["Somerset",0]
["Union",0]
["Middlesex",0]
[]
["High Cost County Flag:",{"$f":"SUM(B70:B90)","v":0}]
[]
["Note:  PR/VI have no high cost counties."]
["\"other\" States must be analyzed using cost figures from the FHLB where"]
["they are located."]
[]
["High Cost City Percentage",null,null,"Not Used"]
["Albany",{"$f":"IF(B$37=A99,C99,0)","v":0},{"$f":"244/100","v":2.44}]
["Buffalo",{"$f":"IF(B$37=A100,C100,0)","v":0},2.7]
["Camden",{"$f":"IF(B$37=A101,C101,0)","v":0},2.69]
["Newark",{"$f":"IF(B$37=A102,C102,0)","v":0},2.7]
["New York",{"$f":"IF(B$37=A103,C103,0)","v":0},2.7]
[]
["High Cost City Percentage:",{"$f":"SUM(B99:B103)","v":0}]

{"sheet":"Operating Cost","index":13,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":true,"merged":[[1,0,1,2],[1,3,1,4],[1,5,1,6]]}
[]
["WORKSHEET I:  Maximum Operating Costs",null,null,"PROJECT NAME:",null,{"$f":"'Dev Budget'!C2","v":" "}]
[]
[]
["                                               "]
[null,"0 BR"]
[]
["High Cost County?",{"$f":"IF(Input!B40=1,\"Y\",0)","v":0}]
["State",{"$f":"Input!B41","v":0}]
[]
["Maximums"]
["New York","High Cost","Not High Cost","Total"]
[]
["Max. Standard",9700,5800]
["Min. Standard",5600,3500]
["In the State",{"$f":"IF($B$9=\"NY\",1,0)","v":0},{"$f":"IF($B$9=\"NY\",1,0)","v":0}," "]
["County Type",{"$f":"IF($B$8=\"Y\",1,0)","v":0},{"$f":"IF($B$8=\"Y\",0,1)","v":1}]
["County/State Combo?",{"$f":"B16*B17","v":0},{"$f":"C16*C17","v":0}]
["Max. Cost Sub-total",{"$f":"B14*B18","v":0},{"$f":"C14*C18","v":0},{"$f":"SUM(B19:C19)","v":0}]
["Min. Cost Sub-total",{"$f":"B18*B15","v":0},{"$f":"C18*C15","v":0},{"$f":"SUM(B20:C20)","v":0}]
[]
[]
["New Jersey","High Cost","Not High Cost","Total"]
[]
["Max. Standard",9700,7000]
["Min. Standard",4900,4000]
["In the State",{"$f":"IF($B$9=\"NJ\",1,0)","v":0},{"$f":"IF($B$9=\"NJ\",1,0)","v":0}]
["County Type",{"$f":"IF($B$8=\"Y\",1,0)","v":0},{"$f":"IF($B$8=\"Y\",0,1)","v":1}]
["County/State Combo?",{"$f":"B27*B28","v":0},{"$f":"C27*C28","v":0}]
["Max. Cost Sub-total",{"$f":"B25*B29","v":0},{"$f":"C25*C29","v":0},{"$f":"SUM(B30:C30)","v":0}]
["Min. Cost Sub-total",{"$f":"B29*B26","v":0},{"$f":"C29*C26","v":0},{"$f":"SUM(B31:C31)","v":0}]
[]
[]
["PR / VI","High Cost","Not High Cost","Total"]
[]
["Max. Standard","NA",5000]
["Min. Standard",null,2000]
["In the State",null,{"$f":"IF(OR($B$9=\"PR\",$B$9=\"VI\"),1,0)","v":0}," "]
["County Type",null,{"$f":"IF($B$8=\"Y\",0,1)","v":1}," "]
["County/State Combo?",null,{"$f":"C38*C39","v":0}]
["Max. Cost Sub-total",null,{"$f":"C36*C40","v":0},{"$f":"SUM(B41:C41)","v":0}]
["Min. Cost Sub-total",null,{"$f":"C40*C37","v":0},{"$f":"SUM(B42:C42)","v":0}]
[]
[]
["Maximum Acceptable Operating Costs:",null,null,{"$f":"D19+D30+D41","v":0}]
["Minimum Acceptable Operating Costs:",null,null,{"$f":"D42+D31+D20","v":0}]

{"sheet":"Lookups","index":14,"n_rows":257,"n_cols":66,"rows_kept":257,"cut":false,"hidden":true,"merged":[]}
[]
[null,"State","NY","NJ","PR","VI","AK","AL","AR","AZ","CA","CO","CT","DE","FL","GA","HI","IA","ID","IL","IN","KS","KY","LA","MA","MD","ME","MI","MN","MO","MS","MT","NC","ND","NE","NH","NM","NV","OH","OK","OR","PA","RI","SC","SD","TN","TX","UT","VA","VT","WA","WI","WV","WY","YNNA","Funding Sources","AMI Bands","Apartment Type","Unit Type","Status of Funding Sources","DDA/QCT","Repayment Terms","Period","Pre-2014","Post-2014","Non-Arm's Length Transaction or Arm's Length Transaction"]
[]
[null,"NJ","Albany","Atlantic","Adjuntas ","St. Croix","Aleutians East","Autauga","Arkansas","Apache","Alameda","Adams","Fairfield","Kent","Alachua","Appling","Hawaii","Adair","Ada","Adams","Adams","Allen","Adair","Acadia","Barnstable","Allegany","Androscoggin","Alcona","Aitkin","Adair","Adams","Beaverhead","Alamance","Adams","Adams","Belknap","Bernalillo","Churchill","Adams","Adair","Baker","Adams","Bristol","Abbeville","Aurora","Anderson","Anderson","Beaver","Accomack","Addison","Adams","Adams","Barbour","Albany","Yes","CDBG",{"$f":"IF(RP!$A$5=\"Post-2014\",$BM$4,$BL$4)","v":"≤50%"},"SRO","New Construction","Commitment Letter","DDA","Mandatory","Pre-2014","≤50%","≤50%","Non-Arm's Length"]
[null,"NY","Allegany","Bergen","Aguada ","St. John","Aleutians West","Baldwin","Ashley","Cochise","Alpine","Alamosa","Hartford","New Castle","Baker","Atkinson","Honolulu","Adams","Adams","Alexander","Allen","Anderson","Allen","Allen","Berkshire","Anne Arundel","Aroostook","Alger","Anoka","Andrew","Alcorn","Big Horn","Alexander","Barnes","Antelope","Carroll","Catron","Clark","Allen","Alfalfa","Benton","Allegheny","Kent","Aiken","Beadle","Bedford","Andrews","Box Elder","Albemarle","Bennington","Asotin","Ashland","Berkeley","Big Horn","No","Charitable Grants",{"$f":"IF(RP!$A$5=\"Post-2014\",BM5,BL5)","v":"˃50% and ≤60%"},0,"Rehabilitated","Grant Agreement","QCT","Percentage of Cash Flow","Post-2014","˃50% and ≤65%","˃50% and ≤60%","Arm's Length"]
[null,"PR","Bronx","Burlington","Aguadilla ","St. Thomas","Anchorage","Barbour","Baxter","Coconino","Amador","Arapahoe","Litchfield","Sussex","Bay","Bacon","Kalawao","Allamakee","Bannock","Bond","Bartholomew","Atchison","Anderson","Ascension","Bristol","Baltimore","Cumberland","Allegan","Becker","Atchison","Amite","Blaine","Alleghany","Benson","Arthur","Cheshire","Chaves","Douglas","Ashland","Atoka","Clackamas","Armstrong","Newport","Allendale","Bennett","Benton","Angelina","Cache","Alleghany","Caledonia","Benton","Barron","Boone","Campbell","NA","Conventional Financing",{"$f":"IF(RP!$A$5=\"Post-2014\",BM6,BL6)","v":"˃60% and ≤80%"},1,null,"LP/Operating Agreement","NA","Soft / Accrues",null,"˃65% and ≤80%","˃60% and ≤80%","NA"]
[null,"VI","Broome","Camden","Aguas Buenas ",null,"Bethel","Bibb","Benton","Gila","Butte","Archuleta","Middlesex",null,"Bradford","Baker","Kauai","Appanoose","Bear Lake","Boone","Benton","Barber","Ballard","Assumption","Dukes","Calvert","Franklin","Alpena","Beltrami","Audrain","Attala","Broadwater","Anson","Billings","Banner","Coos","Cibola","Elko","Ashtabula","Beaver","Clatsop","Beaver","Providence","Anderson","Bon Homme","Bledsoe","Aransas","Carbon","Amelia","Chittenden","Chelan","Bayfield","Braxton","Carbon",null,"Deferred Developer Fee",{"$f":"IF(RP!$A$5=\"Post-2014\",BM7,BL7)","v":"˃80%"},2,null,"Note & Mortgage",null,"NA",null,"˃80%","˃80%"]
[null,"AK","Cattaraugus","Cape May","Aibonito ",null,"Bristol Bay","Blount","Boone","Graham","Calaveras","Baca","New Haven",null,"Brevard","Baldwin","Maui","Audubon","Benewah","Brown","Blackford","Barton","Barren","Avoyelles","Essex","Caroline","Hancock","Antrim","Benton","Barry","Benton","Carbon","Ashe","Bottineau","Blaine","Grafton","Colfax","Esmeralda","Athens","Beckham","Columbia","Bedford","Washington","Bamberg","Brookings","Blount","Archer","Daggett","Amherst","Essex","Clallam","Brown","Brooke","Converse",null,"Developer Equity",{"$f":"IF(RP!$A$5=\"Post-2014\",BM8,BL8)","v":"Super's Unit"},3,null,"Other",null,null,null,"Super's Unit","Super's Unit"]
[null,"AL","Cayuga","Cumberland","Añasco ",null,"Denali","Bullock","Bradley","Greenlee","Colusa","Bent","New London",null,"Broward","Banks",null,"Benton","Bingham","Bureau","Boone","Bourbon","Bath","Beauregard","Franklin","Carroll","Kennebec","Arenac","Big Stone","Barton","Bolivar","Carter","Avery","Bowman","Boone","Hillsborough","Curry","Eureka","Auglaize","Blaine","Coos","Berks",null,"Barnwell","Brown","Bradley","Armstrong","Davis","Appomattox","Franklin","Clark","Buffalo","Cabell","Crook",null,"Federal LIHTC - 4%",null,4,null,"Pending"]
[null,"AR","Chautauqua","Essex","Arecibo ",null,"Dillingham","Butler","Calhoun","La Paz","Contra Costa","Boulder","Tolland",null,"Calhoun","Barrow",null,"Black Hawk","Blaine","Calhoun","Brown","Brown","Bell","Bienville","Hampden","Cecil","Knox","Baraga","Blue Earth","Bates","Calhoun","Cascade","Beaufort","Burke","Box Butte","Merrimack","De Baca","Humboldt","Belmont","Bryan","Crook","Blair",null,"Beaufort","Brule","Campbell","Atascosa","Duchesne","Arlington","Grand Isle","Columbia","Burnett","Calhoun","Fremont",null,"Federal LIHTC - 9%",null,5,null,"Resolution"]
[null,"AZ","Chemung","Gloucester","Arroyo ",null,"Fairbanks North Star","Calhoun","Carroll","Maricopa","Del Norte","Broomfield","Windham",null,"Charlotte","Bartow",null,"Boone","Boise","Carroll","Carroll","Butler","Boone","Bossier","Hampshire","Charles","Lincoln","Barry","Brown","Benton","Carroll","Chouteau","Bertie","Burleigh","Boyd","Rockingham","Dona Ana","Lander","Brown","Caddo","Curry","Bradford",null,"Berkeley","Buffalo","Cannon","Austin","Emery","Augusta","Lamoille","Cowlitz","Calumet","Clay","Goshen",null,"FHA Financing",null,"Super"]
[null,"CA","Chenango","Hudson","Barceloneta ",null,"Haines","Chambers","Chicot","Mohave","El Dorado","Chaffee",null,null,"Citrus","Ben Hill",null,"Bremer","Bonner","Cass","Cass","Chase","Bourbon","Caddo","Middlesex","Dorchester","Oxford","Bay","Carlton","Bollinger","Chickasaw","Custer","Bladen","Cass","Brown","Strafford","Eddy","Lincoln","Butler","Canadian","Deschutes","Bucks",null,"Calhoun","Butte","Carroll","Bailey","Garfield","Bath","Orange","Douglas","Chippewa","Doddridge","Hot Springs",null,"Historic Tax Credits"]
[null,"CO","Clinton","Hunterdon","Barranquitas ",null,"Hoonah-Angoon","Cherokee","Clark","Navajo","Fresno","Cheyenne",null,null,"Clay","Berrien",null,"Buchanan","Bonneville","Champaign","Clark","Chautauqua","Boyd","Calcasieu","Nantucket","Frederick","Penobscot","Benzie","Carver","Boone","Choctaw","Daniels","Brunswick","Cavalier","Buffalo","Sullivan","Grant","Lyon","Carroll","Carter","Douglas","Butler",null,"Charleston","Campbell","Carter","Bandera","Grand","Bedford","Orleans","Ferry","Clark","Fayette","Johnson",null,"HOME"]
[null,"CT","Columbia","Mercer","Bayamón ",null,"Juneau","Chilton","Clay","Pima","Glenn","Clear Creek",null,null,"Collier","Bibb",null,"Buena Vista","Boundary","Christian","Clay","Cherokee","Boyle","Caldwell","Norfolk","Garrett","Piscataquis","Berrien","Cass","Buchanan","Claiborne","Dawson","Buncombe","Dickey","Burt",null,"Guadalupe","Mineral","Champaign","Cherokee","Gilliam","Cambria",null,"Cherokee","Charles Mix","Cheatham","Bastrop","Iron","Bland","Rutland","Franklin","Columbia","Gilmer","Laramie",null,"Local Funds"]
[null,"DE","Cortland","Middlesex","Cabo Rojo ",null,"Kenai Peninsula","Choctaw","Cleburne","Pinal","Humboldt","Conejos",null,null,"Columbia","Bleckley",null,"Butler","Butte","Clark","Clinton","Cheyenne","Bracken","Cameron","Plymouth","Harford","Sagadahoc","Branch","Chippewa","Butler","Clarke","Deer Lodge","Burke","Divide","Butler",null,"Harding","Nye","Clark","Choctaw","Grant","Cameron",null,"Chester","Clark","Chester","Baylor","Juab","Botetourt","Washington","Garfield","Crawford","Grant","Lincoln",null,"Other"]
[null,"FL","Delaware","Monmouth","Caguas ",null,"Ketchikan Gateway","Clarke","Cleveland","Santa Cruz","Imperial","Costilla",null,null,"DeSoto","Brantley",null,"Calhoun","Camas","Clay","Crawford","Clark","Breathitt","Catahoula","Suffolk","Howard","Somerset","Calhoun","Chisago","Caldwell","Clay","Fallon","Cabarrus","Dunn","Cass",null,"Hidalgo","Pershing","Clermont","Cimarron","Harney","Carbon",null,"Chesterfield","Clay","Claiborne","Bee","Kane","Brunswick","Windham","Grant","Dane","Greenbrier","Natrona",null,"Other Financing by Member"]
[null,"GA","Dutchess","Morris","Camuy ",null,"Kodiak Island","Clay","Columbia","Yavapai","Inyo","Crowley",null,null,"Dixie","Brooks",null,"Carroll","Canyon","Clinton","Daviess","Clay","Breckinridge","Claiborne","Worcester","Kent","Waldo","Cass","Clay","Callaway","Coahoma","Fergus","Caldwell","Eddy","Cedar",null,"Lea","Storey","Clinton","Cleveland","Hood River","Centre",null,"Clarendon","Codington","Clay","Bell","Millard","Buchanan","Windsor","Grays Harbor","Dodge","Hampshire","Niobrara",null,"Section 811 / 202"]
[null,"HI","Erie","Ocean","Canóvanas ",null,"Kusilvak","Cleburne","Conway","Yuma","Kern","Custer",null,null,"Duval","Bryan",null,"Cass","Caribou","Coles","Dearborn","Cloud","Bullitt","Concordia",null,"Montgomery","Washington","Charlevoix","Clearwater","Camden","Copiah","Flathead","Camden","Emmons","Chase",null,"Lincoln","Washoe","Columbiana","Coal","Jackson","Chester",null,"Colleton","Corson","Cocke","Bexar","Morgan","Buckingham",null,"Island","Door","Hancock","Park",null,"State Funds"]
[null,"IA","Essex","Passaic","Carolina ",null,"Lake and Peninsula","Coffee","Craighead",null,"Kings","Delta",null,null,"Escambia","Bulloch",null,"Cedar","Cassia","Cook","Decatur","Coffey","Butler","De Soto",null,"Prince George's","York","Cheboygan","Cook","Cape Girardeau","Covington","Gallatin","Carteret","Foster","Cherry",null,"Los Alamos","White Pine","Coshocton","Comanche","Jefferson","Clarion",null,"Darlington","Custer","Coffee","Blanco","Piute","Campbell",null,"Jefferson","Douglas","Hardy","Platte",null,"State LIHTC"]
[null,"ID","Franklin","Salem","Cataño ",null,"Matanuska-Susitna","Colbert","Crawford",null,"Lake","Denver",null,null,"Flagler","Burke",null,"Cerro Gordo","Clark","Crawford","DeKalb","Comanche","Caldwell","East Baton Rouge",null,"Queen Anne's",null,"Chippewa","Cottonwood","Carroll","DeSoto","Garfield","Caswell","Golden Valley","Cheyenne",null,"Luna","Carson City city","Crawford","Cotton","Josephine","Clearfield",null,"Dillon","Davison","Crockett","Borden","Rich","Caroline",null,"King","Dunn","Harrison","Sheridan",null,"Tax-Exempt Revenue Bonds"]
[null,"IL","Fulton","Somerset","Cayey ",null,"Nome","Conecuh","Crittenden",null,"Lassen","Dolores",null,null,"Franklin","Butts",null,"Cherokee","Clearwater","Cumberland","Delaware","Cowley","Calloway","East Carroll",null,"St. Mary's",null,"Clare","Crow Wing","Carter","Forrest","Glacier","Catawba","Grand Forks","Clay",null,"McKinley",null,"Cuyahoga","Craig","Klamath","Clinton",null,"Dorchester","Day","Cumberland","Bosque","Salt Lake","Carroll",null,"Kitsap","Eau Claire","Jackson","Sublette",null,"USDA"]
[null,"IN","Genesee","Sussex","Ceiba ",null,"North Slope","Coosa","Cross",null,"Los Angeles","Douglas",null,null,"Gadsden","Calhoun",null,"Chickasaw","Custer","DeKalb","Dubois","Crawford","Campbell","East Feliciana",null,"Somerset",null,"Clinton","Dakota","Cass","Franklin","Golden Valley","Chatham","Grant","Colfax",null,"Mora",null,"Darke","Creek","Lake","Columbia",null,"Edgefield","Deuel","Davidson","Bowie","San Juan","Charles City",null,"Kittitas","Florence","Jefferson","Sweetwater"]
[null,"KS","Greene","Union","Ciales ",null,"Northwest Arctic","Covington","Dallas",null,"Madera","Eagle",null,null,"Gilchrist","Camden",null,"Clarke","Elmore","De Witt","Elkhart","Decatur","Carlisle","Evangeline",null,"Talbot",null,"Crawford","Dodge","Cedar","George","Granite","Cherokee","Griggs","Cuming",null,"Otero",null,"Defiance","Custer","Lane","Crawford",null,"Fairfield","Dewey","Decatur","Brazoria","Sanpete","Charlotte",null,"Klickitat","Fond du Lac","Kanawha","Teton"]
[null,"KY","Hamilton","Warren","Cidra ",null,"Petersburg","Crenshaw","Desha",null,"Marin","Elbert",null,null,"Glades","Candler",null,"Clay","Franklin","Douglas","Fayette","Dickinson","Carroll","Franklin",null,"Washington",null,"Delta","Douglas","Chariton","Greene","Hill","Chowan","Hettinger","Custer",null,"Quay",null,"Delaware","Delaware","Lincoln","Cumberland",null,"Florence","Douglas","DeKalb","Brazos","Sevier","Chesterfield",null,"Lewis","Forest","Lewis","Uinta"]
[null,"LA","Herkimer",null,"Coamo ",null,"Prince of Wales-Hyder","Cullman","Drew",null,"Mariposa","El Paso",null,null,"Gulf","Carroll",null,"Clayton","Fremont","DuPage","Floyd","Doniphan","Carter","Grant",null,"Wicomico",null,"Dickinson","Faribault","Christian","Grenada","Jefferson","Clay","Kidder","Dakota",null,"Rio Arriba",null,"Erie","Dewey","Linn","Dauphin",null,"Georgetown","Edmunds","Dickson","Brewster","Summit","Clarke",null,"Lincoln","Grant","Lincoln","Washakie"]
[null,"MA","Jefferson",null,"Comerío ",null,"Sitka","Dale","Faulkner",null,"Mendocino","Fremont",null,null,"Hamilton","Catoosa",null,"Clinton","Gem","Edgar","Fountain","Douglas","Casey","Iberia",null,"Worcester",null,"Eaton","Fillmore","Clark","Hancock","Judith Basin","Cleveland","LaMoure","Dawes",null,"Roosevelt",null,"Fairfield","Ellis","Malheur","Delaware",null,"Greenville","Fall River","Dyer","Briscoe","Tooele","Craig",null,"Mason","Green","Logan","Weston"]
[null,"MD","Kings",null,"Corozal ",null,"Skagway","Dallas","Franklin",null,"Merced","Garfield",null,null,"Hardee","Charlton",null,"Crawford","Gooding","Edwards","Franklin","Edwards","Christian","Iberville",null,"Baltimore city",null,"Emmet","Freeborn","Clay","Harrison","Lake","Columbus","Logan","Dawson",null,"Sandoval",null,"Fayette","Garfield","Marion","Elk",null,"Greenwood","Faulk","Fayette","Brooks","Uintah","Culpeper",null,"Okanogan","Green Lake","McDowell"]
[null,"ME","Lewis",null,"Culebra ",null,"Southeast Fairbanks","DeKalb","Fulton",null,"Modoc","Gilpin",null,null,"Hendry","Chatham",null,"Dallas","Idaho","Effingham","Fulton","Elk","Clark","Jackson",null,null,null,"Genesee","Goodhue","Clinton","Hinds","Lewis and Clark","Craven","McHenry","Deuel",null,"San Juan",null,"Franklin","Garvin","Morrow","Erie",null,"Hampton","Grant","Fentress","Brown","Utah","Cumberland",null,"Pacific","Iowa","Marion"]
[null,"MI","Livingston",null,"Dorado ",null,"Valdez-Cordova","Elmore","Garland",null,"Mono","Grand",null,null,"Hernando","Chattahoochee",null,"Davis","Jefferson","Fayette","Gibson","Ellis","Clay","Jefferson",null,null,null,"Gladwin","Grant","Cole","Holmes","Liberty","Cumberland","McIntosh","Dixon",null,"San Miguel",null,"Fulton","Grady","Multnomah","Fayette",null,"Horry","Gregory","Franklin","Burleson","Wasatch","Dickenson",null,"Pend Oreille","Iron","Marshall"]
[null,"MN","Madison",null,"Fajardo ",null,"Wrangell","Escambia","Grant",null,"Monterey","Gunnison",null,null,"Highlands","Chattooga",null,"Decatur","Jerome","Ford","Grant","Ellsworth","Clinton","Jefferson Davis",null,null,null,"Gogebic","Hennepin","Cooper","Humphreys","Lincoln","Currituck","McKenzie","Dodge",null,"Santa Fe",null,"Gallia","Grant","Polk","Forest",null,"Jasper","Haakon","Gibson","Burnet","Washington","Dinwiddie",null,"Pierce","Jackson","Mason"]
[null,"MO","Monroe",null,"Florida ",null,"Yakutat","Etowah","Greene",null,"Napa","Hinsdale",null,null,"Hillsborough","Cherokee",null,"Delaware","Kootenai","Franklin","Greene","Finney","Crittenden","Lafayette",null,null,null,"Grand Traverse","Houston","Crawford","Issaquena","McCone","Dare","McLean","Douglas",null,"Sierra",null,"Geauga","Greer","Sherman","Franklin",null,"Kershaw","Hamlin","Giles","Caldwell","Wayne","Essex",null,"San Juan","Jefferson","Mercer"]
[null,"MS","Montgomery",null,"Guánica ",null,"Yukon-Koyukuk","Fayette","Hempstead",null,"Nevada","Huerfano",null,null,"Holmes","Clarke",null,"Des Moines","Latah","Fulton","Hamilton","Ford","Cumberland","Lafourche",null,null,null,"Gratiot","Hubbard","Dade","Itawamba","Madison","Davidson","Mercer","Dundy",null,"Socorro",null,"Greene","Harmon","Tillamook","Fulton",null,"Lancaster","Hand","Grainger","Calhoun","Weber","Fairfax",null,"Skagit","Juneau","Mineral"]
[null,"MT","Nassau",null,"Guayama ",null,null,"Franklin","Hot Spring",null,"Orange","Jackson",null,null,"Indian River","Clay",null,"Dickinson","Lemhi","Gallatin","Hancock","Franklin","Daviess","La Salle",null,null,null,"Hillsdale","Isanti","Dallas","Jackson","Meagher","Davie","Morton","Fillmore",null,"Taos",null,"Guernsey","Harper","Umatilla","Greene",null,"Laurens","Hanson","Greene","Callahan",null,"Fauquier",null,"Skamania","Kenosha","Mingo"]
[null,"NC","New York",null,"Guayanilla ",null,null,"Geneva","Howard",null,"Placer","Jefferson",null,null,"Jackson","Clayton",null,"Dubuque","Lewis","Greene","Harrison","Geary","Edmonson","Lincoln",null,null,null,"Houghton","Itasca","Daviess","Jasper","Mineral","Duplin","Mountrail","Franklin",null,"Torrance",null,"Hamilton","Haskell","Union","Huntingdon",null,"Lee","Harding","Grundy","Cameron",null,"Floyd",null,"Snohomish","Kewaunee","Monongalia"]
[null,"ND","Niagara",null,"Guaynabo ",null,null,"Greene","Independence",null,"Plumas","Kiowa",null,null,"Jefferson","Clinch",null,"Emmet","Lincoln","Grundy","Hendricks","Gove","Elliott","Livingston",null,null,null,"Huron","Jackson","DeKalb","Jefferson","Missoula","Durham","Nelson","Frontier",null,"Union",null,"Hancock","Hughes","Wallowa","Indiana",null,"Lexington","Hughes","Hamblen","Camp",null,"Fluvanna",null,"Spokane","La Crosse","Monroe"]
[null,"NE","Oneida",null,"Gurabo ",null,null,"Hale","Izard",null,"Riverside","Kit Carson",null,null,"Lafayette","Cobb",null,"Fayette","Madison","Hamilton","Henry","Graham","Estill","Madison",null,null,null,"Ingham","Kanabec","Dent","Jefferson Davis","Musselshell","Edgecombe","Oliver","Furnas",null,"Valencia",null,"Hardin","Jackson","Wasco","Jefferson",null,"McCormick","Hutchinson","Hamilton","Carson",null,"Franklin",null,"Stevens","Lafayette","Morgan"]
[null,"NH","Onondaga",null,"Hatillo ",null,null,"Henry","Jackson",null,"Sacramento","Lake",null,null,"Lake","Coffee",null,"Floyd","Minidoka","Hancock","Howard","Grant","Fayette","Morehouse",null,null,null,"Ionia","Kandiyohi","Douglas","Jones","Park","Forsyth","Pembina","Gage",null,null,null,"Harrison","Jefferson","Washington","Juniata",null,"Marion","Hyde","Hancock","Cass",null,"Frederick",null,"Thurston","Langlade","Nicholas"]
[null,"NM","Ontario",null,"Hormigueros ",null,null,"Houston","Jefferson",null,"San Benito","La Plata",null,null,"Lee","Colquitt",null,"Franklin","Nez Perce","Hardin","Huntington","Gray","Fleming","Natchitoches",null,null,null,"Iosco","Kittson","Dunklin","Kemper","Petroleum","Franklin","Pierce","Garden",null,null,null,"Henry","Johnston","Wheeler","Lackawanna",null,"Marlboro","Jackson","Hardeman","Castro",null,"Giles",null,"Wahkiakum","Lincoln","Ohio"]
[null,"NV","Orange",null,"Humacao ",null,null,"Jackson","Johnson",null,"San Bernardino","Larimer",null,null,"Leon","Columbia",null,"Fremont","Oneida","Henderson","Jackson","Greeley","Floyd","Orleans",null,null,null,"Iron","Koochiching","Franklin","Lafayette","Phillips","Gaston","Ramsey","Garfield",null,null,null,"Highland","Kay","Yamhill","Lancaster",null,"Newberry","Jerauld","Hardin","Chambers",null,"Gloucester",null,"Walla Walla","Manitowoc","Pendleton"]
[null,"OH","Orleans",null,"Isabela ",null,null,"Jefferson","Lafayette",null,"San Diego","Las Animas",null,null,"Levy","Cook",null,"Greene","Owyhee","Henry","Jasper","Greenwood","Franklin","Ouachita",null,null,null,"Isabella","Lac qui Parle","Gasconade","Lamar","Pondera","Gates","Ransom","Gosper",null,null,null,"Hocking","Kingfisher",null,"Lawrence",null,"Oconee","Jones","Hawkins","Cherokee",null,"Goochland",null,"Whatcom","Marathon","Pleasants"]
[null,"OK","Oswego",null,"Jayuya ",null,null,"Lamar","Lawrence",null,"San Francisco","Lincoln",null,null,"Liberty","Coweta",null,"Grundy","Payette","Iroquois","Jay","Hamilton","Fulton","Plaquemines",null,null,null,"Jackson","Lake","Gentry","Lauderdale","Powder River","Graham","Renville","Grant",null,null,null,"Holmes","Kiowa",null,"Lebanon",null,"Orangeburg","Kingsbury","Haywood","Childress",null,"Grayson",null,"Whitman","Marinette","Pocahontas"]
[null,"OR","Otsego",null,"Juana Díaz ",null,null,"Lauderdale","Lee",null,"San Joaquin","Logan",null,null,"Madison","Crawford",null,"Guthrie","Power","Jackson","Jefferson","Harper","Gallatin","Pointe Coupee",null,null,null,"Kalamazoo","Lake of the Woods","Greene","Lawrence","Powell","Granville","Richland","Greeley",null,null,null,"Huron","Latimer",null,"Lehigh",null,"Pickens","Lake","Henderson","Clay",null,"Greene",null,"Yakima","Marquette","Preston"]
[null,"PA","Putnam",null,"Juncos ",null,null,"Lawrence","Lincoln",null,"San Luis Obispo","Mesa",null,null,"Manatee","Crisp",null,"Hamilton","Shoshone","Jasper","Jennings","Harvey","Garrard","Rapides",null,null,null,"Kalkaska","Le Sueur","Grundy","Leake","Prairie","Greene","Rolette","Hall",null,null,null,"Jackson","Le Flore",null,"Luzerne",null,"Richland","Lawrence","Henry","Cochran",null,"Greensville",null,null,"Menominee","Putnam"]
[null,"RI","Queens",null,"Lajas ",null,null,"Lee","Little River",null,"San Mateo","Mineral",null,null,"Marion","Dade",null,"Hancock","Teton","Jefferson","Johnson","Haskell","Grant","Red River",null,null,null,"Kent","Lincoln","Harrison","Lee","Ravalli","Guilford","Sargent","Hamilton",null,null,null,"Jefferson","Lincoln",null,"Lycoming",null,"Saluda","Lincoln","Hickman","Coke",null,"Halifax",null,null,"Milwaukee","Raleigh"]
[null,"SC","Rensselaer",null,"Lares ",null,null,"Limestone","Logan",null,"Santa Barbara","Moffat",null,null,"Martin","Dawson",null,"Hardin","Twin Falls","Jersey","Knox","Hodgeman","Graves","Richland",null,null,null,"Keweenaw","Lyon","Henry","Leflore","Richland","Halifax","Sheridan","Harlan",null,null,null,"Knox","Logan",null,"McKean",null,"Spartanburg","Lyman","Houston","Coleman",null,"Hanover",null,null,"Monroe","Randolph"]
[null,"SD","Richmond",null,"Las Marías ",null,null,"Lowndes","Lonoke",null,"Santa Clara","Montezuma",null,null,"Miami-Dade","Decatur",null,"Harrison","Valley","Jo Daviess","Kosciusko","Jackson","Grayson","Sabine",null,null,null,"Lake","McLeod","Hickory","Lincoln","Roosevelt","Harnett","Sioux","Hayes",null,null,null,"Lake","Love",null,"Mercer",null,"Sumter","Marshall","Humphreys","Collin",null,"Henrico",null,null,"Oconto","Ritchie"]
[null,"TN","Rockland",null,"Las Piedras ",null,null,"Macon","Madison",null,"Santa Cruz","Montrose",null,null,"Monroe","DeKalb",null,"Henry","Washington","Johnson","LaGrange","Jefferson","Green","St. Bernard",null,null,null,"Lapeer","Mahnomen","Holt","Lowndes","Rosebud","Haywood","Slope","Hitchcock",null,null,null,"Lawrence","McClain",null,"Mifflin",null,"Union","McCook","Jackson","Collingsworth",null,"Henry",null,null,"Oneida","Roane"]
[null,"TX","St. Lawrence",null,"Loíza ",null,null,"Madison","Marion",null,"Shasta","Morgan",null,null,"Nassau","Dodge",null,"Howard",null,"Kane","Lake","Jewell","Greenup","St. Charles",null,null,null,"Leelanau","Marshall","Howard","Madison","Sanders","Henderson","Stark","Holt",null,null,null,"Licking","McCurtain",null,"Monroe",null,"Williamsburg","McPherson","Jefferson","Colorado",null,"Highland",null,null,"Outagamie","Summers"]
[null,"UT","Saratoga",null,"Luquillo ",null,null,"Marengo","Miller",null,"Sierra","Otero",null,null,"Okaloosa","Dooly",null,"Humboldt",null,"Kankakee","LaPorte","Johnson","Hancock","St. Helena",null,null,null,"Lenawee","Martin","Howell","Marion","Sheridan","Hertford","Steele","Hooker",null,null,null,"Logan","McIntosh",null,"Montgomery",null,"York","Meade","Johnson","Comal",null,"Isle of Wight",null,null,"Ozaukee","Taylor"]
[null,"VA","Schenectady",null,"Manatí ",null,null,"Marion","Mississippi",null,"Siskiyou","Ouray",null,null,"Okeechobee","Dougherty",null,"Ida",null,"Kendall","Lawrence","Kearny","Hardin","St. James",null,null,null,"Livingston","Meeker","Iron","Marshall","Silver Bow","Hoke","Stutsman","Howard",null,null,null,"Lorain","Major",null,"Montour",null,null,"Mellette","Knox","Comanche",null,"James City",null,null,"Pepin","Tucker"]
[null,"VT","Schoharie",null,"Maricao ",null,null,"Marshall","Monroe",null,"Solano","Park",null,null,"Orange","Douglas",null,"Iowa",null,"Knox","Madison","Kingman","Harlan","St. John the Baptist",null,null,null,"Luce","Mille Lacs","Jackson","Monroe","Stillwater","Hyde","Towner","Jefferson",null,null,null,"Lucas","Marshall",null,"Northampton",null,null,"Miner","Lake","Concho",null,"King and Queen",null,null,"Pierce","Tyler"]
[null,"WA","Schuyler",null,"Maunabo ",null,null,"Mobile","Montgomery",null,"Sonoma","Phillips",null,null,"Osceola","Early",null,"Jackson",null,"Lake","Marion","Kiowa","Harrison","St. Landry",null,null,null,"Mackinac","Morrison","Jasper","Montgomery","Sweet Grass","Iredell","Traill","Johnson",null,null,null,"Madison","Mayes",null,"Northumberland",null,null,"Minnehaha","Lauderdale","Cooke",null,"King George",null,null,"Polk","Upshur"]
[null,"WI","Seneca",null,"Mayagüez ",null,null,"Monroe","Nevada",null,"Stanislaus","Pitkin",null,null,"Palm Beach","Echols",null,"Jasper",null,"LaSalle","Marshall","Labette","Hart","St. Martin",null,null,null,"Macomb","Mower","Jefferson","Neshoba","Teton","Jackson","Walsh","Kearney",null,null,null,"Mahoning","Murray",null,"Perry",null,null,"Moody","Lawrence","Coryell",null,"King William",null,null,"Portage","Wayne"]
[null,"WV","Steuben",null,"Moca ",null,null,"Montgomery","Newton",null,"Sutter","Prowers",null,null,"Pasco","Effingham",null,"Jefferson",null,"Lawrence","Martin","Lane","Henderson","St. Mary",null,null,null,"Manistee","Murray","Johnson","Newton","Toole","Johnston","Ward","Keith",null,null,null,"Marion","Muskogee",null,"Philadelphia",null,null,"Oglala Lakota","Lewis","Cottle",null,"Lancaster",null,null,"Price","Webster"]
[null,"WY","Suffolk",null,"Morovis ",null,null,"Morgan","Ouachita",null,"Tehama","Pueblo",null,null,"Pinellas","Elbert",null,"Johnson",null,"Lee","Miami","Leavenworth","Henry","St. Tammany",null,null,null,"Marquette","Nicollet","Knox","Noxubee","Treasure","Jones","Wells","Keya Paha",null,null,null,"Medina","Noble",null,"Pike",null,null,"Pennington","Lincoln","Crane",null,"Lee",null,null,"Racine","Wetzel"]
[null,null,"Sullivan",null,"Naguabo ",null,null,"Perry","Perry",null,"Trinity","Rio Blanco",null,null,"Polk","Emanuel",null,"Jones",null,"Livingston","Monroe","Lincoln","Hickman","Tangipahoa",null,null,null,"Mason","Nobles","Laclede","Oktibbeha","Valley","Lee","Williams","Kimball",null,null,null,"Meigs","Nowata",null,"Potter",null,null,"Perkins","Loudon","Crockett",null,"Loudoun",null,null,"Richland","Wirt"]
[null,null,"Tioga",null,"Naranjito ",null,null,"Pickens","Phillips",null,"Tulare","Rio Grande",null,null,"Putnam","Evans",null,"Keokuk",null,"Logan","Montgomery","Linn","Hopkins","Tensas",null,null,null,"Mecosta","Norman","Lafayette","Panola","Wheatland","Lenoir",null,"Knox",null,null,null,"Mercer","Okfuskee",null,"Schuylkill",null,null,"Potter","McMinn","Crosby",null,"Louisa",null,null,"Rock","Wood"]
[null,null,"Tompkins",null,"Orocovis ",null,null,"Pike","Pike",null,"Tuolumne","Routt",null,null,"St. Johns","Fannin",null,"Kossuth",null,"McDonough","Morgan","Logan","Jackson","Terrebonne",null,null,null,"Menominee","Olmsted","Lawrence","Pearl River","Wibaux","Lincoln",null,"Lancaster",null,null,null,"Miami","Oklahoma",null,"Snyder",null,null,"Roberts","McNairy","Culberson",null,"Lunenburg",null,null,"Rusk","Wyoming"]
[null,null,"Ulster",null,"Patillas ",null,null,"Randolph","Poinsett",null,"Ventura","Saguache",null,null,"St. Lucie","Fayette",null,"Lee",null,"McHenry","Newton","Lyon","Jefferson","Union",null,null,null,"Midland","Otter Tail","Lewis","Perry","Yellowstone","McDowell",null,"Lincoln",null,null,null,"Monroe","Okmulgee",null,"Somerset",null,null,"Sanborn","Macon","Dallam",null,"Madison",null,null,"St. Croix"]
[null,null,"Warren",null,"Peñuelas ",null,null,"Russell","Polk",null,"Yolo","San Juan",null,null,"Santa Rosa","Floyd",null,"Linn",null,"McLean","Noble","McPherson","Jessamine","Vermilion",null,null,null,"Missaukee","Pennington","Lincoln","Pike","Yellowstone National Park","Macon",null,"Logan",null,null,null,"Montgomery","Osage",null,"Sullivan",null,null,"Spink","Madison","Dallas",null,"Mathews",null,null,"Sauk"]
[null,null,"Washington",null,"Ponce ",null,null,"St. Clair","Pope",null,"Yuba","San Miguel",null,null,"Sarasota","Forsyth",null,"Louisa",null,"Macon","Ohio","Marion","Johnson","Vernon",null,null,null,"Monroe","Pine","Linn","Pontotoc",null,"Madison",null,"Loup",null,null,null,"Morgan","Ottawa",null,"Susquehanna",null,null,"Stanley","Marion","Dawson",null,"Mecklenburg",null,null,"Sawyer"]
[null,null,"Wayne",null,"Quebradillas ",null,null,"Shelby","Prairie",null,null,"Sedgwick",null,null,"Seminole","Franklin",null,"Lucas",null,"Macoupin","Orange","Marshall","Kenton","Washington",null,null,null,"Montcalm","Pipestone","Livingston","Prentiss",null,"Martin",null,"McPherson",null,null,null,"Morrow","Pawnee",null,"Tioga",null,null,"Sully","Marshall","Deaf Smith",null,"Middlesex",null,null,"Shawano"]
[null,null,"Westchester",null,"Rincón ",null,null,"Sumter","Pulaski",null,null,"Summit",null,null,"Sumter","Fulton",null,"Lyon",null,"Madison","Owen","Meade","Knott","Webster",null,null,null,"Montmorency","Polk","McDonald","Quitman",null,"Mecklenburg",null,"Madison",null,null,null,"Muskingum","Payne",null,"Union",null,null,"Todd","Maury","Delta",null,"Montgomery",null,null,"Sheboygan"]
[null,null,"Wyoming",null,"Río Grande ",null,null,"Talladega","Randolph",null,null,"Teller",null,null,"Suwannee","Gilmer",null,"Madison",null,"Marion","Parke","Miami","Knox","West Baton Rouge",null,null,null,"Muskegon","Pope","Macon","Rankin",null,"Mitchell",null,"Merrick",null,null,null,"Noble","Pittsburg",null,"Venango",null,null,"Tripp","Meigs","Denton",null,"Nelson",null,null,"Taylor"]
[null,null,"Yates",null,"Sabana Grande ",null,null,"Tallapoosa","St. Francis",null,null,"Washington",null,null,"Taylor","Glascock",null,"Mahaska",null,"Marshall","Perry","Mitchell","Larue","West Carroll",null,null,null,"Newaygo","Ramsey","Madison","Scott",null,"Montgomery",null,"Morrill",null,null,null,"Ottawa","Pontotoc",null,"Warren",null,null,"Turner","Monroe","DeWitt",null,"New Kent",null,null,"Trempealeau"]
[null,null,null,null,"Salinas ",null,null,"Tuscaloosa","Saline",null,null,"Weld",null,null,"Union","Glynn",null,"Marion",null,"Mason","Pike","Montgomery","Laurel","West Feliciana",null,null,null,"Oakland","Red Lake","Maries","Sharkey",null,"Moore",null,"Nance",null,null,null,"Paulding","Pottawatomie",null,"Washington",null,null,"Union","Montgomery","Dickens",null,"Northampton",null,null,"Vernon"]
[null,null,null,null,"San Germán ",null,null,"Walker","Scott",null,null,"Yuma",null,null,"Volusia","Gordon",null,"Marshall",null,"Massac","Porter","Morris","Lawrence","Winn",null,null,null,"Oceana","Redwood","Marion","Simpson",null,"Nash",null,"Nemaha",null,null,null,"Perry","Pushmataha",null,"Wayne",null,null,"Walworth","Moore","Dimmit",null,"Northumberland",null,null,"Vilas"]
[null,null,null,null,"San Juan ",null,null,"Washington","Searcy",null,null,null,null,null,"Wakulla","Grady",null,"Mills",null,"Menard","Posey","Morton","Lee",null,null,null,null,"Ogemaw","Renville","Mercer","Smith",null,"New Hanover",null,"Nuckolls",null,null,null,"Pickaway","Roger Mills",null,"Westmoreland",null,null,"Yankton","Morgan","Donley",null,"Nottoway",null,null,"Walworth"]
[null,null,null,null,"San Lorenzo ",null,null,"Wilcox","Sebastian",null,null,null,null,null,"Walton","Greene",null,"Mitchell",null,"Mercer","Pulaski","Nemaha","Leslie",null,null,null,null,"Ontonagon","Rice","Miller","Stone",null,"Northampton",null,"Otoe",null,null,null,"Pike","Rogers",null,"Wyoming",null,null,"Ziebach","Obion","Duval",null,"Orange",null,null,"Washburn"]
[null,null,null,null,"San Sebastián ",null,null,"Winston","Sevier",null,null,null,null,null,"Washington","Gwinnett",null,"Monona",null,"Monroe","Putnam","Neosho","Letcher",null,null,null,null,"Osceola","Rock","Mississippi","Sunflower",null,"Onslow",null,"Pawnee",null,null,null,"Portage","Seminole",null,"York",null,null,null,"Overton","Eastland",null,"Page",null,null,"Washington"]
[null,null,null,null,"Santa Isabel ",null,null,null,"Sharp",null,null,null,null,null,null,"Habersham",null,"Monroe",null,"Montgomery","Randolph","Ness","Lewis",null,null,null,null,"Oscoda","Roseau","Moniteau","Tallahatchie",null,"Orange",null,"Perkins",null,null,null,"Preble","Sequoyah",null,null,null,null,null,"Perry","Ector",null,"Patrick",null,null,"Waukesha"]
[null,null,null,null,"Toa Alta ",null,null,null,"Stone",null,null,null,null,null,null,"Hall",null,"Montgomery",null,"Morgan","Ripley","Norton","Lincoln",null,null,null,null,"Otsego","St. Louis","Monroe","Tate",null,"Pamlico",null,"Phelps",null,null,null,"Putnam","Stephens",null,null,null,null,null,"Pickett","Edwards",null,"Pittsylvania",null,null,"Waupaca"]
[null,null,null,null,"Toa Baja ",null,null,null,"Union",null,null,null,null,null,null,"Hancock",null,"Muscatine",null,"Moultrie","Rush","Osage","Livingston",null,null,null,null,"Ottawa","Scott","Montgomery","Tippah",null,"Pasquotank",null,"Pierce",null,null,null,"Richland","Texas",null,null,null,null,null,"Polk","Ellis",null,"Powhatan",null,null,"Waushara"]
[null,null,null,null,"Trujillo Alto ",null,null,null,"Van Buren",null,null,null,null,null,null,"Haralson",null,"O'Brien",null,"Ogle","St. Joseph","Osborne","Logan",null,null,null,null,"Presque Isle","Sherburne","Morgan","Tishomingo",null,"Pender",null,"Platte",null,null,null,"Ross","Tillman",null,null,null,null,null,"Putnam","El Paso",null,"Prince Edward",null,null,"Winnebago"]
[null,null,null,null,"Utuado ",null,null,null,"Washington",null,null,null,null,null,null,"Harris",null,"Osceola",null,"Peoria","Scott","Ottawa","Lyon",null,null,null,null,"Roscommon","Sibley","New Madrid","Tunica",null,"Perquimans",null,"Polk",null,null,null,"Sandusky","Tulsa",null,null,null,null,null,"Rhea","Erath",null,"Prince George",null,null,"Wood"]
[null,null,null,null,"Vega Alta ",null,null,null,"White",null,null,null,null,null,null,"Hart",null,"Page",null,"Perry","Shelby","Pawnee","McCracken",null,null,null,null,"Saginaw","Stearns","Newton","Union",null,"Person",null,"Red Willow",null,null,null,"Scioto","Wagoner",null,null,null,null,null,"Roane","Falls",null,"Prince William"]
[null,null,null,null,"Vega Baja ",null,null,null,"Woodruff",null,null,null,null,null,null,"Heard",null,"Palo Alto",null,"Piatt","Spencer","Phillips","McCreary",null,null,null,null,"St. Clair","Steele","Nodaway","Walthall",null,"Pitt",null,"Richardson",null,null,null,"Seneca","Washington",null,null,null,null,null,"Robertson","Fannin",null,"Pulaski"]
[null,null,null,null,"Vieques ",null,null,null,"Yell",null,null,null,null,null,null,"Henry",null,"Plymouth",null,"Pike","Starke","Pottawatomie","McLean",null,null,null,null,"St. Joseph","Stevens","Oregon","Warren",null,"Polk",null,"Rock",null,null,null,"Shelby","Washita",null,null,null,null,null,"Rutherford","Fayette",null,"Rappahannock"]
[null,null,null,null,"Villalba ",null,null,null,null,null,null,null,null,null,null,"Houston",null,"Pocahontas",null,"Pope","Steuben","Pratt","Madison",null,null,null,null,"Sanilac","Swift","Osage","Washington",null,"Randolph",null,"Saline",null,null,null,"Stark","Woods",null,null,null,null,null,"Scott","Fisher",null,"Richmond"]
[null,null,null,null,"Yabucoa ",null,null,null,null,null,null,null,null,null,null,"Irwin",null,"Polk",null,"Pulaski","Sullivan","Rawlins","Magoffin",null,null,null,null,"Schoolcraft","Todd","Ozark","Wayne",null,"Richmond",null,"Sarpy",null,null,null,"Summit","Woodward",null,null,null,null,null,"Sequatchie","Floyd",null,"Roanoke"]
[null,null,null,null,"Yauco ",null,null,null,null,null,null,null,null,null,null,"Jackson",null,"Pottawattamie",null,"Putnam","Switzerland","Reno","Marion",null,null,null,null,"Shiawassee","Traverse","Pemiscot","Webster",null,"Robeson",null,"Saunders",null,null,null,"Trumbull",null,null,null,null,null,null,"Sevier","Foard",null,"Rockbridge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jasper",null,"Poweshiek",null,"Randolph","Tippecanoe","Republic","Marshall",null,null,null,null,"Tuscola","Wabasha","Perry","Wilkinson",null,"Rockingham",null,"Scotts Bluff",null,null,null,"Tuscarawas",null,null,null,null,null,null,"Shelby","Fort Bend",null,"Rockingham"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jeff Davis",null,"Ringgold",null,"Richland","Tipton","Rice","Martin",null,null,null,null,"Van Buren","Wadena","Pettis","Winston",null,"Rowan",null,"Seward",null,null,null,"Union",null,null,null,null,null,null,"Smith","Franklin",null,"Russell"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jefferson",null,"Sac",null,"Rock Island","Union","Riley","Mason",null,null,null,null,"Washtenaw","Waseca","Phelps","Yalobusha",null,"Rutherford",null,"Sheridan",null,null,null,"Van Wert",null,null,null,null,null,null,"Stewart","Freestone",null,"Scott"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jenkins",null,"Scott",null,"St. Clair","Vanderburgh","Rooks","Meade",null,null,null,null,"Wayne","Washington","Pike","Yazoo",null,"Sampson",null,"Sherman",null,null,null,"Vinton",null,null,null,null,null,null,"Sullivan","Frio",null,"Shenandoah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Johnson",null,"Shelby",null,"Saline","Vermillion","Rush","Menifee",null,null,null,null,"Wexford","Watonwan","Platte",null,null,"Scotland",null,"Sioux",null,null,null,"Warren",null,null,null,null,null,null,"Sumner","Gaines",null,"Smyth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jones",null,"Sioux",null,"Sangamon","Vigo","Russell","Mercer",null,null,null,null,null,"Wilkin","Polk",null,null,"Stanly",null,"Stanton",null,null,null,"Washington",null,null,null,null,null,null,"Tipton","Galveston",null,"Southampton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lamar",null,"Story",null,"Schuyler","Wabash","Saline","Metcalfe",null,null,null,null,null,"Winona","Pulaski",null,null,"Stokes",null,"Thayer",null,null,null,"Wayne",null,null,null,null,null,null,"Trousdale","Garza",null,"Spotsylvania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lanier",null,"Tama",null,"Scott","Warren","Scott","Monroe",null,null,null,null,null,"Wright","Putnam",null,null,"Surry",null,"Thomas",null,null,null,"Williams",null,null,null,null,null,null,"Unicoi","Gillespie",null,"Stafford"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laurens",null,"Taylor",null,"Shelby","Warrick","Sedgwick","Montgomery",null,null,null,null,null,"Yellow Medicine","Ralls",null,null,"Swain",null,"Thurston",null,null,null,"Wood",null,null,null,null,null,null,"Union","Glasscock",null,"Surry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lee",null,"Union",null,"Stark","Washington","Seward","Morgan",null,null,null,null,null,null,"Randolph",null,null,"Transylvania",null,"Valley",null,null,null,"Wyandot",null,null,null,null,null,null,"Van Buren","Goliad",null,"Sussex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liberty",null,"Van Buren",null,"Stephenson","Wayne","Shawnee","Muhlenberg",null,null,null,null,null,null,"Ray",null,null,"Tyrrell",null,"Washington",null,null,null,null,null,null,null,null,null,null,"Warren","Gonzales",null,"Tazewell"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lincoln",null,"Wapello",null,"Tazewell","Wells","Sheridan","Nelson",null,null,null,null,null,null,"Reynolds",null,null,"Union",null,"Wayne",null,null,null,null,null,null,null,null,null,null,"Washington","Gray",null,"Warren"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long",null,"Warren",null,"Union","White","Sherman","Nicholas",null,null,null,null,null,null,"Ripley",null,null,"Vance",null,"Webster",null,null,null,null,null,null,null,null,null,null,"Wayne","Grayson",null,"Washington"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lowndes",null,"Washington",null,"Vermilion","Whitley","Smith","Ohio",null,null,null,null,null,null,"St. Charles",null,null,"Wake",null,"Wheeler",null,null,null,null,null,null,null,null,null,null,"Weakley","Gregg",null,"Westmoreland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lumpkin",null,"Wayne",null,"Wabash",null,"Stafford","Oldham",null,null,null,null,null,null,"St. Clair",null,null,"Warren",null,"York",null,null,null,null,null,null,null,null,null,null,"White","Grimes",null,"Wise"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"McDuffie",null,"Webster",null,"Warren",null,"Stanton","Owen",null,null,null,null,null,null,"Ste. Genevieve",null,null,"Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Williamson","Guadalupe",null,"Wythe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"McIntosh",null,"Winnebago",null,"Washington",null,"Stevens","Owsley",null,null,null,null,null,null,"St. Francois",null,null,"Watauga",null,null,null,null,null,null,null,null,null,null,null,null,"Wilson","Hale",null,"York"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macon",null,"Winneshiek",null,"Wayne",null,"Sumner","Pendleton",null,null,null,null,null,null,"St. Louis",null,null,"Wayne",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hall",null,"Alexandria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madison",null,"Woodbury",null,"White",null,"Thomas","Perry",null,null,null,null,null,null,"Saline",null,null,"Wilkes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hamilton",null,"Bedford"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marion",null,"Worth",null,"Whiteside",null,"Trego","Pike",null,null,null,null,null,null,"Schuyler",null,null,"Wilson",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hansford",null,"Bristol"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meriwether",null,"Wright",null,"Will",null,"Wabaunsee","Powell",null,null,null,null,null,null,"Scotland",null,null,"Yadkin",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hardeman",null,"Buena Vista"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miller",null,null,null,"Williamson",null,"Wallace","Pulaski",null,null,null,null,null,null,"Scott",null,null,"Yancey",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hardin",null,"Charlottesville"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mitchell",null,null,null,"Winnebago",null,"Washington","Robertson",null,null,null,null,null,null,"Shannon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harris",null,"Chesapeake"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monroe",null,null,null,"Woodford",null,"Wichita","Rockcastle",null,null,null,null,null,null,"Shelby",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harrison",null,"Clifton Forge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montgomery",null,null,null,null,null,"Wilson","Rowan",null,null,null,null,null,null,"Stoddard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hartley",null,"Colonial Heights"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morgan",null,null,null,null,null,"Woodson","Russell",null,null,null,null,null,null,"Stone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haskell",null,"Covington"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Murray",null,null,null,null,null,"Wyandotte","Scott",null,null,null,null,null,null,"Sullivan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hays",null,"Danville"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Muscogee",null,null,null,null,null,null,"Shelby",null,null,null,null,null,null,"Taney",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hemphill",null,"Emporia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton",null,null,null,null,null,null,"Simpson",null,null,null,null,null,null,"Texas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Henderson",null,"Fairfax"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oconee",null,null,null,null,null,null,"Spencer",null,null,null,null,null,null,"Vernon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidalgo",null,"Falls Church"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oglethorpe",null,null,null,null,null,null,"Taylor",null,null,null,null,null,null,"Warren",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hill",null,"Franklin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paulding",null,null,null,null,null,null,"Todd",null,null,null,null,null,null,"Washington",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hockley",null,"Fredericksburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peach",null,null,null,null,null,null,"Trigg",null,null,null,null,null,null,"Wayne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hood",null,"Galax"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pickens",null,null,null,null,null,null,"Trimble",null,null,null,null,null,null,"Webster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hopkins",null,"Hampton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pierce",null,null,null,null,null,null,"Union",null,null,null,null,null,null,"Worth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Houston",null,"Harrisonburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pike",null,null,null,null,null,null,"Warren",null,null,null,null,null,null,"Wright",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Howard",null,"Hopewell"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Polk",null,null,null,null,null,null,"Washington",null,null,null,null,null,null,"St. Louis city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hudspeth",null,"Lexington"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulaski",null,null,null,null,null,null,"Wayne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hunt",null,"Lynchburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Putnam",null,null,null,null,null,null,"Webster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hutchinson",null,"Manassas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quitman",null,null,null,null,null,null,"Whitley",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irion",null,"Manassas Park"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rabun",null,null,null,null,null,null,"Wolfe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jack",null,"Martinsville"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Randolph",null,null,null,null,null,null,"Woodford",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jackson",null,"Newport News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Richmond",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jasper",null,"Norfolk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rockdale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jeff Davis",null,"Norton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schley",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jefferson",null,"Petersburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Screven",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jim Hogg",null,"Poquoson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seminole",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jim Wells",null,"Portsmouth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spalding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Johnson",null,"Radford"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stephens",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jones",null,"Richmond"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stewart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karnes",null,"Roanoke"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sumter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kaufman",null,"Salem"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Talbot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kendall",null,"South Boston"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taliaferro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenedy",null,"Staunton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tattnall",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kent",null,"Suffolk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taylor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kerr",null,"Virginia Beach"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telfair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kimble",null,"Waynesboro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrell",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"King",null,"Williamsburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thomas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kinney",null,"Winchester"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tift",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kleberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toombs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Knox"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Towns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lamar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treutlen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lamb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Troup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lampasas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"La Salle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Twiggs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lavaca"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Union",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upson",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walker",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liberty"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ware",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lipscomb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warren",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live Oak"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washington",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Llano"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wayne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loving"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Webster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubbock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeler",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lynn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"White",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"McCulloch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitfield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"McLennan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wilcox",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"McMullen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wilkes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madison"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wilkinson",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Martin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mason"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matagorda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maverick"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menard"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mills"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mitchell"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montague"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montgomery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moore"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morris"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nacogdoches"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navarro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nolan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nueces"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ochiltree"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oldham"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palo Pinto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parmer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pecos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Polk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Presidio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rains"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Randall"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reagan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Red River"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reeves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refugio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roberts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Robertson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rockwall"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Runnels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rusk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sabine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Augustine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Jacinto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Patricio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Saba"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schleicher"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scurry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shackelford"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shelby"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sherman"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smith"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somervell"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stephens"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sterling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stonewall"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sutton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swisher"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarrant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taylor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrell"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throckmorton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Titus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tom Green"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tyler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upshur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uvalde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Val Verde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Van Zandt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Victoria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waller"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ward"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washington"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Webb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wharton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wichita"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wilbarger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Willacy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Williamson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wilson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winkler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wise"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yoakum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Young"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zapata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zavala"]

{"sheet":"sof formulas","index":15,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,1,0,2]]}
["SOURCES OF FUNDS  -   Project Name:",{"$f":"Input!C3","v":" "},null," "," "]
[]
["Construction/Rehab Phase Sources","Amount","Percent*","Yrs.","Amrt.","Source Name","Status**",null,"NOTES:"]
["Predevelopment Loans",null,null,null,null,null,null,null,"*Input 7.5 for 7.5%."]
["Predevelopment Grants"]
["AHP Direct Subsidy",{"$f":"'Source of Funds'!D$21","v":0},null,null,null,"Member","p",null,"**Status Codes are:"]
["AHP Advance Loan by Member",null,null,null,null,null,null,null,"Closed=","c"]
["FHLB Advance (CICA)",null,null,null,null,null,null,null,"Committed=","m"]
["Other Financing by Member",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD16,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD16,'Source of Funds'!A8:A23,0),1),\"\")","v":""},null,null,"Pending=","p"]
["Other Conventional Financing",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD6,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD6,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["State Funds",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD18,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD18,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Local Funds",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD14,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD14,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["State LIHTC",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD19,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD19,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Federal LIHTC",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD9,'Source of Funds'!$D$8:$D$23)+SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD10,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$8:$E$23,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD10,'Source of Funds'!$A$8:$E$23,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$8:$E$23,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD10,'Source of Funds'!$A$8:$E$23,2,FALSE)),\"\")))","v":""}]
["Developer Equity",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD7,'Source of Funds'!$D$8:$D$23)+SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD8,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$8:$E$23,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD8,'Source of Funds'!$A$8:$E$23,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$8:$E$23,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD8,'Source of Funds'!$A$8:$E$23,2,FALSE)),\"\")))","v":""}]
["HOME",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD13,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD13,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["CDBG",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD4,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD4,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Other Federal Housing Program",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD17,'Source of Funds'!$D$8:$D$23)+SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD21,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$8:$E$23,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD21,'Source of Funds'!$A$8:$E$23,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$8:$E$23,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD21,'Source of Funds'!$A$8:$E$23,2,FALSE)),\"\")))","v":""}]
["FHA Financing",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD11,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD11,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Charitable Grants",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD5,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD5,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["In-Kind Donations"]
["Volunteer Professional Labor/Services"]
["Tax-Exempt Revenue Bonds",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD20,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD20,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Other 1",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD12,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD12,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Other 2",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD15,'Source of Funds'!$D$8:$D$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD15,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["TOTAL Construction/Rehab Sources",{"$f":"SUM(B4:B25)","v":0}]
[]
["Permanent Phase Sources","Amount","Percent*","Yrs.","Amrt.","Source Name","Status**",null,"NOTES:"]
["AHP Direct Subsidy",{"$f":"'Source of Funds'!E$21","v":0},null,null,null,"Member","p",null,"*Input 7.5 for 7.5%."]
["AHP Advance Loan by Member"]
["FHLB Advance (CICA)"]
["Other Financing by Member",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD16,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD16,'Source of Funds'!A8:A23,0),1),\"\")","v":""},null,null,"**Status Codes are:"]
["Other Conventional Financing",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD6,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD6,'Source of Funds'!A8:A23,0),1),\"\")","v":""},null,null,"Closed=","c"]
["State Funds",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD18,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD18,'Source of Funds'!A8:A23,0),1),\"\")","v":""},null,null,"Committed=","m"]
["Local Funds",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD14,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD14,'Source of Funds'!A8:A23,0),1),\"\")","v":""},null,null,"Pending=","p"]
["State LIHTC",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD19,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD19,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Federal LIHTC",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD9,'Source of Funds'!$E$8:$E$23)+SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD10,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$8:$E$23,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD10,'Source of Funds'!$A$8:$E$23,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$8:$E$23,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD10,'Source of Funds'!$A$8:$E$23,2,FALSE)),\"\")))","v":""}]
["Developer Equity",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD7,'Source of Funds'!$E$8:$E$23)+SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD8,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$8:$E$23,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD8,'Source of Funds'!$A$8:$E$23,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$8:$E$23,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD8,'Source of Funds'!$A$8:$E$23,2,FALSE)),\"\")))","v":""}]
["HOME",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD13,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD13,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["CDBG",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD4,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD4,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Other Federal Housing Program",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD17,'Source of Funds'!$E$8:$E$23)+SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD21,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$8:$E$23,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD21,'Source of Funds'!$A$8:$E$23,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$8:$E$23,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD21,'Source of Funds'!$A$8:$E$23,2,FALSE)),\"\")))","v":""}]
["FHA Financing",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD11,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD11,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Charitable Grants",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD5,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD5,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["In-Kind Donations"]
["Volunteer Professional Labor/Services"]
["Borrower Equity"]
["Tax-Exempt Revenue Bonds",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD20,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD20,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Other 1",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD12,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD12,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["Other 2",{"$f":"SUMIF('Source of Funds'!$A$8:$A$23,Lookups!BD15,'Source of Funds'!$E$8:$E$23)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$8:$B$23,MATCH(Lookups!BD15,'Source of Funds'!A8:A23,0),1),\"\")","v":""}]
["TOTAL Permanent Sources",{"$f":"SUM(B29:B49)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"Supplement!C34","v":0},null,"adjust sof if necessary to subtract commercial funding source(s)"]
[null,null,null,null,null,null,null,null,"from total construction & permanent sources."]
[]
[]
["If the project involves rehabilitation or construction, confirm the following:",null,null,null,null,"Does b25 = b48?",{"$f":"IF(B26=B50,\"YES\",\"NO\")","v":"YES"}]
[]
["For all projects, confirm the following:",null,null,null,null,"Do the Total Sources = the Total Uses?",{"$f":"IF(B50='uof formulas'!B11,\"YES\",\"NO\")","v":"YES"},null,"Check this"]
["Do the total sources equal the TPC net of commercial hard and other costs?",null,null,null,null,null,{"$f":"IF(B50=(Input!B30-Input!B18),\"YES\",\"NO\")","v":"YES"}]

{"sheet":"RPW Version Control","index":16,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[[3,0,3,12],[18,1,18,12]]}
[]
["AHP/APP-108: Rental Project Workbook",null,null,null,null,null,null,null,null,null,null,null,"Revision History"]
["Overview:"]
["This worksheet serves to outline the changes to the RPW over time. This will be updated whenever a new version is published to the Bank's website."]
[]
["Revision History Summary:"]
["Effective Date","Brief Description"]
["2014-05-19","Made changes per the 2014 Implementation Plan and future state requirements"]
["2015-04-20","Updated the contingency analysis on the results tab"]
[]
[]
[]
[]
["Revision History Details:"]
["2014-05-19","•Created macro to allow user to cross check data within the RPW and the Application (eForm)"]
[null,"•Adjusted targeting to match 2014 Implementation Plan"]
[null,"•Took ahp_125 (1/14/2014) and renamed it to ahp_108. This version of ahp_125 included the most current information"]
[null,"•Added the Project Schedule worksheet"]
[null,"•Changed the formatting on each worksheet to remove white background and then removed the gridlines - this was to make the file size smaller."]
[null,"•Added annual percent increases to pro-forma line items"]
[null,"•Updated financial feasibility guidelines; Vacancy Rates, Operating Expenses, Tax Credit Sales Price"]
[null,"•Added new feasibility guideline of Change in New Income"]

{"sheet":"uof formulas","index":17,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["USES OF FUNDS - Project Name:",{"$f":"Input!C3","v":" "}]
[]
["Description","Amount"]
["Acquisition Costs",{"$f":"Input!B7+Input!B9","v":0}]
["Consultant Costs",null,"Leave blank"]
["Rehabilitation/Construction Costs",{"$f":"Input!B12+Input!B13-Input!B18","v":0}]
["Indirect/Soft Costs",{"$f":"Input!B22+Input!B24-Input!B23","v":0}]
["Finance Costs",null,"Leave blank"]
["Developer's Retention",{"$f":"Input!B25","v":0}]
["Other",{"$f":"Input!B27+Input!B28","v":0}]
["TOTAL",{"$f":"SUM(B4:B10)","v":0},{"$f":"Input!B30-Input!B18-Input!B23","v":0},{"$f":"B11-C11","v":0},"Cell d11 should equal 0"]
[]
[]
[" "]

{"sheet":"inc_exp formulas","index":18,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":true,"merged":[[2,0,2,2]]}
["INCOME AND EXPENSES - Project:",null,{"$f":"Input!C3","v":" "}]
[]
["Rental",null,null,"NOTES:"]
["Residential Income",null,{"$f":"Input!B50","v":0}]
["Other Income",null,{"$f":"Input!B53","v":0}]
["Subsidy Income",null,{"$f":"Input!B54","v":0}]
["Potential Gross",null,{"$f":"SUM(C4:C6)","v":0},{"$f":"Input!B55","v":0}]
["Less Vacancy (%)*",{"$f":"IFERROR((Input!B52/Input!B50)*100,0)","v":0},{"$f":"C4*B8/ 100","v":0},{"$f":"Input!B52","v":0},{"$f":"C8-D8","v":0},"e8 should be 0"]
["Effective Gross Income",null,{"$f":"C7-C8","v":0},{"$f":"Input!B55","v":0},{"$f":"C9-D9","v":0},"e9 should be 0"]
[]
["O&M Expenses",null,{"$f":"Input!B61+Input!B57","v":0}]
["Other Expenses",null,null,"Leave Blank"]
["Total Expenses",null,{"$f":"SUM(C11:C12)","v":0}]
["Expenses per Unit",null,null,"Leave Blank; this is system calculated"]
[]
["Net Operating Income",null,{"$f":"C9-C13","v":0},{"$f":"Input!B63","v":0},{"$f":"C16-D16","v":0},"e16 should be 0"]
["Annual Debt Service - 1st Lien",null,{"$f":"Input!B64","v":0},"From 'F - Input'!B65"]
["Other DS/Cash Flow to Reserves",null,null,"formula fills 'F - Input'!B66 + 'F - Input'!B67 is greater than 0, the sum of those minus 2","DO NOT USE"]
["NA",null," "]
["Total Annual Debt Service",null,{"$f":"SUM(C17:C19)","v":0}]
[]
["Cash Flow",null,{"$f":"C16-C20","v":0}]
["Debt Service Coverage Ratio",null,{"$f":"C16/C20","v":{"$error":"#DIV/0!"}}]