{"text_format":"1","workbook":"xlsx","n_sheets":51,"sheets":["Exhibits Lookup","Table of Contents","1. Project Summary","2. Building Specifications","2. Schedule of Values","3. Construction Budget Summary","109 Version Control","Project Description","Sponsorship","Rental Project Workbook","Site Control","Value of Sites","Development Schedule","Member Interest","Financial Narrative","Hard Cost Details","Refinancing","Fair Housing","Scoring Categories","Donated Properties","Homeless Housing","Supportive Housing","Residential Economic Diversity","Preservation","2nd Dist. Priority - Projects","District Priority - Approvals","District Priority - Financing","District Priority - Green Bldg","District Priority - Member Bank","Sponsor's Signature","Member's Signature","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","Sheet2","Input","Operating Cost","Lookups","RPW Version Control","sof formulas","uof formulas","inc_exp formulas"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":5,"defined_names":610,"comments":12,"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":"Exhibits Lookup","index":0,"n_rows":6,"n_cols":30,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Head of Households","Sponsor Ownership","If Yes (Ownership):","If No (Ownership):","Expired Site Control","If Yes (Title)","If No (Title)","Evidence of Acquisition","Non-arm's length transaction?","Non-arm's length confirmed","Arm's length confirmed","Contractor related?","If Contractor related:","Property manager related?","If P.M. related:","Ex. I #8-11","Occupied and Displaced","If tenants will be displaced","Occupied and Not Displaced","If tenants will not be displaced",null,"Ex. O Economic Diversity","Economic Diversity Targeting Calculation","Drop-down Selection for #1 E.D.","Qualified Points for E.D. based on #3 Selection and RP tab","Economic Diversity Option 2","Drop-down Selection for #3 E.D.","Project Description - Project Type","Occupancy Status","Title"]
["Yes","Yes","An executed deed is provided.","Which of the following has the Sponsor procured?","An extension agreement.","a) A municipal source that confirms the current property owner, property address, and SBL within 6 months of the application.","a) A municipal source that confirms the current property owner, property address, and SBL within 6 months of the application.","A settlement statement","Arm's Length Transaction","If yes, please provide the following:"," ","Yes","Provide verifiable evidence that a third party will review the appropriate documents and budgets to determine that the fees and costs charged are reasonable or that a competitive bidding process will be used.","Yes","Provide verifiable evidence that a third party will review the appropriate documents and budgets to determine that the fees and costs charged are reasonable.","Yes","Yes","Furnish a copy of the formal Relocation Plan.","Yes","Describe how the rehabilitation work will be managed in order to minimize the impact on the tenants during the rehabilitation process.",null,"Yes",{"$f":"IFERROR(SUM((RP!E52+RP!E53)/RP!B50),\"NA\")","v":"NA"},{"$f":"IF(AND(W2>=20%,W2<30%),Y2,IF(AND(W2>=30%,W2<=100),Y3,X3))","v":"Does the Project have at least 75 percent of the very low income units located in a census tract(s) with a median family income that is equal to or greater than 100 percent of the regional median family income (Metropolitan Statistical Area [MSA]/Metropolitan Division [MD] or non-MSA/MD) as published on the Federal Financial Institutions Examination Council's (FFIEC) website?"},"Based on the Project's selected targeting goals, the project is eligible for 5 points since ≥ 20% to < 30% of AHP-assisted units are reserved for households above 60% of AMI. If this information is incorrect, please revise the Rental Project Workbook (AHPAPP-108) and Application Form (AHPAPP-001) accordingly. You do not need to select an answer for the drop-down on the right.","Yes","a) To receive points under this part of the definition, all properties in the project must be known and identified. Provide the FFIEC printout for all project site(s).\n\nb) In instances where sites are known but addresses are not identified, FFIEC census tract documentation reflecting the exact property/properties must be provided.","New Construction","Occupied","Provided"]
["No","No","An executed lease, the effective date, and the expiration date is provided.","An executed lease, the effective date, and the expiration date is provided.","A letter from an attorney.","b) If the site is owned by a local, state, or federal government entity, a letter from the seller's attorney confirming the current property owner, property address and Section, Block & Lot.","b) If the site is owned by a local, state, or federal government entity, a letter from the seller's attorney confirming the current property owner, property address and Section, Block & Lot.","A municipal ordinance","Non Arm's Length Transaction","i. If there are related entities involved as both sellers and buyers for one or more properties that comprise the development of this project, provide evidence of the chain of title and sales price evidence related to each sales transaction beginning with the date when the site was acquired in an arm's length transaction through the date of the evidence provided above.\n\nii. The development budget included in the Rental Project Workbook should show that any funds generated from the sale remain in the project to refinance or pay-off any existing debt, provide a seller loan, and/or pay for reasonable and customary development costs. If applicable, provide an explanation of the proposed transaction.\n\nPlease continue on to the next section if the project's financial structure includes low-income housing tax credits. For non-tax credit projects, this is the end of the section.","i. If the acquisition is an arm's length transaction, please provide a separate narrative in the Site Control folder of the application that describes the details of the transaction and demonstrates that the parties are not related.\n\nPlease continue on to the next section if the project's financial structure includes low-income housing tax credits. For non-tax credit projects, this is the end of the section.","No"," ","No"," ","No","No"," ","No"," ",null,"No",null,"Does the Project have at least 75 percent of the very low income units located in a census tract(s) with a median family income that is equal to or greater than 100 percent of the regional median family income (Metropolitan Statistical Area [MSA]/Metropolitan Division [MD] or non-MSA/MD) as published on the Federal Financial Institutions Examination Council's (FFIEC) website?","Based on the Project's selected targeting goals, the project is eligible for 10 points since ≥ 30% of AHP-assisted units are reserved for households above 60% of AMI. If this information is incorrect, please revise the Rental Project Workbook (AHPAPP-108) and Application Form (AHPAPP-001) accordingly. You do not need to select an answer for the drop-down on the right.","No"," ","Rehabilitation","Vacant","Not Provided"]
[null,null,null,"An executed purchase option, the effective date, and the expiration date is provided.","A letter from the seller.","c) A title report dated within 6 months of the application.",null,"An executed sales contract","NA",null," \nPlease continue on to the next section if the project's financial structure includes low-income housing tax credits. For non-tax credit projects, this is the end of the section.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Construction & Rehabilitation"]
[null,null,null,"A sales agreement, the effective date, and the expiration date is provided.",null,null,null,"A formal letter from the donor or seller"]
[null,null,null,"A municipal ordinance, the effective date, and the expiration date is provided.",null,null,null,"N/A"]

{"sheet":"Table of Contents","index":1,"n_rows":67,"n_cols":3,"rows_kept":67,"cut":false,"hidden":false,"merged":[[45,1,45,10],[46,2,46,10],[15,1,15,10],[27,2,27,10],[26,1,26,10],[30,2,30,10],[16,2,16,10],[21,1,21,10],[41,1,41,10],[42,2,42,10],[17,1,17,10],[23,1,23,10],[24,2,24,10],[39,1,39,10],[40,2,40,10],[18,2,18,10],[9,0,9,11],[13,1,13,10],[14,2,14,10],[6,1,6,10],[7,1,7,10],[11,1,11,10],[12,2,12,10],[66,2,66,10],[35,2,35,10],[50,2,50,10],[49,1,49,10],[48,2,48,10],[56,2,56,10],[55,1,55,10],[44,2,44,10],[52,2,52,10],[54,2,54,10],[53,1,53,10],[43,1,43,10],[47,1,47,10],[51,1,51,10],[57,1,57,10],[58,2,58,10],[19,1,19,10],[20,2,20,10],[32,1,32,10],[33,2,33,10],[34,1,34,10],[29,1,29,10],[22,2,22,10],[59,1,59,10],[60,2,60,10],[63,1,63,10],[64,2,64,10],[65,1,65,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,"TABLE OF CONTENTS"]
[]
["Requirements for Eligibility "]
[]
[null,"Project Description:"]
[null,null,"The purpose of this section is to give the FHLBNY AHP team an overview of the project’s scope of work, development team, target population, financial background and more. "]
[null,"Sponsorship:"]
[null,null,"The FHLBNY values the connections built with its Member Banks and Project Sponsors. The Sponsorship section gives the Sponsor an opportunity to illustrate its development team’s background and experience in the industry."]
[null,"Site Control and Tax Credit Entity Configuration:"]
[null,null,"The purpose of this section is to ensure that the Sponsor has obtained adequate site control. As the user answers each set of questions, additional questions may be prompted based on the previous selection. If applicable, complete Tax Credit Only Section found at the bottom of the section. "]
[null,"Value of Sites:"]
[null,null,"For projects with an acquisition cost exceeding a nominal amount (refer to the \"Donated Property\" scoring category for the nominal amount definition), an appraisal report must be provided.  Additionally, all projects must demonstrate market demand."]
[null,"Development Schedule:"]
[null,null,"The AHP lifecycle includes 8 milestones, which demonstrate the project’s progress.  Please review the milestones and provide a project schedule for the appropriate project objective."]
[null,"Member Interest:"]
[null,null,"If applicable, Member Bank must furnish a statement to identify its relationship with the project."]
[null,"Rental Project Workbook:"]
[null,null,"The Rental Project Workbook (AHP/APP 108) illustrates the project's development and operating financial feasibility. We advise the completion of the Rental Project Workbook prior to the completion of the remaining sections as some of the data will be auto-filled in the remaining sections."]
[]
[null,"Financial Narrative:"]
[null,null,"This section contains a set of accompanying questions related to the project's financial structure and the Rental Project Workbook section.  For non-applicable questions, state \"NA\"."]
[]
[null,"Construction Cost:"]
[null,null,"The Project Construction Form must be completed by a qualified professional (e.g. architect, engineer, construction manager or general contractor) as it validates the construction costs related the project’s scope of work."]
[]
[null,"Refinancing:"]
[null,null,"If the AHP subsidy will be used to refinance existing debt on the project, please provide a statement according to the requirements stated in this section."]
[null,"Fair Housing:"]
[null,null,"All applicants must comply with the Fair Housing Laws.  Accordingly, please complete the questions provided in this section. "]
[]
["Scoring Criteria Requirements"]
[]
[null,"Scoring Instructions:"]
[null,null,"The information provided in this section will give users/applicants a better understanding of how each application will be scored, the maximum points and corresponding section(s) linked to the scoring criteria."]
[null,"Donated Properties:"]
[null,null,"Projects that include the creation of housing using a significant propoertion (at least 20%) of units or land that is donated are eligible to receive points.   Refer to the Affordable Housing Program Implementation Plan for details regarding how the FHLBNY defines an eligible donation."]
[null,"Underserved Communities and Populations - Homeless Housing:"]
[null,null,"For projects requesting homeless housing points, refer to the Affordable Housing Program Implementation Plan for details regarding how the FHLBNY defines “homeless”, “homeless individual”, “homeless person” and \"homeless household\"."]
[null,"Underserved Communities and Populations - Supportive Housing:"]
[null,null,"A supportive housing project must have a social services plan that addresses the needs of the identified special needs population AND a fully executed agreement with a social service provider. Units should not be double-counted if that unit qualifies under more than one special need category."]
[null,"Underserved Communities and Populations - Extremely Low Income:"]
[null,null,"Underserved communities and populations with Extremely Low Income projects must reserve 20% of its AHP units for households who earn ≤ 30% of are median income (\"AMI\")."]
[null,"Residential Economic Diversity:"]
[null,null,"Projects that promote economic diversity in the development scheme will receive points in this scoring criteria. Points will be based on the targeting of your project."]
[null,"Preservation:"]
[null,null,"Preservation projects must provide a completed copy of the Rental Income Verification Workbook (AHP/APP-126). Additionally, applicants must complete the set of questions noted in this section."]
[null,"District Priority - Approvals:"]
[null,null,"While this section may not pertain to all projects, it is advantageous to provide the appropriate documentation noted in the section, as this will suggest that the project is, or close to being, “shovel ready”."]
[null,"District Priority - Financing:"]
[null,null,"Information provided in this section should illustrate the project’s financial structure.  Applicants must provide sufficient commitments as well as verify the information noted in the Rental Project Workbook."]
[null,"District Priority - Green Building:"]
[null,null,"Projects that demonstrate they are (or will be) designed to meet energy efficiency standards may be eligible for points in this category."]
[null,"District Priority - Member Bank Participation:"]
[null,null,"Projects that demonstrate that the Member who is serving as its AHP Applicant has committed debt and/or equity financing to the project may be eligible for points in this category."]
["Final Signatories"]
[]
[null,"Sponsor's Signature:"]
[null,null,"Applications without an authorized Sponsor representative's certification and signature will not be reviewed."]
[null,"Member's Signature:"]
[null,null,"Applications without an authorized Member Bank representative's certification and signature will not be reviewed."]

{"sheet":"1. Project Summary","index":2,"n_rows":180,"n_cols":15,"rows_kept":180,"cut":false,"hidden":true,"merged":[[14,9,14,14],[9,7,9,14],[11,9,11,12],[12,9,12,11],[25,12,25,13],[15,9,15,14],[16,9,16,10],[16,12,16,14],[17,9,17,14],[19,12,19,13],[20,7,20,14],[21,12,21,13],[22,12,22,13],[23,12,23,13],[24,7,24,11],[24,12,24,13],[69,7,69,14],[26,12,26,13],[27,12,27,13],[33,9,33,13],[49,7,49,14],[50,7,50,14],[51,7,51,14],[52,7,52,14],[56,10,56,14],[60,7,60,14],[62,9,62,11],[63,9,63,14],[78,7,78,13],[79,7,79,13],[80,7,80,13],[81,7,81,14],[82,7,82,13],[71,9,71,14],[72,9,72,14],[75,7,75,14],[76,7,76,13],[77,7,77,14],[93,7,93,14],[40,8,40,10],[41,8,41,10],[42,8,42,10],[43,8,43,10],[90,7,90,13],[91,7,91,13],[92,7,92,13],[84,7,84,13],[85,7,85,14],[86,7,86,13],[87,7,87,13],[88,7,88,13],[89,7,89,14],[83,7,83,13],[70,9,70,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Project Construction Form"]
[]
[null,null,null,null,null,null,null,"1. Project Summary"]
[]
[null,null,null,null,null,null,null,"Project Name:",null,null,null,null,null,"Submission Date:"]
[null,null,null,null,null,null,null,"Project Location:"]
[null,null,null,null,null,null,null,null,null,"Address",null,null,"City","State","Zip Code + 4"]
[null,null,null,null,null,null,null,"Sponsor Organization:"]
[null,null,null,null,null,null,null,"Developer:"]
[null,null,null,null,null,null,null,"Qualified Professional:",null,null,null,"License(s):"]
[null,null,null,null,null,null,null,"Company Name:"]
[]
[null,null,null,null,null,null,null,"Instructions"]
[null,null,null,null,null,null,null,"All applications involving new construction or rehabilitation must complete the Project  Summary (tab 1) and the Schedule of Values Form (tab 2).  \n\nThe Construction Cost Summary (tab 3) automatically displays a summary of the total hard cost budget, which is calculated from tab 3 as applicable. This tab requires a signature from the authorized qualified professional.\n\nAdditional material is required on an \"if applicable\" basis. \n\nPlease check the boxes below for the applicable submittals and include this coversheet with the submittal."]
[null,null,null,null,null,null,null,"Forms and Attachments",null,null,null,null,"Project Type \nRequirement",null,"Check if Included"]
[null,null,null,null,null,null,null,"• FHLB New York Project  Summary Form (tab 1)",null,null,null,null,"All Applications"]
[null,null,null,null,null,null,null,"• FHLB New York Schedule of Values Form (tab 2)",null,null,null,null,"All Applications"]
[null,null,null,null,null,null,null,"• FHLB New York Construction Budget Summary Form (tab 3)\n(Automatic summary of total hard cost budget)",null,null,null,null,"All Applications"]
[null,null,null,null,null,null,null,"• Executed Construction Contract",null,null,null,null,"If Applicable"]
[null,null,null,null,null,null,null,"• Application and Certification for Payment Form (AIA)",null,null,null,null,"If Applicable"]
[null,null,null,null,null,null,null,"• Capital Needs Assessment or Physical Needs Assessment",null,null,null,null,"If Applicable"]
[]
[]
[]
[null,null,null,null,null,null,null,"Building Information"]
[]
[null,null,null,null,null,null,null,"Building Type"]
[null,null,null,null,null,null,null,"Total Units",null,null,null,null,"Average Gross Cond. Floor Area per Unit:",{"$f":"IF(J35=0,\"\",L39/J35)","v":""},"sq. ft."]
[null,null,null,null,null,null,null,"Non-Residential Space",null,{"$f":"L40","v":0},"sq. ft.",null,"Non-Residential % Gross Cond:",{"$f":"IF(L49=0,\"\",J36/L49)","v":""}]
[]
[null,null,null,null,null,null,null,"Floor Area Breakdown",null,null,"Total Buildings","Gross Conditioned Floor Area(1)","Net Un-conditioned Floor Area(2)","Covered Exterior Floor Area(3)","Total Floor Area Under Roof(4)"]
[null,null,null,null,null,null,null,"Residential Building(s)",null,null,null,null,null,null,{"$f":"SUM(L39:N39)","v":0}]
[null,null,null,null,null,null,null,"Non-Residential Space",null,null,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},{"$f":"SUM(N41:N44)","v":0},0]
[null,null,null,null,null,null,null,null,"Commercial Space",null,null,null,null,null,{"$f":"SUM(L41:N41)","v":0}]
[null,null,null,null,null,null,null,null,"Social Service Space",null,null,null,null,null,{"$f":"SUM(L42:N42)","v":0}]
[null,null,null,null,null,null,null,null,"Basement",null,null,null,null,null,{"$f":"SUM(L43:N43)","v":0}]
[null,null,null,null,null,null,null,null,"Other Non-Residential Space",null,null,null,null,null,{"$f":"SUM(L44:N44)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotals",null,{"$f":"SUM(K39:K40)","v":0},{"$f":"SUM(L39:L40)","v":0},{"$f":"SUM(M39:M40)","v":0},{"$f":"SUM(N39:N40)","v":0},0]
[null,null,null,null,null,null,null,"Attached Parking Garages",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"Detached Parking Garages",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Subtotal Parking Garages",null,{"$f":"SUM(K47)","v":0},{"$f":"SUM(L46:L47)","v":0},{"$f":"SUM(M46:M47)","v":0},{"$f":"SUM(N46:N47)","v":0},0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K48,K45)","v":0},{"$f":"SUM(L48,L45)","v":0},{"$f":"SUM(M48,M45)","v":0},{"$f":"SUM(N48,N45)","v":0},{"$f":"SUM(O48,O45)","v":0}]
[null,null,null,null,null,null,null,"(1) Gross Conditioned - enclosed floor area (square feet) within the insulated building envelope (a.k.a., conditioned). Measured to the outside edge of exterior wall structural members (i.e., outside edge of wall studs). Does not include exterior covered floor area (e.g., covered porches, balconies, and exterior stairwells), parking garages, or unconditioned attic / basement space. For rental projects, includes unit(s) and common areas."]
[null,null,null,null,null,null,null,"(2) Net Unconditioned - Enclosed area within the building envelope (but not typically insulated) that is not conditioned (e.g., unfinished basements), and exterior storage closets."]
[null,null,null,null,null,null,null,"(3) Covered Exterior - Includes exterior covered porches, covered balconies, covered exterior stairwells, and covered breezeways. Also includes vehicle parking areas in parking garages."]
[null,null,null,null,null,null,null,"(4) Total Under Roof - Sum of all floor area (gross conditioned, net unconditioned, and covered exterior), which is covered by the roof. Not to be mistaken with total ground cover, the total under roof includes the floor areas for multiple floors (stories), while ground cover would only include the ground floor area."]
[null,null,null,null,null,null,null,"Scope of Work"]
[]
[null,null,null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,"Land condition prior to construction:"]
[]
[]
[null,null,null,null,null,null,null,"Rehabilitation or Adaptive Reuse"]
[]
[null,null,null,null,null,null,null,null,"Gross Floor Area Rehabbed:",null,null,"Sq.Ft.                =",{"$f":"IF(L49=0,0,K62/L49)","v":0},"of Gross Conditioned Sq.Ft."]
[null,null,null,null,null,null,null,null,"Rehab Selection:"]
[null,null,null,null,null,null,null,null,"Rehab Definition:",{"$f":"IF(ISNA(VLOOKUP(J63,H162:J168,3,FALSE)),\"\",VLOOKUP(J63,H162:J168,3,FALSE))","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,"Quality of Vertical and Site Improvements"]
[]
[null,null,null,null,null,null,null,"Based on completion of the subject project's plans and specifications, I would describe the subject project's overall quality to be the selection below in comparison with other comparable property-types in the subject project's geographic area, and based on the definition below."]
[null,null,null,null,null,null,null,null,"Quality Selection:"]
[null,null,null,null,null,null,null,null,"Quality Definition:",{"$f":"IF(ISNA(VLOOKUP(J71,H139:J144,3,FALSE)),\"\",VLOOKUP(J71,H139:J144,3,FALSE))","v":""}]
[null,null,null,null,null,null,null,null,"Required Explanation for Quality Selection (Q3 Average Quality Selection does not require an explanation):",{"$f":"IF(ISBLANK(B1),\"Enter Text Here\",\"\")","v":"Enter Text Here"}]
[null,null,null,null,null,null,null,"Special Development Conditions"]
[]
[null,null,null,null,null,null,null,"If the answer is \"Yes\" or \"To be determined,\" provide further explanation in the box below the question."]
[null,null,null,null,null,null,null,"Does the development budget include off-site expenses (e.g., site improvements and infrastructure required to service the project but outside of the property lines)?",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B1),\"Enter Text Here\",\"\")","v":"Enter Text Here"}]
[null,null,null,null,null,null,null,"Estimate of associated costs:",null,null,null,null,null,null,"$"]
[]
[null,null,null,null,null,null,null,"Are there any special construction techniques that will impact this project’s costs (e.g., green building design and materials)?",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B11),\"Enter Text Here\",\"\")","v":"Enter Text Here"}]
[null,null,null,null,null,null,null,"Estimate of associated costs:",null,null,null,null,null,null,"$"]
[]
[null,null,null,null,null,null,null,"Are there any unique site cleanup or unique development issues that will impact the project’s costs (e.g., environ., topo., geotech., demolition, shared facilities)?",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B15),\"Enter Text Here\",\"\")","v":"Enter Text Here"}]
[null,null,null,null,null,null,null,"Estimate of associated costs:",null,null,null,null,null,null,"$"]
[]
[null,null,null,null,null,null,null,"Are there any other extraordinary expenses that will impact the project's costs?",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B19),\"Enter Text Here\",\"\")","v":"Enter Text Here"}]
[null,null,null,null,null,null,null,"Estimated costs associated with this technique:",null,null,null,null,null,null,"$"]
[]
[null,null,null,null,null,null,null,"Is the project affected by the Davis Bacon Act/prevailing wages?",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B23),\"Enter Text Here\",\"\")","v":"Enter Text Here"}]
[null,null,null,null,null,null,null,"Estimated percentage of the Total Hard Cost plus Hard Cost Contingency:",null,null,null,null,null,null,"%"]
[]
[]
[]
[null,null,null,null,null,null,"End of this Page of Form (Continue to Next Tab, \"Schedule of Values\")"]
[]
[]
[null,null,null,null,null,null,null,"Drop-Down Menus"]
[]
[null,null,null,null,null,null,null,"Building Type"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"Apartments (1-story, enclosed corridors)"]
[null,null,null,null,null,null,null,"Apartments (1-story, no corridors, walk-up)"]
[null,null,null,null,null,null,null,"Apartments (2-3 stories, enclosed corridors)"]
[null,null,null,null,null,null,null,"Apartments (2-3-stories, exterior corridors)"]
[null,null,null,null,null,null,null,"Apartments (4-7 stories)"]
[null,null,null,null,null,null,null,"Apartments (8+ stories)"]
[null,null,null,null,null,null,null,"Senior Living (1-story), Age 55+ Independent"]
[null,null,null,null,null,null,null,"Senior Living (2-3 stories), Age 55+ Independent"]
[null,null,null,null,null,null,null,"Senior Living (4-7 stories), Age 55+ Independent"]
[null,null,null,null,null,null,null,"Senior Living (8+ stories), Age 55+ Independent"]
[null,null,null,null,null,null,null,"Assisted Living (1-story), Age 62+ Elderly Assisted"]
[null,null,null,null,null,null,null,"Assisted Living (2-3 stories), Age 62+ Elderly Assisted"]
[null,null,null,null,null,null,null,"Assisted Living (4-7 stories), Age 62+ Elderly Assisted"]
[null,null,null,null,null,null,null,"Assisted Living (8+ stories), Age 62+ Elderly Assisted"]
[null,null,null,null,null,null,null,"Nursing Home"]
[null,null,null,null,null,null,null,"Homeless Transitional Centers (Residential)"]
[null,null,null,null,null,null,null,"Homeless Transitional Centers (Commercial)"]
[null,null,null,null,null,null,null,"Single-family Detached (1-story)"]
[null,null,null,null,null,null,null,"Single-family Detached (1-story with garage)"]
[null,null,null,null,null,null,null,"Single-family Detached (2-stories)"]
[null,null,null,null,null,null,null,"Single-family Detached (2-stories with garage)"]
[null,null,null,null,null,null,null,"Duplexes (1-story)"]
[null,null,null,null,null,null,null,"Duplexes (1-story with garage)"]
[null,null,null,null,null,null,null,"Duplexes (2-stories)"]
[null,null,null,null,null,null,null,"Duplexes (2-stories with garage)"]
[null,null,null,null,null,null,null,"Town Homes (1-story)"]
[null,null,null,null,null,null,null,"Town Homes (1-story with garage)"]
[null,null,null,null,null,null,null,"Town Homes (2-stories)"]
[null,null,null,null,null,null,null,"Town Homes (2-stories with garage)"]
[null,null,null,null,null,null,null,"Manufactured Homes"]
[]
[null,null,null,null,null,null,null,"Quality"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"Q1 - Low",null,"Q1. Low dwellings with this quality rating are of basic quality and lower cost; some may not be suitable for year-round occupancy. Such dwellings are often built with simple plans or without plans, often utilizing the lowest quality building materials. Such dwellings are often built or expanded by persons who are professionally unskilled or possess only minimal construction skills. Electrical, plumbing and other mechanical systems and equipment may be minimal or non-existent. Older dwellings may feature one or more substandard non-conforming additions the original structure."]
[null,null,null,null,null,null,null,"Q2 - Fair",null,"Q2. Fair dwellings with this quality rating feature economy of construction and basic functionality as main considerations. Such dwellings feature a plain design using readily available or basic floor plans featuring minimal fenestration and basic finished with minimal exterior ornamentation and limited interior detail. These dwellings meet minimum building codes and are construction with inexpensive, stock materials and limited refinements and upgrades."]
[null,null,null,null,null,null,null,"Q3 - Average",null,"Q3. Average dwellings with this quality rating meet or exceed the requirements of applicable building codes. Standard or modified standard building plans are utilized and the design includes adequate fenestration and some exterior ornamentation and interior refinements. Materials, workmanship, finish, and equipment are of stock or builder grade and may feature some upgrades."]
[null,null,null,null,null,null,null,"Q4 - Good",null,"Q4. Good dwelling with this quality rating are residences of higher quality built from individual or readily available designer plans in above-standard residential tract developments or on an individual property owner’s site. The design includes significant exterior ornamentation and interiors that are well finished. The workmanship exceeds acceptable standards and many materials and finishes through the dwelling have been upgraded from “stock” standards."]
[null,null,null,null,null,null,null,"Q5 - Very Good",null,"Q5. Very good dwellings with this quality rating are often custom designed for construction on an individual property owner’s site. However, dwellings in this quality grade are also found in high-quality tract developments featuring residences construction from individual plans or from highly modified or upgraded plans. The design features detailed, high-quality  exterior ornamentation, high-quality interior refinements, and detail. The workmanship, materials, and finishes throughout the dwelling are of exceptionally high quality."]
[null,null,null,null,null,null,null,"Q6 - Excellent",null,"Q6. Excellent dwellings with this quality rating are unusually unique structures that are individually designed by an architect for a specified use. Such residences typically are constructed from detailed architectural plans and specifications and feature an exceptionally high level of workmanship and exceptionally high-grade materials through the interior and exterior of the structure. The design features exceptionally high-quality exterior refinements and ornamentation, and exceptionally high-quality interior refinements. The workmanship, materials, and finishes throughout the dwelling are exceptionally high quality."]
[]
[null,null,null,null,null,null,null,"Special Conditions"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,"No"]
[]
[]
[null,null,null,null,null,null,null,"Existing Land Condition"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"N/A - project only involves rehabilitation"]
[null,null,null,null,null,null,null,"Raw land requiring infrastructure (roadways and utilities)"]
[null,null,null,null,null,null,null,"Developed lot(s) ready for vertical construction"]
[null,null,null,null,null,null,null,"Raw land requiring minor demo prior to infrastructure"]
[null,null,null,null,null,null,null,"Extensive existing improvements to demo prior to infrastructure"]
[]
[null,null,null,null,null,null,null,"Rehab Categories"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"< Minor",null,"< Minor - A less than minor level of rehabilitation."]
[null,null,null,null,null,null,null,"Minor",null,"Minor - Spot rehab of major systems (minor roof repair, HVAC servicing, spot window replacement) and spot rehab of interior finishes (minor painting, floor coverings, plumbing fixtures, provisions for seniors)."]
[null,null,null,null,null,null,null,"Minor to moderate",null,"Minor to moderate - Most rehab on interior finishes and minor cosmetic touch-ups to exterior finishes. Spot replacement of major systems may occur (roofing, HVAC, windows)."]
[null,null,null,null,null,null,null,"Moderate",null,"Moderate - Replacement of some major systems (roofing, HVAC, windows) and significant replacement of interior finishes (floor coverings, paint, plumbing and electrical fixtures, cabinets and countertops)."]
[null,null,null,null,null,null,null,"Moderate to major",null,"Moderate to major - Replacement of most major systems (roofing, HVAC, windows) and significant replacement of interior finishes (floor coverings, paint, plumbing and electrical fixtures, cabinets and countertops)."]
[null,null,null,null,null,null,null,"Major",null,"Major - Replacement of nearly all major systems and finishes. Foundation and structural frame remain in tact."]
[null,null,null,null,null,null,null,"Gut rehab / adaptive reuse",null,"Gut rehab / adaptive reuse - Replacement of all major systems and finishes. Foundation and structural frame remain in tact although significant architectural changes may occur (changes to room layout and/or addition of square footage to buildings)."]
[]
[null,null,null,null,null,null,null,"Rehab Scope"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"Based on the subject project's plans and specifications, I would describe the subject project's overall rehabilitation scope to be the selection below based on the definition displayed."]
[null,null,null,null,null,null,null,"The subject project does not involve rehabilitation or adaptive reuse."]
[]
[null,null,null,null,null,null,null,"Third Party Professional"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"Architect"]
[null,null,null,null,null,null,null,"Engineer"]
[null,null,null,null,null,null,null,"Construction Manager"]
[null,null,null,null,null,null,null,"General Contractor"]

{"sheet":"2. Building Specifications","index":3,"n_rows":102,"n_cols":15,"rows_kept":102,"cut":false,"hidden":true,"merged":[[8,9,8,12],[3,7,3,14],[5,11,5,12],[6,9,6,10],[6,11,6,12],[7,11,7,12],[10,11,10,13],[12,11,12,14],[13,11,13,12],[13,13,13,14],[14,11,14,12],[14,13,14,14],[15,11,15,12],[15,13,15,14],[16,11,16,12],[16,13,16,14],[17,11,17,12],[17,13,17,14],[23,11,23,14],[18,11,18,12],[18,13,18,14],[19,11,19,14],[20,11,20,14],[21,11,21,14],[22,11,22,14]]}
[]
[]
[]
[null,null,null,null,null,null,null,"2. Building Specifications"]
[]
[null,null,null,null,null,null,null,"Application/Project No:",null,{"$f":"IF('1. Project Summary'!J12=0,\"\",'1. Project Summary'!J12)","v":""},"Project Name:",{"$f":"IF('1. Project Summary'!L12=0,\"\",'1. Project Summary'!L12)","v":""},null,"Submit Date:",{"$f":"'1. Project Summary'!O12","v":"00:00:00"}]
[null,null,null,null,null,null,null,"Project Location:",null,{"$f":"'1. Project Summary'!J13:K13","v":0},null,{"$f":"'1. Project Summary'!L13:M13","v":0},null,{"$f":"'1. Project Summary'!N13","v":0},{"$f":"'1. Project Summary'!O13","v":0}]
[null,null,null,null,null,null,null,null,null,"Address",null,"City",null,"State","Zip Code + 4"]
[null,null,null,null,null,null,null,"Architect:",null,{"$f":"'1. Project Summary'!J17:K17","v":0},null,null,null,"License:",{"$f":"'1. Project Summary'!M17","v":0}]
[]
[null,null,null,null,null,null,null,"Building Specifications",null,null,null,"Building and Site Information"]
[]
[null,null," ",null,null,null,null,"Building Type",null,null,null,{"$f":"IF('1. Project Summary'!J34=0,\"\",'1. Project Summary'!J34)","v":""}]
[null,null,null,null,null,null,null,"Bedroom Distribution",null,null,null,"New Construction",null,"Rehabilitation"]
[null,null,null,null,null,null,null,"0- Bedroom"]
[null,null,null,null,null,null,null,"1-Bedroom"]
[null,null,null,null,null,null,null,"2-Bedroom"]
[null,null,null,null,null,null,null,"3-Bedroom"]
[null,null,null,null,null,null,null,"4-Bedroom or More"]
[null,null,null,null,null,null,null,"General Shape of Buildings"]
[null,null,null,null,null,null,null,"Structural Frame"]
[null,null,null,null,null,null,null,"Stories Above Grade"]
[null,null,null,null,null,null,null,"Elevator"]
[null,null,null,null,null,null,null,"Main Roof Pitch"]
[]
[]
[]
[null,null,null,null,null,null,"End of this Page of Form (Continue to Next Tabs)"]
[null,null,null,null,null,null,null,"Drop-Down Menus"]
[]
[null,null,null,null,null,null,null,"General Shape"]
[]
[null,null,null,null,null,null,null,"Square"]
[null,null,null,null,null,null,null,"Rectangular"]
[null,null,null,null,null,null,null,"Irregular"]
[null,null,null,null,null,null,null,"Very irregular"]
[]
[null,null,null,null,null,null,null,"Structural Frame"]
[]
[null,null,null,null,null,null,null,"Wood or steel framed"]
[null,null,null,null,null,null,null,"Masonry (concrete block) bearing walls"]
[null,null,null,null,null,null,null,"Reinforced concrete frame"]
[null,null,null,null,null,null,null,"Metal frame and walls"]
[]
[null,null,null,null,null,null,null,"Stories Above Grade"]
[]
[null,null,null,null,null,null,null,"Varies (1-2)"]
[null,null,null,null,null,null,null,"Varies (2-3)"]
[null,null,null,null,null,null,null,"Varies (1-3)"]
[null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,20]
[]
[null,null,null,null,null,null,null,"Story Height"]
[]
[null,null,null,null,null,null,null,"Provide instructions"]
[]
[null,null,null,null,null,null,null,"Elevator"]
[]
[null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,"No"]
[]
[null,null,null,null,null,null,null,"Main Roof Pitch"]
[]
[null,null,null,null,null,null,null,"\"Flat Roof\""]
[null,null,null,null,null,null,null,"1:12"]
[null,null,null,null,null,null,null,"2:12"]
[null,null,null,null,null,null,null,"3:12"]
[null,null,null,null,null,null,null,"4:12"]
[null,null,null,null,null,null,null,"5:12"]
[null,null,null,null,null,null,null,"6:12"]
[null,null,null,null,null,null,null,"7:12"]
[null,null,null,null,null,null,null,"8:12"]
[null,null,null,null,null,null,null,"9:12"]
[null,null,null,null,null,null,null,"10:12"]
[null,null,null,null,null,null,null,"11:12"]
[null,null,null,null,null,null,null,"12:12"]
[]
[null,null,null,null,null,null,null,"Number of Buildings"]
[]
[null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,5]

{"sheet":"2. Schedule of Values","index":4,"n_rows":77,"n_cols":16,"rows_kept":77,"cut":false,"hidden":true,"merged":[[7,7,7,15],[9,7,9,8],[9,9,9,13],[10,9,10,12],[21,7,21,13],[12,9,12,15],[14,9,14,10],[15,9,15,15],[18,7,18,13],[19,7,19,13],[13,9,13,15],[14,13,14,15]]}
["m"]
[]
[]
[]
[]
[]
[]
[null,null,null,null," ",null,null,"2. Schedule of Values "]
[]
[null,null,null,null,null,null,null,"Project Name:",null,{"$f":"IF('1. Project Summary'!J12:M12=0,\"\",'1. Project Summary'!J12:M12)","v":""},null,null,null,null,"Submission Date: ",{"$f":"IF('1. Project Summary'!O12=0,\"\",'1. Project Summary'!O12)","v":""}]
[null,null,null,null," ",null,null,"Project Location:",null,{"$f":"IF('1. Project Summary'!J13:K13=0,\"\",'1. Project Summary'!J13:K13)","v":""},null,null,null,{"$f":"IF('1. Project Summary'!M13=0,\"\",'1. Project Summary'!M13)","v":""},{"$f":"IF('1. Project Summary'!N13=0,\"\",'1. Project Summary'!N13)","v":""},{"$f":"IF('1. Project Summary'!O13=0,\"\",'1. Project Summary'!O13)","v":""}]
[null,null,null,null,null,null,null,null,null,"Address",null,null,null,"City","State","Zip Code + 4"]
[null,null,null,null,null,null,null,"Sponsor Organization:",null,{"$f":"IF('1. Project Summary'!J15:O15=0,\"\",'1. Project Summary'!J15:O15)","v":""}]
[null,null,null,null,null,null,null,"Developer:",null,{"$f":"IF('1. Project Summary'!J16:O16=0,\"\",'1. Project Summary'!J16:O16)","v":""}]
[null,null,null,null,null,null,null,"Qualified Professional:",null,{"$f":"IF('1. Project Summary'!J17:K17=0,\"\",'1. Project Summary'!J17:K17)","v":""},null,null,"License(s):",{"$f":"IF('1. Project Summary'!M17=0,\"\",'1. Project Summary'!M17)","v":""}]
[null,null,null,null,null,null,null,"Company Name:",null,{"$f":"IF('1. Project Summary'!J18:O18=0,\"\",'1. Project Summary'!J18:O18)","v":""}]
[null,null,null,null,null,null,null,"Construction/Rehabilitation Cost Verification"]
[null,null,null,null,null,null,null,"1. Are architectural drawings required for the proposed work? ",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"2. Is this Cost Estimate based on final approved architectural drawings?  ",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"3. Is this Cost Estimate based on a qualified professional indicating that architectural drawings will not be required along with a detailed scope of work?",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"4. Is this Cost Estimate based on a Preliminary Estimate?",null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"5. Was a Capital Needs Assessment/Physical Needs Assessment required\nby another lender? If yes, attach.",null,null,null,null,null,null,"Select"]
[]
[]
[null,null,null,null,null,null,null,"Cost Estimate"]
[null,null,null,null,null,null,null,"Div","Description",null,null,null,null,null,"Amount","%"]
[null,null,null,null,null,null,null,"1 - Res","Residential Units",null,null,null,null,null,null,{"$f":"IF($O$47=0,\"\",O27/$O$47)","v":""}]
[null,null,null,null,null,null,null,"2 - Res","Hallways/Lobbies/Stairwells",null,null,null,null,null,null,{"$f":"IF($O$47=0,\"\",O28/$O$47)","v":""}]
[null,null,null,null,null,null,null,"3 - Res","Elevator Banks",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"4 - Res","Management Offices",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"5 - Res","Laundry Rooms",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"6 - Res","Common Areas",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"7 - Res","Other Residential  Costs",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"8 - RSW","Excavation",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"9 - RSW","Other Residential Site Work",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"10 - NR","Commercial ",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"11 - NR","Social Service Space",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"12 - NR","Basement ",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"13 - NR","Other Non-Residential Space",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"14 - NRSW","Demolition",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"15 - NRSW","Environmental Remediation",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"16 - NRSW","Landscaping",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"17 - NRSW","Parking Lots/Garages",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"18 - NRSW","Site Infrastructure",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"19 - NRSW","Outdoor Recreational Amenities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"20 - NRSW","Other Non-Residential Site Work",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"     Subtotal Direct Construction Costs",null,null,null,null,null,{"$f":"SUM(O27:O46)","v":0},{"$f":"IF(SUM(P27:P46)=0,\"\",SUM(P27:P46))","v":""}]
[null,null,null,null,null,null,null,"21 - POGR","General Requirements",null,null,null,null,null,null,{"$f":"IF($O$47=0,\"\",O48/$O$47)","v":""}]
[null,null,null,null,null,null,null,"22 - POGR","Contractor's Overhead",null,null,null,null,null,null,{"$f":"IF($O$47=0,\"\",O49/$O$47)","v":""}]
[null,null,null,null,null,null,null,"23 - POGR","Contractor's Profit",null,null,null,null,null,null,{"$f":"IF($O$47=0,\"\",O50/$O$47)","v":""}]
[null,null,null,null,null,null,null,null,"     Subtotal Profit, Overhead, and General Requirements",null,null,null,null,null,{"$f":"SUM(O48:O50)","v":0},{"$f":"IF(SUM(P48:P50)=0,\"\",SUM(P48:P50))","v":""}]
[null,null,null,null,null,null,null,"24 - Other","Other Fees Paid by Contractor (Paid on Behalf of Owner)",null,null,null,null,null,null,{"$f":"IF($O$47=0,\"\",O52/$O$47)","v":""}]
[null,null,null,null,null,null,null,null,"     Subtotal Contractor Indirect Construction Costs",null,null,null,null,null,{"$f":"SUM(O48:O50,O52)","v":0},{"$f":"IF(SUM(P48:P50,P52)=0,\"\",SUM(P48:P50,P52))","v":""}]
[null,null,null,null,null,null,null,null,"          Total Original Construction Contract Amount",null,null,null,null,null,{"$f":"SUM(O53,O47)","v":0}]
[null,null,null,null,null,null,null,"25 - CO","Change Orders (To Primary Contract)",null,null,null,null,null,null,{"$f":"IF($O$54=0,\"\",O55/$O$54)","v":""}]
[null,null,null,null,null,null,null,"26 - OC","Other Construction Contract(s)",null,null,null,null,null,null,{"$f":"IF($O$54=0,\"\",O56/$O$54)","v":""}]
[null,null,null,null,null,null,null,"27 - ODCC","Owner/Developer-Completed  Construction",null,null,null,null,null,null,{"$f":"IF($O$54=0,\"\",O57/$O$54)","v":""}]
[null,null,null,null,null,null,null,"28 - CTG","Owner/Developer's  Construction Contingency",null,null,null,null,null,null,{"$f":"IF($O$54=0,\"\",O58/$O$54)","v":""}]
[null,null,null,null,null,null,null,null,"     Total Construction Cost Budget",null,null,null,null,null,{"$f":"SUM(O54:O58)","v":0}]
[null,null,null,null,null,null,null,null,"          Total Construction Cost Budget less Non-Residential Costs",null,null,null,null,null,{"$f":"$O$59-SUM($O$36:$O$39)","v":0}]
[]
[null,null,null,null,null,null,null,"Res - Residential"]
[null,null,null,null,null,null,null,"NR - Non-Residential"]
[null,null,null,null,null,null,null,"RSW - Residential Site Work"]
[null,null,null,null,null,null,null,"NRSW - Non-Residential Site Work"]
[]
[]
[]
[null,null,null,null,null,null,"End of this Page of Form (Continue to Next Tab, \"Construction Budget Summary\")"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Drop-Down Menus"]
[null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,"No"]

{"sheet":"3. Construction Budget Summary","index":5,"n_rows":51,"n_cols":22,"rows_kept":51,"cut":false,"hidden":true,"merged":[[12,9,12,14],[7,7,7,14],[9,9,9,12],[10,9,10,11],[28,12,28,13],[13,9,13,14],[14,9,14,10],[14,12,14,14],[15,9,15,14],[19,7,19,14],[21,12,21,13],[22,12,22,13],[23,12,23,13],[24,12,24,13],[26,12,26,13],[27,12,27,13],[37,12,37,13],[42,7,42,14],[29,12,29,13],[31,12,31,13],[32,12,32,13],[33,12,33,13],[35,12,35,13],[36,12,36,13],[49,7,49,9],[50,7,50,9],[50,10,50,11],[49,10,49,11],[45,12,45,13],[46,12,46,13],[45,10,45,11],[46,10,46,11],[45,7,45,9],[46,7,46,9]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"3. Construction Budget Summary"]
[]
[null,null,null,null,null,null,null,"Project Name:",null,{"$f":"IF('1. Project Summary'!J12:M12=0,\"\",'1. Project Summary'!J12:M12)","v":""},null,null,null,"Submission Date:",{"$f":"IF('1. Project Summary'!O12=0,\"\",'1. Project Summary'!O12)","v":""}]
[null,null,null,null,null,null,null,"Project Location:",null,{"$f":"IF('1. Project Summary'!J13:K13=0,\"\",'1. Project Summary'!J13:K13)","v":""},null,null,{"$f":"IF('1. Project Summary'!M13=0,\"\",'1. Project Summary'!M13)","v":""},{"$f":"IF('1. Project Summary'!N13=0,\"\",'1. Project Summary'!N13)","v":""},{"$f":"IF('1. Project Summary'!O13=0,\"\",'1. Project Summary'!O13)","v":""}]
[null,null,null,null,null,null,null,null,null,"Address",null,null,"City","State","Zip Code + 4"]
[null,null,null,null,null,null,null,"Sponsor Organization:",null,{"$f":"IF('1. Project Summary'!J15:O15=0,\"\",'1. Project Summary'!J15:O15)","v":""}]
[null,null,null,null,null,null,null,"Developer:",null,{"$f":"IF('1. Project Summary'!J16:O16=0,\"\",'1. Project Summary'!J16:O16)","v":""}]
[null,null,null,null,null,null,null,"Qualified Professional:",null,{"$f":"IF('1. Project Summary'!J17:K17=0,\"\",'1. Project Summary'!J17:K17)","v":""},null,"License(s):",{"$f":"IF('1. Project Summary'!M17=0,\"\",'1. Project Summary'!M17)","v":""}]
[null,null,null,null,null,null,null,"Company Name:",null,{"$f":"IF('1. Project Summary'!J18:O18=0,\"\",'1. Project Summary'!J18:O18)","v":""}]
[]
[null,null,null,null,null,null,null,"Construction Budget Summary"]
[]
[null,null,null,null,null,null,null,"No Data Input Required: This section automatically populates based on the cost breakdowns entered on the Schedule of Values tab. Used as a reference to ensure that the FHLB Rental Project Workbook's hard cost budget reconciles with these line item amounts."]
[null,null,null,null,null,null,null,"Development Budget Hard Cost",null,null,null,null,null,"Amount","%"]
[null,null,null,null,null,null,null,"Residential and Non- Residential Site Work",null,null,null,null,{"$f":"'2. Schedule of Values'!O34+'2. Schedule of Values'!O35+'2. Schedule of Values'!O40+'2. Schedule of Values'!O41+'2. Schedule of Values'!O42+'2. Schedule of Values'!O43+'2. Schedule of Values'!O44+'2. Schedule of Values'!O45+'2. Schedule of Values'!O46","v":0},null,{"$f":"IF($M$25=0,\"\",M22/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Non-Residential Construction",null,null,null,null,{"$f":"'2. Schedule of Values'!O36+'2. Schedule of Values'!O37+'2. Schedule of Values'!O38+'2. Schedule of Values'!O39","v":0},null,{"$f":"IF($M$25=0,\"\",M23/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Residential Construction",null,null,null,null,{"$f":"SUM('2. Schedule of Values'!O27:O33)","v":0},null,{"$f":"IF($M$25=0,\"\",M24/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Subtotal Direct Construction",null,null,null,null,{"$f":"SUM(M22:M24)","v":0},null,{"$f":"IF(SUM(O22:O24)=0,\"\",SUM(O22:O24))","v":""}]
[]
[null,null,null,null,null,null,null,"Builder's General Requirements",null,null,null,null,{"$f":"'2. Schedule of Values'!O48","v":0},null,{"$f":"IF($M$25=0,\"\",M27/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Builder's Overhead",null,null,null,null,{"$f":"'2. Schedule of Values'!O49","v":0},null,{"$f":"IF($M$25=0,\"\",M28/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Builder's Profit",null,null,null,null,{"$f":"'2. Schedule of Values'!O50","v":0},null,{"$f":"IF($M$25=0,\"\",M29/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Subtotal Builder's Indirect Construction",null,null,null,null,{"$f":"SUM(M27:M29)","v":0},null,{"$f":"IF(SUM(O27:O29)=0,\"\",SUM(O27:O29))","v":""}]
[]
[null,null,null,null,null,null,null,"Additional Hard Costs",null,null,null,null,{"$f":"'2. Schedule of Values'!O55+'2. Schedule of Values'!O56+'2. Schedule of Values'!O57","v":0},null,{"$f":"IF($M$25=0,\"\",M32/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Other Fees Paid by Contractor",null,null,null,null,{"$f":"'2. Schedule of Values'!O52","v":0},null,{"$f":"IF($M$25=0,\"\",M33/$M$25)","v":""}]
[null,null,null,null,null,null,null,"Subtotal Other Construction",null,null,null,null,{"$f":"SUM(M32:M33)","v":0}]
[]
[null,null,null,null,null,null,null,"Total Hard Cost, Net of Contingency",null,null,null,null,{"$f":"SUM(M34,M30,M25)","v":0}]
[null,null,null,null,null,null,null,"Hard Cost Contingency",null,null,null,null,{"$f":"'2. Schedule of Values'!O58","v":0},null,{"$f":"IF(M36=0,\"\",M37/M36)","v":""},null,null,"Total Hard Costs",null,null,null,{"$f":"'2. Schedule of Values'!O59","v":0}]
[null,null,null,null,null,null,null,"Total Hard Cost Budget",null,null,null,null,{"$f":"SUM(M36:N37)","v":0},null,null,null,null,"Subtotal - Hard Costs",null,null,null,{"$f":"SUM(V37:V37)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Certification"]
[]
[null,null,null,null,null,null,null," I hereby certify that the statements and information contained herein are true and correct to the best of my knowledge and belief, and I authorize the Federal Home Loan Bank of New York (“FHLBNY”) to investigate all statements or other information contained in this application form and any attachments submitted with it.  I make these statements knowing that the FHLBNY is relying on the truth of such statements.  I understand and agree that any misrepresentation, falsification or material omission of information on this application may result in the failure to be awarded AHP funds."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('1. Project Summary'!L17:M17=0,\"\",'1. Project Summary'!L17:M17)","v":""}]
[null,null,null,null,null,null,null,"Signature",null,null,"Name (Printed)",null,"Title",null,"Date"]
[]
[]
[]
[null,null,null,null,null,null,null,"Company Name",null,null,"Street Address ",null,"City ","State ","Zip Code"]

{"sheet":"109 Version Control","index":6,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":true,"merged":[[3,0,3,12],[17,1,17,12]]}
[]
["Hard Cost Details - Project Construction Form",null,null,null,null,null,null,null,null,null,null,"Revision History"]
["Overview:"]
["This worksheet serves to outline the changes to the Project Construction Form over time. This will be updated whenever a new version is published to the Bank's website."]
[]
["Revision History Summary:"]
[]
["Version","Brief Description"]
["2014-05-19","Made changes per the action plan items/committee decisions for the 2014 round and for use for future drawdowns"]
[]
[]
[]
[]
[]
[]
["Revision History Details:"]
[]
["2014-05-19","● Removed \"2. Building Specifications\"  as this data was not utilized in our analysis (tab is hidden in workbook if needed in future updates)"]
[null,"● Updated headers (lines 6-12) so they were consistent across all tabs"]
[null,"● Added blue text of \"select\" or \"enter text here\" to prompt sections to be completed"]
[null,"● Added new Forms & Attachments to tab \"1. Project Summary\"  (Construction Contract / AIA / CNA)"]
[null,"● Added estimate of associated costs to Special Development Conditions on tab \"1. Project Summary\" "]
[null,"● Added Construction/Rehabilitation Cost Verification to tab \"2. Schedule of Values\""]
[null,"● Added Certification on tab \"3. Construction Budget Summary\""]

{"sheet":"Project Description","index":7,"n_rows":114,"n_cols":9,"rows_kept":114,"cut":false,"hidden":false,"merged":[[16,3,16,10],[65,1,65,10],[24,3,24,6],[52,1,52,10],[58,1,58,10],[54,1,56,10],[67,1,70,10],[30,3,30,10],[32,3,32,10],[39,1,39,2],[39,4,39,10],[34,1,34,10],[36,1,36,2],[36,4,36,10],[38,1,38,2],[38,4,38,10],[40,1,40,2],[40,4,40,10],[42,1,42,2],[42,4,42,10],[44,1,44,2],[44,4,44,10],[90,1,90,10],[95,4,96,7],[82,1,82,10],[46,1,46,2],[46,4,46,10],[48,1,48,10],[50,1,50,10],[72,1,72,10],[74,1,74,10],[76,1,76,10],[78,1,78,10],[80,1,80,10],[84,1,84,10],[86,1,86,10],[88,1,88,10],[60,1,63,10],[6,1,6,10],[7,1,7,10],[9,1,9,10],[11,1,11,2],[11,3,11,10],[13,1,13,2],[13,3,13,10],[22,3,22,10],[28,3,28,5],[19,1,20,2],[19,3,20,10],[26,3,26,10],[28,8,28,10],[24,1,24,2],[28,6,28,7],[28,1,28,2],[24,8,24,9],[26,1,26,2],[14,10,15,10],[17,0,18,16383],[16,1,16,2]]}
[]
[]
[]
[]
[]
[]
[]
[null,"PROJECT DESCRIPTION"]
[]
[null,"Instructions: \nComplete the following questions below (1-7).  If the project's narrative was typed in Microsoft Word, copy and paste the text by double-clicking in the yellow cells."]
[]
[null,"Project Name:"]
[]
[null,"Project Type:"]
[]
[]
[null,"Unit Type:"]
[]
[]
[null,"Population(s) Served:"]
[]
[]
[null,"City, County, State:"]
[]
[null,"AHP Subsidy Request:",null,null,null,null,null,null,"Total AHP-assisted Units:"]
[]
[null,"Sponsor's ownership interest:"]
[]
[null,"Project's Financial Structure:",null,null,null,null,"Rental Operations Subsidy:"]
[]
[null,"Occupancy Status:"]
[]
[null,"AHP-126 Requirement:",null,"If the project is \"Occupied\", please submit a completed AHP-126 (Rental Income Verification Form), which can be found on the FHLBNY website.\n\nPlease also provide a relocation plan (or narrative elaborating how the project will temporary displace tenants when the rehabilitation work is being realized)."]
[]
[null,"1.) Development team"]
[]
[null,"Sponsor"]
[]
[null,"Architect"]
[]
[null,"General Contractor"]
[]
[null,"Developer"]
[]
[null,"Property Manager"]
[]
[null,"Member"]
[]
[null,"2.)  Provide general project description with concise contextual information:  (2,200 Character Maximum)"]
[]
[]
[]
[null,"3.)  If the project involves more than one (1) site, a map/survey should be provided in PDF format to demonstrate the proximity of the sites and the unit layout; please identify in the box below the name of the documentation provided."]
[]
[]
[]
[]
[]
[null,"4.)  Scattered sites/lots should include an architectural/conveyance map; additionally, an illustration of the anticipated building layout(s) is needed if the number of AHP-assisted units is based on beds.  Documentation provided in response to item #4 should be in PDF format; please identify in the box below the name of the documentation provided."]
[]
[]
[]
[]
[]
[]
[null,"5.)  If the site is unidentified on Google Maps or FFIEC as a result of the project's lot vacancy or pending to be assigned with an address after construction, please provide a map and clarification from the project's architect justifying the project's location. Please identify in the box below the name of the documentation provided. "]
[]
[]
[]
[]
[]
[]
[null,"6.)  Describe Scope of Work to justify the Project's Development Budget: (2,200 Character Max)"]
[]
[null,"\n"]
[]
[null,"7.) Describe the surrounding neighborhood and nearby amenities: (1,500 Character Maximum)"]
[]
[]
[]
[null,"8.) A brief description of the role(s) the Sponsor will have in the Project: (1,000 Character Maximum)"]
[]
[]
[]
[null,"9.) Identify the services that the project anticipates to provide to its tenants and describe how each service provides a social impact: (1,500 Character Max)"]
[]
[]
[]
[null,"10.) Describe how the AHP subsidy will be leveraged on the project in addition to other funding sources: (1,500 Character Max)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Table of Contents"]
[]
[]
[]
[null,"Owner"]
[null,"Majority Ownership Interest"]
[null,"Other Partnership Interest"]
[]
[null,"HUD 811/202"]
[null,"LIHTC"]
[null,"Non-LIHTC and Non-HUD 811/202"]
[]
[null,"Non-Subsidized"]
[null,"Project-Based Subsidy"]
[null,"Tenant-Based Subsidy"]
[null,"Both Project & Tenant Based Subsidy"]
[]
[null,"Apartments"]
[null,"Beds (with shared living spaces)"]

{"sheet":"Sponsorship","index":8,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":false,"merged":[[7,2,7,4],[7,6,7,8],[8,2,8,4],[8,6,8,8],[12,1,12,10],[10,0,10,10],[41,2,41,8],[24,2,24,10],[28,2,28,10],[16,2,16,8],[17,2,17,10],[19,2,19,10],[20,2,20,10],[26,2,26,8],[29,4,29,8],[31,2,31,10],[18,2,18,8],[35,1,35,10],[33,2,33,10],[37,2,37,10],[39,2,39,8],[56,2,56,10],[60,4,61,7],[43,2,43,8],[45,2,45,8],[47,2,47,10],[49,2,49,8],[51,2,51,8],[53,2,53,8],[55,2,55,8]]}
[]
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["SPONSORSHIP"]
[]
[null,"Instructions: Depending on the role that the Sponsor will play in the project, the Sponsor must provide specific information and documentation in order to qualify for competitive points in the Sponsorship category. "]
[]
[null,"1.) Please complete each of the following:"]
[]
[null,null,"a.) Is the contractor affiliated with the Sponsor or developer?"]
[null,null,{"$f":"IF(K17=\"Yes\",'Exhibits Lookup'!M2,'Exhibits Lookup'!M3)","v":" "}]
[null,null,"b.) Is the property manager related to or affiliated with the Sponsor or developer?"]
[null,null,{"$f":"IF(K19=\"Yes\",'Exhibits Lookup'!O2,'Exhibits Lookup'!O3)","v":" "}]
[null,null,"c.) Provide an organizational resume that lists other housing projects or programs that the Sponsor has previously developed or coordinated.  Also provide details for current projects in the Sponsor's pipeline or projects that are in pre-development that will start construction by the end of the year."]
[]
[null,"2.) Please provide the following:"]
[]
[null,null,"a.)  A copy of a determination letter from the US Department of Treasury that designates the Sponsor as a private, not-for-profit corporation as defined under Section 501(c)(3) or section 501(c)(4) of the Internal Revenue Code. "]
[]
[null,null,"b.) Please provide the Sponsor's Employer Identification Number (EIN):"]
[]
[null,null,"Sponsors may check their exemption status through the following website:"]
[null,null,null,null," https://apps.irs.gov/app/eos/"]
[]
[null,null,"c.) Provide a current list of the Board of Directors, trustees, or agents for the Sponsor."]
[]
[null,null,"d.) Provide a list of the name(s) and qualifications of the person(s) primarily responsible for coordinating the project for which the AHP subsidy is requested."]
[]
[null,"3.) Please answer each of the following questions:"]
[]
[null,null,"a.)  At any time during the past five (5) years, has the Sponsor or any of its affiliates, the developer, or any other members of the project development team been subject to any of the following actions, whether pending or completed:"]
[]
[null,null,"           i. Debarred by any government agency or private funding source?"]
[]
[null,null,"           ii. Declared in default on a loan and/or grant?"]
[]
[null,null,"           iii. Considered ineligible to bid on or propose a development contract?"]
[]
[null,null,"           iv. Suspended from bidding or entering into any development contract?"]
[]
[null,null,"b.)  Are there or have there been any foreclosures, judgments, injunctions, or liens, including but not limited to, judgments based on taxes owed, fines and penalties assessed by any government agency or lender, against the Sponsor or any of its affiliates, the developer, or any other members of the Project development team: "]
[]
[null,null,"           i. If \"Yes\", has this occurred at any time within the past five (5) years?"]
[]
[null,null,"           ii. If \"Yes\", do they remain open, unsatisfied, or in effect today?"]
[]
[null,null,"c.) Have any bankruptcy proceedings been initiated by or against the Sponsor or any of its affiliates, the developer, or any other members of the Project development team within the past seven (7) years (whether or not closed) or is any bankruptcy proceeding pending by or against the aforementioned parties regardless of the date of filing?"]
[]
[null,null,"d.)  Has the Sponsor or any of its affiliates lost their state or federal tax exemption or designation as a private, not-for-profit corporation?"]
[null,null,"NOTE\nIf “Yes” was answered to any of the preceding questions, kindly itemize and fully explain, on a separate attachment, any outstanding negative issues that the Sponsor and/or development team members any public or private funding agency, including notices of non-compliance, default, monitoring finding or program deficiency."]
[]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Rental Project Workbook","index":9,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[[6,1,6,10],[11,3,13,10],[7,1,7,10],[8,1,8,8],[9,1,9,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,"RENTAL PROJECT WORKBOOK"]
[]
[null,"Instructions: Please refer to the instructions section located on the second tab of this workbook."]
[]
[null,null,null,"We advise the completion of the Rental Project Workbook prior to the completion of the remaining sections as some of the data will be auto-filled in the remaining sections."]

{"sheet":"Site Control","index":10,"n_rows":147,"n_cols":11,"rows_kept":147,"cut":false,"hidden":false,"merged":[[11,1,11,10],[15,9,15,10],[15,1,15,6],[18,2,18,9],[47,2,47,10],[13,1,13,8],[43,2,43,10],[39,2,39,10],[37,2,37,8],[41,2,41,10],[17,1,17,10],[20,3,20,10],[20,1,20,2],[24,1,24,2],[24,3,24,10],[21,1,21,2],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[8,1,8,10],[135,3,135,10],[121,2,121,10],[56,9,56,10],[29,1,29,10],[58,1,58,7],[113,3,113,5],[109,6,109,10],[105,6,105,10],[70,9,70,10],[70,4,70,5],[72,2,72,10],[73,1,73,10],[75,3,75,4],[53,2,53,10],[31,2,31,10],[56,2,56,4],[123,3,123,10],[127,3,127,10],[125,2,125,10],[134,3,134,10],[130,3,130,10],[128,2,128,10],[131,3,131,10],[132,3,132,10],[87,4,87,6],[89,4,89,5],[119,6,119,10],[117,6,117,10],[101,1,101,10],[87,7,87,10],[89,7,89,10],[91,3,91,10],[96,3,96,10],[93,3,93,7],[93,8,93,10],[64,2,64,8],[83,3,83,5],[68,2,68,10],[70,2,70,3],[70,7,70,8],[66,1,66,10],[77,5,77,10],[79,7,79,10],[81,7,81,10],[79,4,79,6],[81,4,81,5],[9,1,9,10],[140,4,141,7],[97,3,97,10],[99,1,99,10],[103,2,103,10],[105,3,105,5],[107,6,107,10],[113,6,113,10],[111,4,111,5],[107,3,107,4],[109,3,109,5],[137,3,137,10],[115,4,115,5],[60,2,60,8],[85,5,85,10],[62,2,62,8],[55,9,55,10],[44,3,45,9],[54,2,54,9],[51,9,51,10],[49,9,49,10],[21,3,21,10],[22,1,22,2],[22,3,22,10],[23,1,23,2],[23,3,23,10]]}
[" "]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
[null,"SITE CONTROL & TAX CREDIT CONFIGURATION"]
[]
[null,"Instructions:\nComplete the following questions. (Site Control 1-4 & 5. Tax Credit Projects ONLY)"]
[]
[null,"Will the Sponsor have an interest in the final ownership entity for the next 15 years? Type \"Yes\" or \"No\" in the yellow box."]
[]
[null,"Does the Sponsor currently control the parcel(s) that are specified in the Site Info tab of the Rental Project Workbook?"]
[]
[null,"Please identify the site control documentation that provides evidence of the Section(s), Block(s) and Lot(s) for each of the parcels that comprise the project site.  Please be specific in where the information is located (e.g. Document Name, Exhibit A, Page 5).  If additional space is needed, please provide an additional spreadsheet in the format below, and include it in the Site Control folder of the Application package."]
[]
[null,"SBL",null,"Documentation"]
[1]
[2]
[3]
[4]
[5]
[]
[]
[]
[]
[null,"1.) At the time of Application, the Sponsor (or ownership entity in which the Sponsor has an \"ownership interest\") must demonstrate 100 percent (100%) site control of the site(s) through:"]
[]
[]
[]
[null,null,"a) Executed Deed in the name of the sponsor or ownership entity in which the sponsor has an “ownership interest.”"]
[null,null,"b) Executed purchase contract or option to purchase (contract or option date should not expire before the AHP application deadline)."]
[null,null,"c) Executed lease or option to lease for a term of at least 20 years, including the AHP retention period (lease option date should not expire before the AHP application deadline). Any amendment must include the original executed agreement."]
[null,null,"d) Resolution from a local government or other organization that is committing to transfer the property describing the terms of the commitment, the transfer price and the location of the property."]
[null,null,"a) Is the Sponsor identified as the Grantee/Lessee/Buyer?"]
[]
[null,null,"b) if the Sponsor is not identified as the Grantee/Lessee/Buyer, Identify the Grantee/Lessee/Buyer of the documentation being used evidence Site Control"]
[]
[]
[]
[null,null,"c) Please provide organization documentation to evidence that the Sponsor has ownership interest in the Grantee/Lessee/Buyer identified above. "]
[null,null,null,"Utilize the following documentation to identify the Sponsor's ownership in the Grantee's Ownership Entity\n\n• Articles of Organization\n• By-Laws\n• Organizational Chart\n• (If Applicable) Operating Agreement\n• (If Applicable) Stock Certificate"]
[]
[]
[null,null,"If documentation is not an executed Deed, please provide the following information in regards to dates the Sponsor will effectively establish control, and when control will expire, only if it is applicable. "]
[]
[null,null,"Effective Date:"]
[]
[null,null,"Expiration Date (if applicable):"]
[]
[null,null,{"$f":"IF(J52=0,\"\",IF($J$52<$K$55,$C$55,\"Go to the Second Question\"))","v":""}]
[null,null,"If applicable, provide one of the following and its issuance date:",null,null,null,null,null,null,null,"2021-05-21"]
[null,null,"Select from list of recognized documentation",null,null,null,null,null,null,"Issuance Date"]
[]
[]
[null,"2.) Provide one of the following as evidence of title of the current owner(s) of the parcel(s):"]
[]
[null,null,"a) A municipal source that confirms the current property owner, property address, and SBL within 6 months of the Application deadline."]
[]
[null,null,"b) If the site is owned by a local, state, or federal government entity, a letter from the seller's attorney confirming the current property owner, property address and Section, Block & Lot."]
[]
[null,null,"c) A title report dated within 6 months of the Application deadline."]
[]
[null,"3.) Provide one of the following third-party documents as evidence of the acquisition price:"]
[]
[]
[]
[null,null,"Appraised Value:",null,{"$f":"'Site Info'!$S$39","v":0},null,null,"Acquisition Price:",null,{"$f":"'Site Info'!$R$39","v":0}]
[]
[null,null,"NOTE\nAHP funds may not be requested to pay for acquisition costs for any Project site(s) that are acquired prior to the last day of the application year. "]
[null,"4.) Provide the following information as evidence for the parties involved in the transaction(s):"]
[]
[null,null,"a.)","Seller Information:"]
[]
[null,null,null,null,"Name:"]
[]
[null,null,null,null,"Telephone Number:"]
[]
[null,null,null,null,"Email Address:"]
[]
[null,null,null,"Purchaser Information:"]
[]
[null,null,null,null,"Name:"]
[]
[null,null,null,null,"Telephone Number:"]
[]
[null,null,null,null,"Email Address:"]
[]
[null,null,"b.)","Unless the buyer or seller is an individual, provide the name(s) of the principals and/or board of directors of both the buyer and seller."]
[]
[null,null,"c.)","Is the acquisition an arm's length transaction?"]
[]
[]
[null,null,null,{"$f":"IF(I94=\"Non Arm's Length Transaction\",'Exhibits Lookup'!J3,IF(I94=\"Arm's Length Transaction\",'Exhibits Lookup'!K3,'Exhibits Lookup'!K4))","v":" \nPlease continue on to the next section if the project's financial structure includes low-income housing tax credits. For non-tax credit projects, this is the end of the section."}]
[]
[]
[null,"5.) For Tax Credit Projects Only:"]
[]
[null,"Important Information:  \nAll LIHTC and/or Tax Exempt Revenue Bond deals, if available, provide submitted or approved development and operating budget approved by lead lender or tax credit allocation agency. "]
[]
[null,null,"a.) Ownership Entity Structure (Current or Proposed)"]
[]
[null,null,null,"Partnership (to-be-formed):"]
[]
[null,null,null,"Fee Owner:"]
[]
[null,null,null,"General Partner/Managing Member:"]
[]
[null,null,null,null,"% of interest:"]
[]
[null,null,null,"Limited Partner/Investor Member:"]
[]
[null,null,null,null,"% of interest:"]
[]
[null,null,null,"Other:"]
[]
[null,null,null,"Other:"]
[]
[null,null,"b.) Statement Detailing the Structure of the Ownership Entity"]
[]
[null,null,null,"Provide a formal statement that clarifies how the partnership or limited liability company will be structured, the names of the entities that will be part of this entity, and the percentage interest the Sponsor will have in the entity. Also explain which entity will retain ownership of the Project site and/or improvements thereon."]
[]
[null,null,"c.)  Agreements between Sponsor and Ownership Entity"]
[]
[null,null,null,"Provide a copy of any agreements between the Sponsor (or its wholly-owned subsidiary), the developer, limited liability company or limited partnership."]
[null,null,"If the Sponsor is not the land owner, property owner, or leaseholder of the property involved in the project, but the Sponsor has stake in the ownership entity, please provide, if available, documentation that can assist AHP make the connection between the Sponsor and the final ownership entity:"]
[]
[null,null,"a.) ","Provide Organizational Documents that ensure the Sponsor's majority stake."]
[null,null,null,"Examples\ni. Bylaws with language that explains the controlling entity or individual of a corporation or majority membership of a partnership.\n\nIi. Stock certificate \n\niii. Operating Agreements\n\niv. Article of Incorporation"]
[null,null,"b.)","Describe the Controlling Body of the Ownership Entity"]
[]
[null,null,null,"Provide a current list of the Board of Directors, trustees, principals, or agents for the for-profit developer, general partners or managing members."]
[null,null,"c.)","Construct an Organizational Chart"]
[]
[null,null,null,"An organizational chart that reflects the ownership structure."]
[]
[]
[null,null,null,null,"Table of Contents"]
[]
[]
[]
[]
[null,"Yes"]
[null,"No"]

{"sheet":"Value of Sites","index":11,"n_rows":91,"n_cols":11,"rows_kept":91,"cut":false,"hidden":false,"merged":[[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[27,2,27,8],[8,1,8,10],[9,0,9,10],[11,1,11,10],[13,1,13,10],[18,1,18,10],[20,1,20,10],[22,1,22,10],[16,1,16,9],[90,4,91,7],[15,1,15,5],[42,9,42,10],[43,2,43,8],[45,2,45,8],[47,2,47,8],[46,4,46,7],[44,2,44,3],[38,2,38,10],[36,2,36,4],[36,6,36,10],[44,9,44,10],[46,9,46,10],[24,1,24,10],[51,1,51,10],[53,1,53,10],[29,2,31,4],[29,5,31,10],[34,2,34,10],[46,2,46,3],[40,2,40,10],[42,2,42,6]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["VALUE OF SITE(S) & MARKET STUDY"]
[]
[null,"1.) Value of Site(s)"]
[]
[null,"Instructions:\nIf the Development Budget in the Rental Project Workbook reflects a proposed or actual acquisition price(s) that exceeds a nominal amount, the acquisition price must be reasonable based on the appraisal report.  Furnish a copy of an appraisal report for each parcel that will comprise the Project.  \n\nAn appraisal should be dated within one of the time frames listed below:"]
[]
[null,"Select from the following Appraisal options. "]
[]
[]
[null,"Note 1: \nThe acquisition cost(s) must be equal to or less than the “as is” appraised value of the site(s) that will comprise the project.  "]
[]
[null,"Note 2: \nIf the site control documentation furnished in the Site Control section provides evidence that the parcel(s) that comprise(s) the project is (are) being donated or leased for a nominal amount, OR the Development Budget in the Rental Project Workbook does not reflect an acquisition price, no Site Valuation documentation is required."]
[]
[null,"2.) Market Study"]
[]
[null,"Instructions: \nAll projects MUST demonstrate a market need. Provide market data to demonstrate that there is market demand for the project.  The data collected must be specific to the geographic location in which the project is located.  Acceptable information must include the following:"]
[]
[]
[null,null,"a.) Will Sponsor provide a Third-Party Market Study that addresses following Data Points?"]
[]
[null,null,"Data Points\n     •      Occupancy data \n     •      Waiting lists\n     •      Vacancy rates\n     •      Turnover data\n     •      Absorption data\n     •      Unmet housing needs\n",null,null,{"$f":"IF(K28=0,\"\",IF(K28=\"Yes\", \"Please annotate information in their proper blank boxes down below.\", \"Please fill in the following data points found down below with proper sources that are to be saved in Market Study Folder as references.\"))","v":""}]
[]
[]
[]
[]
[null,null,"i.) Provide a description of the Market Area and summarize the area's need for affordable housing using the data points listed above. (Description: 2,200 Character Maximum)"]
[]
[null,null,"Define and Describe Market Area"]
[]
[]
[]
[null,null,"ii.) Determine the data points of Catchment Area"]
[]
[null,null,"Occupancy Rate"]
[null,null,"Note: For Rehabilitation Projects, 3-Year historic Occupancy Rate of Property's Operations will suffice "]
[null,null,"Vacancy Rate"]
[null,null,"Note: For Rehabilitation Projects, 3-Year historic Vacancy Rate of Property's Operations will suffice "]
[null,null,"Turnover Period "]
[null,null,"Note: For Rehabilitation Projects, 3-Year historic Turnover Period of Property's Operations will suffice "]
[]
[]
[]
[null,"Note 1: \nData from an independent market analysis, municipality or US Census Bureau may be utilized. "]
[]
[null,"Note 2: \nA link to or a copy of relevant pages containing this data may be included in this section."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Yes"]
["No"]
[]
[{"$f":"'Project Description'!D14","v":0},null,"Do not complete "]
[]
[]
[null,"1. The appraisal on file is one that was obtained within six months of the sales contract(s) date(s) or the acquisition date(s)."]
[null,"2. The appraisal on file was executed within six months prior to the date of the application for AHP."]
[null,"3. The appraisal will be completed within six months prior to the date the Bank disburses AHP subsidy to the project."]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Development Schedule","index":12,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[[9,0,9,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[8,1,8,10],[11,1,11,10],[25,1,25,10],[28,2,28,5],[40,2,40,7],[63,2,63,7],[53,2,53,7],[55,2,55,7],[57,2,57,7],[58,2,58,7],[59,2,59,7],[61,2,61,7],[74,4,75,7],[38,2,38,7],[47,2,47,7],[49,2,49,7],[30,2,30,7],[41,2,41,7],[43,2,43,7],[44,2,44,7],[46,2,46,7],[51,2,51,7],[32,2,32,7],[34,2,34,7],[36,2,36,7],[65,2,65,7],[67,2,67,7],[69,2,69,7]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["PROJECT DEVELOPMENT SCHEDULE | TIMING OF SUBSIDY USE"]
[]
[null,"The Bank has adopted the following AHP General Fund progress milestones and time limits.  Progress milestones will be reviewed to ensure development. The Bank reserves the right, at its sole discretion, to cancel an AHP commitment if the project does not demonstrate progress as per the following milestones after the issuance date of the Commitment:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Instructions: Complete the following milestone / project objective schedule assuming that the FHLBNY will issue the AHP commitments for projects approved in the AHP Offering on or before the end of the year."]
[]
[null,null,null,null,null,null,null,null,null,"Anticipated/Completed Date"]
[null,null,"MILESTONE / PROJECT OBJECTIVE",null,null,null,null,null,null,"(MM/DD/YYYY) or N/A"]
[]
[null,"1.)","Acquisition of the Project site(s)  "]
[]
[null,"2.)","Forecasted completion of environmental review process"]
[]
[null,"3.)","Completion of architectural design and other specifications"]
[]
[null,"4.)","Preliminary Site Plan approval(s)"]
[]
[null,"5.)","Final Site Plan approval"]
[]
[null,"6.)","Submission of applications for all proposed sources of funding including construction "]
[null,null,"and permanent financing (Attach an itemized list, if necessary)"]
[]
[null,"7.)","Anticipated procurement of all proposed sources of construction and"]
[null,null,"permanent financing (Attach an itemized list, if necessary)"]
[]
[null,"8.)","Forecasted closing date(s) for all proposed construction financing (Attach"]
[null,null,"an itemized list, if necessary)"]
[]
[null,"9.)","Commencement of construction cost bidding process"]
[]
[null,"10.)","Issuance of Building Permit(s)"]
[]
[null,"11.)","Commencement of construction/rehabilitation of Project units"]
[]
[null,"12.)","Commencement of the AHP draw down process"]
[]
[null,"13.)","Completion of the construction/rehabilitation of all Project units"]
[]
[null,"14.)","Commencement of marketing and the tenant selection process"]
[]
[null,"15.)","Forecasted date for Project to be placed into operation"]
[]
[null,"16.)","Forecasted date when full occupancy will be achieved"]
[]
[null,"17.)","Other"]
[]
[null,"18.)","Other"]
[]
[null,"19.)","Other"]
[]
[]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Member Interest","index":13,"n_rows":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[9,0,9,10],[25,4,26,7],[23,1,23,10],[11,1,11,10],[13,1,13,10],[15,1,15,10],[17,1,17,10],[19,1,19,10],[21,1,21,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["MEMBER INTEREST"]
[]
[null,"Instructions:\nIf the Member has a direct, past or present, financial interest in the project (other than providing retail loans or other financial contributions specified in the Rental Project Workbook), attach a statement from the Member that affirmatively addresses the following items:"]
[]
[null,"1.)  Describe any existing liens the Member has on any property that is involved in the project."]
[]
[null,"2.)  Indicate whether the property is currently one of the Member's REO (Real Estate Owned) or non-performing assets."]
[]
[null,"3.) Indicate whether the project involves the purchase of property from the Member or a seller who has a mortgage or lien from the Member."]
[]
[null,"4.) Describe any financial interest any member of the Board of Directors of your institution has in the Project, if applicable (600 characters Maximum)"]
[]
[null,"If this section does not pertain to the project, please furnish a statement below that formally confirms that this section is “Not-Applicable.”"]
[]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Financial Narrative","index":14,"n_rows":212,"n_cols":11,"rows_kept":212,"cut":false,"hidden":false,"merged":[[86,2,86,10],[79,0,85,0],[98,0,103,0],[79,2,79,10],[82,2,82,10],[81,3,81,6],[80,3,80,6],[83,3,83,6],[84,3,84,6],[80,7,80,8],[81,7,81,8],[83,7,83,8],[84,7,84,8],[99,7,99,8],[100,3,100,6],[100,7,100,8],[102,3,102,6],[102,7,102,8],[103,2,103,10],[101,7,101,8],[99,3,99,6],[31,2,31,7],[31,9,31,10],[72,2,72,7],[72,9,72,10],[73,2,73,7],[73,9,73,10],[74,2,74,7],[74,9,74,10],[58,2,59,10],[61,2,61,7],[61,9,61,10],[118,9,118,10],[130,2,130,7],[85,2,85,10],[90,2,90,7],[62,2,62,7],[62,9,62,10],[49,2,50,10],[52,2,52,7],[25,2,25,10],[32,2,32,7],[32,9,32,10],[33,2,33,7],[33,9,33,10],[36,2,36,10],[43,2,43,7],[43,9,43,10],[44,2,44,7],[44,9,44,10],[38,2,39,10],[41,2,41,7],[41,9,41,10],[42,2,42,7],[42,9,42,10],[27,2,28,10],[131,2,131,7],[131,9,131,10],[151,2,151,7],[151,9,151,10],[152,2,152,7],[152,9,152,10],[162,2,162,7],[162,9,162,10],[163,2,163,7],[163,9,163,10],[140,2,140,10],[142,2,142,10],[144,2,144,7],[144,9,144,10],[145,2,145,7],[145,9,145,10],[133,2,133,10],[135,2,135,10],[137,2,137,7],[137,9,137,10],[138,2,138,7],[138,9,138,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[8,1,8,10],[11,1,11,10],[13,2,13,10],[9,1,9,10],[15,6,15,10],[15,2,15,5],[180,2,180,10],[93,2,93,7],[93,9,93,10],[94,2,94,7],[94,9,94,10],[91,2,91,7],[91,9,91,10],[92,2,92,7],[92,9,92,10],[130,9,130,10],[119,2,119,7],[119,9,119,10],[121,2,121,10],[173,2,173,10],[175,2,175,10],[158,2,158,10],[160,2,160,10],[177,2,177,10],[98,2,98,10],[109,2,109,7],[109,9,109,10],[179,2,179,7],[179,9,179,10],[95,2,95,7],[204,4,205,7],[203,2,203,10],[182,2,182,10],[192,1,192,5],[184,2,184,10],[201,2,201,10],[195,2,195,10],[197,2,197,10],[199,2,199,10],[186,2,186,10],[188,2,188,7],[188,9,188,10],[189,2,189,10],[165,2,165,10],[149,2,149,10],[154,2,154,10],[156,2,156,10],[171,2,171,10],[18,2,18,5],[18,6,18,10],[19,6,19,10],[19,2,19,5],[147,2,147,10],[167,2,167,10],[169,2,169,10],[116,2,116,10],[123,2,123,10],[87,2,87,10],[114,2,114,10],[126,2,126,10],[128,2,128,10],[89,2,89,7],[89,9,89,10],[90,9,90,10],[118,2,118,7],[65,2,65,10],[110,2,110,7],[16,2,16,5],[17,2,17,5],[17,6,17,10],[16,6,16,10],[53,9,53,10],[52,9,52,10],[95,9,95,10],[96,2,96,7],[96,9,96,10],[47,2,47,10],[56,2,56,10],[21,2,21,10],[22,2,22,10],[24,3,24,10],[75,2,75,7],[53,2,53,7],[75,9,75,10],[67,2,68,10],[70,2,70,7],[70,9,70,10],[71,2,71,7],[71,9,71,10],[30,2,30,7],[30,9,30,10],[110,9,110,10],[101,3,101,6],[111,2,111,7],[111,9,111,10],[112,2,112,7],[112,9,112,10],[107,2,107,7],[107,9,107,10],[108,2,108,7],[108,9,108,10],[104,2,104,10],[105,2,105,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
[null,"FINANCIAL NARRATIVE"]
[]
[null,"Instructions: \nThe following set of questions will reference the financial activity of the project. The answer that is provided should reflect the financial information that is in the RPW. Complete the following set of questions (1-17), if applicable."]
[]
[null,"1.)","Financial Feasibility Thresholds: The following table captures the project's financial feasibility based on the information provided in the Rental Project Workbook (AHP/APP-108)."]
[]
[null,null,"Contingency Analysis",null,null,null,{"$f":"IF(OR(Results!K5=\"Explain\",Results!K6=\"Explain\",Results!K7=\"Explain\",Results!K8=\"Explain\",Results!K9=\"Explain\"),\"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers.\",\"OK - Move Forward\")","v":"OK - Move Forward"}]
[null,null,"Development Analysis",null,null,null,{"$f":"IF(OR(Results!K12=\"Explain\",Results!K13=\"Explain\",Results!K14=\"Explain\",Results!K16=\"Explain\",Results!K17=\"Explain\",Results!K18=\"Explain\"),\"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers.\",\"OK - Move Forward\")","v":"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers."}]
[null,null,"Operating Pro Forma Analysis",null,null,null,{"$f":"IF(OR(Results!K21=\"Explain\",Results!K22=\"Explain\",Results!K23=\"Explain\",Results!K24=\"Explain\",Results!K25=\"Explain\",Results!K28=\"Explain\",Results!K29=\"Explain\",Results!K30=\"Explain\",Results!K31=\"Explain\"),\"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers.\",\"OK - Move Forward\")","v":"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers."}]
[null,null,"Reserve Analysis",null,null,null,{"$f":"IF(OR(Results!K35=\"Explain\",Results!K36=\"Explain\",Results!K37=\"Explain\",Results!K38=\"Explain\",Results!K40=\"Explain\",Results!K41=\"Explain\",Results!K42=\"Explain\"),\"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers.\",\"OK - Move Forward\")","v":"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers."}]
[null,null,"Financial Measurement Analysis",null,null,null,{"$f":"IF(Results!K45=\"Explain\",\"Revisit the Results Section of the Rental Project Workbook (AHP/APP-108) for financial feasibility threshold outliers.\",\"OK - Move Forward\")","v":"OK - Move Forward"}]
[]
[null,"a.)","Financial Feasibility Thresholds (cont.): Use the space below to provide an explanation for areas on the development or operating budgets that are outside of the FHLBNY’s AHP Project Financial Feasibility Analysis Guidelines:    "]
[null,null,"Financial Feasibility Thresholds Documentation:  Furnish the following documentation to support financial feasibility threshold outliers:        \n"]
[]
[null,null,null,"• Third-party evidence to support the explanation(s) given such as a letter or an email from another project funder or qualified third-party;\n\n• The executed funding source documents or commitment letters referencing the requirement(s) that line items be set at a level that exceed the guideline; or \n\n• A link to or a copy of relevant pages of a project funder’s guidelines referencing the requirement(s) that line items be set at a level that exceeds the Bank’s guidelines.\n"]
[null,null,"Feasibility Explanations: Contingency Analysis"]
[]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[]
[null,null,"Feasibility Explanations: Development Analysis"]
[]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[]
[null,null,"Feasibility Explanations: Operating Analysis"]
[]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[]
[null,null,"Feasibility Explanations: Reserve Analysis"]
[]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[]
[null,null,"Feasibility Explanations: Financial Measurement Analysis"]
[]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[]
[]
[null,"2.)","Reserves:\n1.) If the development budget includes Capitalized Reserves"]
[null,null,null,"Capitalized Operating Reserve",null,null,null,{"$f":"'Dev Budget'!D42","v":0}]
[null,null,null,"Capitalized Replacement Reserve",null,null,null,{"$f":"'Dev Budget'!D43","v":0}]
[null,null,"2.) If the operating budget includes Annual Contributions to Reserves:"]
[null,null,null,"Annual Operating Reserve",null,null,null,{"$f":"'Pro Forma (Res.)'!E57","v":0}]
[null,null,null,"Annual Replacement Reserve",null,null,null,{"$f":"'Pro Forma (Res.)'!E58","v":0}]
[null,null,"Please reference any relevant document filed with the application and used to establish this narrative. (500 Characters Maximum)"]
[null,null,"Please provide: \n• An explanation, from the other project funder who is requiring the reserve, elaborating on how the amounts for these line items were determined; or\n\n• The executed funding source documents or commitment letters referencing the requirement(s) that the reserve line items be set at the levels as indicated in the project’s development budget and/or operating budget."]
[null,null,"\n"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"3.)","Working Capital and/or Escrows:\n1.) If the development budget includes Working Capital and/or Escrows"]
[null,null,null,"Initial Operating Deficit",null,null,null,{"$f":"'Dev Budget'!D36","v":0}]
[null,null,null,"Supplemental Mgmt. Fee & Marketing",null,null,null,{"$f":"'Dev Budget'!D37","v":0}]
[null,null,null,"Purch. Of Maintenance & Other Eqiuip.",null,null,null,{"$f":"'Dev Budget'!D38","v":0}]
[null,null,null,"Other Working Capital",null,null,null,{"$f":"'Dev Budget'!D39","v":0}]
[null,null,"Please reference any relevant document filed with the application and used to establish this narrative. (500 Characters Maximum)"]
[null,null,"Please provide: \n• An explanation, from the other project funder who is requiring the working capital and/or escrow line item, elaborating on how the amounts for these line items were determined; or\n\n• The executed funding source documents or commitment letters referencing the requirement(s) that the working capital and/or escrow line items be set at the levels as indicated in the project’s development budget and/or operating budget."]
[null,null,"\n"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"4.)","Developer's Fee: The developer fee must be established at time of application.\n\nNote: If an AHP commitment is awarded to assist in the financing of your project and it is later determined that the developer fee was subsequently increased, and that increase cannot be substantiated or is above the AHP feasibility threshold, the AHP Staff reserves the right to de-obligate all or a portion of the AHP subsidy. Please provide acknowledgement of the above statement (500 Characters Maximum). \n\nPlease reference any relevant document filed with the application and used to establish this narrative."]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"5.)","Deferred Developer's Fee: If the project will be deferring a portion of the developer's fee as a source of permanent funding, please provide the repayment terms. Please ensure the information is detailed in the                                                                                                (500 Characters Maximum).\n"]
[]
[]
[]
[]
[null,"6.)","Cash Flow during Construction: Provide a description of the arrangements made to meet cash flow needs during the construction period in order to complete the project.  The description provided should identify the funds available to the project in order to complete the development work that the AHP subsidy will reimburse (500 Characters Maximum) \n\nPlease reference any relevant document filed with the application and used to establish this narrative."]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"7.)","Existing Reserves: For projects with existing reserves,  \n\n1.) If there is no contribution of existing reserve, please provide clarification. \n2.) If exisiting reserves are committed:\n\n   a. Provide documentation to evidence the current balance of the reserves. \n   b. Identify the percentage of reserves that will be contributed to the project's proposed \n       development. \n   c. Provide clarification how the level of the reserve committed was determined.\n\nPlease reference any relevant document filed with the application and used to establish this narrative. (500 Characters Maximum)."]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"8.)","Existing Debt: For projects with existing debt, 1.) Provide the original note and mortgage of the existing debt.  2.) Provide a statement as evidence of the current balance.  (500 Characters Maximum).\n\nPlease reference any relevant document filed with the application and used to establish this narrative."]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"9.)","Commercial Space/Non-housing Areas: For projects containing commercial space or other non-housing areas (such as management offices, meeting rooms, social service or recreational areas), provide a statement that no AHP funds will be used to construct and/or rehabilitate such space. Identify which funding sources will be used to construct and/or rehabilitate such space (500 Characters Maximum).\n\nPlease reference any relevant document filed with the application and used to establish this narrative."]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"10.)","Social Services Budget: For projects providing social services, provide a 15-year pro forma budget for the social service income and expenses within the                                                                                                                     \n\n\nIf the project receives subsidy for the social services, please identify and document which funding source will be providing financing for the social service budget. Note that social services may not be funded out of operating income from the AHP-assisted units (500 Characters Maximum).\n\n"]
[]
[]
[]
[null,"11.)","Rental Subsidy: For projects that receive or will receive rental subsidy, please record the subsidy provider in the box below and furnish third party evidence from the source funder.  Please clarify the process of obtaining the rental subsidy and the anticipated approval date if the project has not yet received a commitment or contract from the source funder (500 Characters Maximum). \n\nPlease reference any relevant document filed with the application and used to establish this narrative."]
[]
[]
[]
[null,null,"Name of Document",null,null,null,null,null,null,"Page Number"]
[]
[]
[null,"12.)","Operating Expenses: For all line items in the operating budget that are reported as $0.00, provide an explanation (500 Characters Maximum). "]
[]
[null,null,"\n"]
[]
[null,"13.)","Operating Cash Flow: Provide an explanation on how the project will handle excess cash flow (500 Characters Maximum)."]
[]
[]
[]
[null,"14.)","Project-Specific Employee Salaries: For employees whose salaries will be paid through line items in the operating budget, provide a brief job description that includes the title and salary. Specify which line items on the operating budget these descriptions relate to (500 Characters Maximum)."]
[]
[]
[]
[null,"15.)","Utility Costs: Provide a letter from the Project's management company to indicate how the project-paid utilities were estimated.\n\nPlease reference any relevant document filed with the application and used to establish this narrative."]
[]
[null,null,"Name of Document"]
[]
[]
[null,"16.)","Ancillary Income: For projects with ancillary income noted on the operating budget, provide the source of the income and how the amount was determined (500 Characters Maximum)."]
[]
[]
[]
[null,"17.)","Agency-Approved Development/Operating Budget: If the project anticipates equity from the sale of Low-Income Housing Tax Credits, provide the Development and Operating budgets reviewed and approved by the allocating agency, if available."]
[]
[null,null,"Name of Document"]
[]
[]
[]
[null,"For Rehabilitation Projects Only"]
[]
[]
[null,"18.)","Occupancy: Provide an explanation if the actual occupancy noted in the Rental Income Verification Workbook (AHP/APP-126) differs from the proposed occupancy detailed in the "]
[]
[]
[]
[null,"19.)","Vacancy Rate: Provide a brief explanation and appropriate documentation if the vacancy rate reported on the operating budget is not consistent with the historic data."]
[]
[]
[]
[]
[null,null,null,null,"Table of Contents"]
[]
[]
[]
[]
[]
[null,null,"Yes"]
[null,null,"No"]

{"sheet":"Hard Cost Details","index":15,"n_rows":73,"n_cols":11,"rows_kept":73,"cut":false,"hidden":false,"merged":[[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[9,0,9,10],[72,4,73,7],[58,3,63,10],[32,3,32,10],[41,3,44,10],[46,3,51,10],[53,3,56,10],[34,3,39,10],[25,3,30,10],[11,1,11,10],[14,2,16,10],[18,2,18,10],[22,3,23,10],[20,2,20,10],[13,5,13,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["HARD COST DETAILS - PROJECT CONSTRUCTION FORM"]
[]
[null,"Instructions: \nThe Project Construction Form, which also serves as the cost estimate, should be completed and certified by a qualified professional (e.g. architect, engineer, construction manager or general contractor).  In the absence of a properly completed Project Construction Form, the application may be eliminated due to the lack of sufficient data to properly complete the analysis."]
[]
[]
[null,"1.)","To complete the Project Construction Form, please refer to the instructions on the first section of the form.  Please click the button to be directed to the form."]
[]
[]
[]
[null,"2.)","If a construction contract is submitted, it should be fully executed and specific to the project, indicating the proposed cost to construct the property."]
[]
[null,"3.)","In addition to completing the form, please provide an explanation and/or furnish documentation for the following:"]
[]
[null,null,"a.)","Construction/Rehabilitation Cost Verification:  \nIndicate which funding source(s) will review and approve the construction costs. \n(500 Characters Maximum)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"b.)","Construction Work in Process: \nIf the Project is currently under construction, provide a copy of an Application and Certification for Payment Form (“AIA”) or comparable third-party construction cost documentation dated within one (1) month of the Application Deadline.  The documentation should demonstrate that the project's balance of hard construction work that remains to be completed (less retainage) is equal to or greater than the amount of the AHP subsidy request. \n\nIn addition, also describe how far along the project is in the construction phase of the development. (500 Characters Maximum)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"c.)","Previous Construction/Rehabilitation Work on the Subject Property: \nIf the Project involves preservation of existing occupied housing units, explain when the most recent renovation/rehabilitation was completed, and a summary of what work was performed at that time. (500 Characters Maximum)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"d.)","Future Construction/Rehabilitation Work on the Subject Property: \nIf significant rehabilitation or repairs are anticipated beyond those proposed within this scope of work, provide an explanation for what the anticipated funding source for these repairs will be and what work will be included in a subsequent phase. (500 Characters Maximum)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(H15=\"Rehabilitation\",'Exhibits Lookup'!#REF!,\"\")","v":""}]
[]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Refinancing","index":16,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[11,1,11,10],[15,1,38,10],[40,5,41,7],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[9,0,9,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["REFINANCING"]
[]
[null,"Instructions:\nIf AHP subsidy will be used to refinance existing permanent debt on the project, provide a brief description of how the Sponsor intends to use such proceeds to create new AHP-eligible units via acquisition, rehabilitation, or new construction."]
[]
[null,"Note: This section is not applicable to most projects."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Table of Contents"]

{"sheet":"Fair Housing","index":17,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[23,4,24,7],[21,1,21,10],[11,1,11,10],[13,1,13,10],[17,1,17,10],[15,1,15,10],[19,1,19,10],[9,0,9,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["FAIR HOUSING"]
[]
[null,"Instructions:\nProvide a statement and or documentation for the following questions."]
[]
[null,"1.)  Promotion of Fair Housing and Regulatory Compliance\n\nDescribe how the Project will promote fair housing and comply with fair housing laws and regulations. While an affirmative marketing plan may be submitted to show how the Project will be advertised, this section must include a separate explicit statement regarding the promotion of fair housing and compliance with fair housing laws to meet this eligibility requirement.  (1,000 Characters Maximum)"]
[]
[]
[]
[null,"2.) Marketing and Advertising Approach\n\nIndicate how the Project will be marketed and advertised, including a list of any minority newspapers, minority-oriented radio and television stations and community groups that have significant contact with the targeted groups that will be used to market the Project.  \n\nDescribe the outreach efforts to members of minority groups; and indicate the protected classes that will be given priority, if any. Detail any special emphasis that will be given to persons and/or organizations who might not otherwise learn about the availability of housing without such outreach efforts, particularly members of minority groups and protected classes.  Explain how advertising activities will be conducted to assure that potential buyers or tenants from all racial and ethnic groups in the targeted housing market area are aware of the Project.  \n\n(1,000 Characters Maximum)\n"]
[]
[]
[]
[null,"3.) Copy of any Advertisements, Pamphlets or Brochures\n\nProvide materials to be used in the marketing of the Project units, only if they are available. "]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Scoring Categories","index":18,"n_rows":173,"n_cols":11,"rows_kept":173,"cut":false,"hidden":false,"merged":[[131,3,131,6],[131,7,131,8],[132,2,136,3],[132,4,136,9],[167,2,168,3],[167,4,168,9],[137,2,138,3],[137,4,138,9],[125,4,127,9],[128,2,129,3],[128,4,129,9],[158,3,158,6],[158,7,158,8],[140,3,140,6],[140,7,140,8],[141,2,142,3],[141,4,142,9],[147,3,147,6],[147,7,147,8],[148,2,154,3],[148,4,154,9],[155,2,156,3],[155,4,156,9],[114,4,120,9],[114,2,120,3],[70,2,76,3],[159,2,166,3],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[113,3,113,6],[113,7,113,8],[121,2,122,3],[121,4,122,9],[124,3,124,6],[124,7,124,8],[125,2,127,3],[159,4,166,9],[144,2,145,3],[144,4,145,9],[88,3,88,6],[88,7,88,8],[96,2,97,3],[143,2,143,3],[143,4,143,9],[96,4,97,9],[110,2,111,3],[110,4,111,9],[107,4,107,9],[108,4,108,9],[109,4,109,9],[103,4,106,9],[101,3,101,6],[101,7,101,8],[102,4,102,9],[102,2,109,3],[98,2,99,3],[98,4,99,9],[67,2,68,3],[67,4,68,9],[79,3,79,6],[79,7,79,8],[80,2,86,3],[80,4,86,9],[89,2,95,3],[89,4,95,9],[56,4,66,9],[56,2,66,3],[77,2,78,3],[77,4,78,9],[74,4,74,9],[69,3,69,6],[69,7,69,8],[70,4,73,9],[75,4,76,9],[55,3,55,6],[55,7,55,8],[45,4,45,9],[47,4,47,9],[48,4,48,9],[49,4,49,9],[50,4,50,9],[46,4,46,9],[42,2,50,3],[51,4,51,9],[29,4,29,9],[30,4,30,9],[31,4,31,9],[36,4,36,9],[24,4,24,9],[25,4,25,9],[26,4,26,9],[32,4,32,9],[33,4,33,9],[34,4,34,9],[172,5,172,8],[12,4,16,9],[35,4,35,9],[9,2,9,9],[20,2,21,3],[20,4,21,9],[23,3,23,6],[23,7,23,8],[11,3,11,6],[11,7,11,8],[17,4,19,9],[12,2,19,3],[38,2,39,3],[41,3,41,6],[41,7,41,8],[42,4,44,9],[52,2,53,3],[52,4,53,9],[38,4,39,6],[38,7,39,9],[24,2,37,3],[37,4,37,9],[27,4,27,9],[28,4,28,9]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
[null,null,"AHP Scoring Categories"]
[]
[null,null,"Category","Donated Property",null,null,null,"Maximum Points",null,5]
[null,null,"Scoring Category Guidelines",null,"\nAHP Donated Property Requirement:\n1.) The creation of housing using a significant proportion (at least 20%) of units or land via arm's length transaction: \n-    conveyed at any price by the Federal government or any agency or instrumentality thereof \n     within five (5) years of the application deadline; or \n-   donated for a nominal price ($1,000 or less) or conveyed at a price significantly below fair \n     market value by any other party. For properties donated, or conveyed at a nominal price, or at \n     a price significantly below market value within five (5) years of the application deadline, points \n     awarded are based on the project meeting the applicable criteria. \n\n2.) In order to successfully obtain points in the Donated Properties category, all Appraisals (or Broker Price Opinions, if applicable) that demonstrate the Fair Market Value must be furnished in the Application Package.\n-    The furnished Appraisals, or Broker Price Opinions, must specify an \"as of\" valuation date that \n     is within six (6) months of the fully executed acquisition agreement(s)."]
[]
[]
[]
[]
[null,null,null,null,"5 points: Property is donated or conveyed for less than or equal to 10% of FMV, or for less than or equal to $1,000\n\n3 points: Property is conveyed for greater than 10% and less than or equal to 50% of FMV\n\n1 point: Property that is donated or conveyed at any price by the federal government or an instrumentality of the federal government"]
[]
[]
[null,null,"Related Sections",null,"Donated Properties"]
[]
[]
[null,null,"Category","Sponsorship",null,null,null,"Maximum Points",null,7]
[null,null,"Scoring Category Guidelines",null,"Eligible projects are sponsored by:"]
[null,null,null,null,"1. a private, not-for-profit corporation"]
[null,null,null,null,"Note: as designated under the Internal Revenue Service (“IRS”) Code "]
[null,null,null,null,"2. a state or political subdivision of a state"]
[null,null,null,null,"3. a state housing agency"]
[null,null,null,null,"4. a local housing authority"]
[null,null,null,null,"5. a Native American Tribe"]
[null,null,null,null,"6. an Alaskan Native Village"]
[null,null,null,null,"7. or the government entity for Native Hawaiian Home Lands. "]
[null,null,null,null,"A project sponsor is defined as an organization that has ownership interest (including any partnership interest) or an organization that is integrally involved in a project, such as by exercising control over the planning, development, or management of the project, or by qualifying borrowers and providing or arranging financing for the owners of the units, where applicable. "]
[null,null,null,null,"Points will be awarded:"]
[null,null,null,null,"1. Seven (7) points will be awarded if:\n\nIf a sponsor of a rental project owns or will own the land and/or the building(s) that comprise the project\n\nIn order to confirm the sponsor’s ownership role, FHLBNY shall evaluate such supporting documentation as deeds, contracts of sale, purchase options, organization chart, or lease agreements\n\nIf a sponsor of a rental project that is utilizing Low-Income Housing Tax Credits (“LIHTC”) is a not-for-profit entity and has or will have a majority ownership interest (e.g. 51% ownership interest or greater of the general partner / managing member) within the final ownership structure of the project. \n\nIn order to confirm the sponsor’s ownership role, FHLBNY shall evaluate such supporting documentation as a tax credit allocation award notice, partnership agreement, organization chart, or tax credit investor’s commitment letter\n\n"]
[null,null,null,null,"2. Three and a half (3.5) points will be awarded if: \n\nIf a sponsor of a rental project that is utilizing LIHTC is a not-for-profit entity and will hold an ownership interest in the project, other than being a general partner, or holds a minority share of the general partner interest within the final ownership structure/limited partnership and is integrally involved in the project.\n\nIn order to confirm the sponsor’s ownership role, the FHLBNY shall evaluate such supporting documentation as a tax credit allocation award notice, partnership agreement, organization chart, or tax credit investor’s commitment letter.\n"]
[null,null,null,null,"\n"]
[null,null,"Related Sections",null,"Site Control",null,null,"Sponsorship"]
[]
[]
[null,null,"Category","Targeting",null,null,null,"Maximum Points",null,20]
[null,null,"Scoring Category Guidelines",null,"FHLBNY shall confirm the percentage of units that a particular rental project has proposed to reserve for households who earn ≤ 50% of area median income (“AMI”), adjusted for family size:"]
[]
[]
[]
[null,null,null,null,"1. If the percentage is less than 20%, the project does not meet the AHP statutory minimum requirement and shall be eliminated from the competition."]
[null,null,null,null,"2.If the percentage is greater than or equal to 60%, the project receives the maximum 20 point score."]
[null,null,null,null,"3. Applications for projects with less than 60 percent of the units reserved for occupancy by households with incomes at or below 50 percent of the median income for the area shall be awarded points based upon the below formula."]
[]
[null,null,null,null," "]
[null,null,null,null,"  * Please note that income averaging is not allowed."]
[null,null,"Related Sections",null,"Rental Project Workbook: RP Section"]
[]
[]
[null,null,"Category","Underserved Communities: Homeless Housing",null,null,null,"Maximum Points",null,6]
[null,null,"Scoring Category Guidelines",null,"Six (6) points will be awarded for the financing of rental housing, excluding overnight shelters, reserving at least 20% of the units for homeless households, or the creation of transitional housing for homeless households permitting a minimum of six months occupancy.  \n\n\nThe term “homeless”, “homeless individual,”, “homeless person” or \"homeless household\" shall mean an individual or family who is homeless or at risk of homelessness based on third-party evidence demonstrating that the individual or household:\n\ni. Lacks a fixed, regular, and adequate nighttime residence;\n\nii. Has a primary nighttime residence that is a public or private place not designed for or ordinarily used as a regular sleeping accommodation for human beings or an individual who is exiting an institution where he or she temporarily resided; \n\niii. Lives in a supervised publicly or privately operated shelter designated to provide temporary living arrangements;\n\niv. Will imminently lose their housing, including housing they own, rent, or live in  or family that they must leave within 14 days; \n\nv. A family with children who has experienced a long term period without living independently in permanent housing; or\n\nvi. Is fleeing, or is attempting to flee, domestic violence, dating violence, sexual assault, stalking, or other dangerous or life threatening conditions in the individual's or family's current housing situation.\n\nvii. Is aging out of foster care with no permanent residence available; or\n\nviii. Is defined as homeless under other state, local, or federal rules and regulations."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Related Sections",null,"Homeless Housing"]
[]
[null,null,"Category","Underserved Communities: Supportive Housing",null,null,null,"Maximum Points",null,6]
[null,null,"Scoring Category Guidelines",null,"Six (6) points will be awarded for the financing of housing in which at least 20 percent of the units are reserved for occupancy by households with special needs. \n\nA supportive housing project should have a social services plan that addresses the unique needs of the identified special needs population(s), including a staffing plan, AND a fully executed agreement with a social service provider. \n\nThe plan and agreement should outline the number of units to be reserved for supportive housing and describe how the supportive services will be implemented, coordinated and made avaiable to all special need tenants.  AHP-assisted units should not be double-counted if that AHP-assisted unit qualifies under more than one special needs category. \n"]
[]
[]
[]
[null,null,null,null,"Special Needs are defined as:"]
[null,null,null,null,"\n(a) Physically and/or mentally disabled – A person (1) with a physical and/or mental (i.e., psychiatric disorder) impairment that results in substantial functional limitations or (2) who is deemed physically and/or mentally disabled and by reason of this impairment, the person is unable to perform life roles in at least one of the major domains of living, working, learning or socializing. \n\n(b) Developmentally disabled – A person (1) with a severe chronic developmental disability who has been diagnosed with mental retardation or (2) who is deemed developmentally disabled and by reason of this impairment, the person is unable to perform life roles in at least one of the major domains of living, working, learning or socializing.\n\n(c) Persons recovering from domestic abuse (physical abuse) – A person who has been subjected to a willful action of inflicting bodily injury or physical mistreatment.\n\n(d) Persons recovering from domestic abuse (emotional abuse) – A person who has been subjected to a willful action of inflicting emotional mistreatment, but has not been physically abused.\n\n(e) Persons recovering from chemical dependency – A person with a history of substance abuse and/or dependency who is receiving treatment for the abuse and/or dependency from a service provider.\n\n(f) Formerly incarcerated – A person that was previously convicted of a crime and was detained in a local, state or federal jail or prison. \n\n(g) Persons with HIV/AIDS – A person with a medical diagnosis of Auto Immune Deficiency Syndrome or who is medically diagnosed as HIV positive and who is receiving medical care for the condition diagnosed.\n\n(h) Youth aging out of foster care - Youth/young adults who left foster care withing the prior five (5) years and who were in foster care at or over age sixteen (16).\n"]
[]
[null,null,"Related Sections",null,"Supportive Housing"]
[]
[null,null,"Category","Underserved Communities: Extremely Low Income ",null,null,null,"Maximum Points",null,6]
[null,null,"Scoring Category Guidelines",null,"Six (6) points will be awarded for rental projects in which 20% or more of the AHP-assisted units are reserved for households who earn ≤ 30% of area median income (\"AMI\").\n\nThe allocation of Extremely Low Income (\"ELI\") units must be reflected across the entire AHP application package, consistent with income targeting goals established by other funders, and remain in place throughout the duration of the 15-year AHP retention period.   "]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Category","Residential Economic Diversity",null,null,null,"Maximum Points",null,10]
[null,null,"Scoring Category Guidelines",null,"High Opportunity Area: A rental project must have at least 75 percent of the very low income and low income AHP-assisted units in the project located in a \"high opportunity area\", which is defined as a census tract with a median family income that is equal to or greater than 120 percent of the median family income of the state or territory in which the tract is located.  For states, Washington D.C., and Puerto Rico, tract and state/territory median family income will be determined from the 2019 5-year estimate from the Census Bureau.  (For the U.S. Virgin Islands, the comparison will be made between the tract and territory at the time of the 2015 V.I. Community Survey).\n\nTo receive points under this part of the definition, all properties in the project must be known and identified and the FFIEC printout must be included with the application to show the tract number(s) for all project site(s).  In instances where sites are known but addresses are not identified, FFIEC census tract documentation reflecting the exact property/properties must be provided.  \n"]
[]
[]
[]
[]
[]
[]
[null,null,"Scoring Category Guidelines",null,"Mixed-Income Housing: A rental project must have at least 20 percent of its AHP-assisted units that are targeted to households with income greater than 60 percent of the AMI (the total number of AHP-assisted units in the project will be used to determine the residential economic diversity score).\n\nA Project will receive points based upon its location:\n\n ≥ 20% of units reserved for households with income greater than 60% of AMI and located in a high opportunity area: 5 points.\n ≥ 20% of units reserved for households with income greater than 60% of AMI and not located in a high opportunity area: 10 points.\n"]
[]
[null,null,"Related Sections",null,"Residential Economic Diversity"]
[]
[]
[null,null,"Category","Community Stability: Preservation",null,null,null,"Maximum Points",null,10]
[null,null,"Scoring Category Guidelines",null,"1. If a project preserves existing occupied housing units, up to ten (10) points will be awarded, subject to a project’s satisfaction of the following conditions, which is to be confirmed by the template form [printed and executed] by an architect, general contractor, engineer or construction manager:"]
[null,null,null,null,"a.) Confirmation that a rental project is operational, has at least 50% of its units occupied at time of application to the AHP, and displacement of the current occupants will not occur or, if displacement of the current occupants will occur, adequate procedures and a formal relocation plan are in place that will minimize the impact of such displacement (in cases where a project will increase or decrease the number of units upon completion, the occupancy rate will be based on the proposed number of final units as reflected in the AHP application, not the current unit count shown on the Rental Income Verification (RIV) form;"]
[]
[]
[]
[]
[null,null,null,null,"b.) The project will undergo rehabilitation or other housing-related capital improvements that average at least $15,000 per unit, excluding contingency; and"]
[null,null,null,null,"c.) The rehabilitation work must be sufficient to achieve the Housing Quality Standards (HQS) established by the HUD and ensure that the remaining economic life of the major building systems will survive the 15-year AHP compliance period."]
[null,null,"Related Sections",null,"Preservation"]
[]
[]
[null,null,"Category","District Priority: Project Readiness - Approvals",null,null,null,"Maximum Points",null,5]
[null,null,"Scoring Category Guidelines",null,"Five (5) points will be awarded if the sponsor/developer has obtained final site plan approval or evidences that the project may be developed \"as-of-right\" (i.e., the project complies with all applicable zoning regulations and does not require any discretionary action by the city's planning commission or local municipality).\n\nAcceptable forms of documentation include, but are not limited to:\n\na.)  Final site plan approval\nb.)  Signed \"as-of-right\" letter from the local municipality's authority on planning/zoning/buildings, which affirms that the project does not require approval to proceed\nc.) Signed certification from a qualified third-party architect or engineer confirming the project conforms to all local zoning laws and may be developed \"as-of-right\" without approvals from the municipality"]
[]
[]
[]
[]
[]
[]
[null,null,"Related Sections",null,"District Priority: Approvals"]
[]
[]
[null,null,"Category","District Priority: Project Readiness - Other Funding Commitments",null,null,null,"Maximum Points",null,5]
[null,null,"Scoring Category Guidelines",null,"With the exception of projects where AHP is requested to provide 50% or more of the project’s funding, five (5) points will be awarded to Sponsors who have procured or closed on at least 75% of a project’s proposed permanent funding sources.\n\nThis percentage will be determined by dividing the total permanent funding sources procured by the total project costs less the amount of the AHP subsidy request.\n\n% Percentage = Total Permanent Funding/(Total Project Costs - AHP Subsidy Request)\n"]
[]
[]
[null,null,"Related Sections",null,"District Priority - Funding"]
[]
[]
[null,null,"Category","District Priority: Small Projects",null,null,null,"Maximum Points",null,5]
[null,null,"Scoring Category Guidelines",null,"Projects with 25 units or less are defined as small projects and are eligible to receive the full 5 points."]
[]
[]
[]
[]
[null,null,"Related Sections",null,"Project Description"]
[]
[]
[null,null,"Category","District Priority : In-District Projects",null,null,null,"Maximum Points",null,5]
[null,null,"Scoring Category Guidelines",null,"Projects that are located in New York, New Jersey, Puerto Rico, or the U.S. Virgin Islands"]
[]
[]
[null,null,"Related Sections",null,"Project Description"]
[]
[]
[null,null,"Category","District Priority: Green Building Innovation",null,null,null,"Maximum Points",null,5]
[null,null,"Scoring Category Guidelines",null,"Five (5) points will be awarded to projects that can demonstrate that they are designed to satisfy either of the following two (2) energy efficiency standards:\n\nPassive House Design: \nEach building in the project is participating in either the Passive House Institute U.S. (\"PHIUS\"), or the Passive House Institute (\"PHI\") programs.  Building(s) must be designed to meet PHIUS+ Passive Building Standard - North America, or newer, based on the construction timeframe.\n\nAchieving Net Zero Energy:\nThe design of each building of the project to U.S. Department of Energy (\"DOE\") Zero Energy Ready Home (\"ZERH\") program and install renewables and/or procure source renewable energy that will result in the building(s) producing enough renewable energy to meet their own annual energy consumption requirements.\n\nReduction of Energy Usage (Rehabilitation projects only):\nRehabilitation projects may receive points in this category by fulfilling the requirements of Passive House or Net Zero Energy outlined above.  They may also receive points if they designed to significantly reduce energy usage.  The rehabilitation project's scope of work must be designed to reduce a building's projected energy usage by at least 35% via renovations to existing structures, defined as changes, additions or deletions to any system or process that impacts an existing building's energy consumption.\n\n\n\n\n"]
[]
[]
[]
[]
[]
[]
[null,null,"Related Sections",null,"District Priority - Green Bldg"]
[]
[]
[null,null,"Category","District Priority: Member Financial Participation",null,null,null,"Maximum Points",null,6]
[null,null,"Scoring Category Guidelines",null,"Up to six (6) points will be awarded to projects that can demonstrate financial participation on the part of the project's Member (also known as the project's AHP Applicant), excluding pass-through of the AHP subsidy.  Projects in which Members other than the AHP Applicant financially participate do not qualify for points.\n\n1. Permanent Loan (permanent loan principal and interest payments must be shown on the AHP development (sources) and operating budgets: 6 points. \n\n2. Construction or Bridge Loan (construction/bridge loan interest and loan fees must appear on the AHP development budget: 6 points.\n\n3. Cash contribution to the project with a minimum value not less than the lessor of a) $10,000 or b) 1% of the total project costs (must be shown on the AHP development budget; if total project costs increase or decrease throughout the development process, the member commitment shall remain the same as at time of Application): 2 points.\n\nTo be considered for points in this category, a borrower-accepted commitment letter must be provided and should contain the following:\n\na.) Loan terms\nb.) Interest rate\nc.) Collateral and other conditions\nd.) Signed by an authorized representative of the Member\ne.) Must state that the commitment is \"firm\" and that preliminary credit approval has been established.\n\nA general \"letter of interest\", financing proposals, or borrower term sheets are not adequate to demonstrate member financial participation.\n\n"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Related Sections",null,"District Priority - Member Bank"]
[]
[]
[]
[]
[null,null,null,null,null,"Table of Contents"]

{"sheet":"Donated Properties","index":19,"n_rows":80,"n_cols":16,"rows_kept":80,"cut":false,"hidden":false,"merged":[[61,1,61,10],[17,1,17,8],[72,1,72,10],[59,1,59,6],[57,1,57,11],[63,1,66,10],[79,5,80,7],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[9,0,9,10],[11,1,11,10],[69,1,69,10],[70,1,70,10],[71,1,71,10],[55,1,55,4],[48,5,49,9],[14,1,14,8],[67,1,67,10],[49,1,49,2],[48,1,48,2]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["DONATED OR CONVEYED PROPERTIES"]
[]
[null,"Instructions:\nDonations of at least 20% of land or units from any party are eligible for up to five (5) points provided that the conveyance of land or units was not from an affiliated party. Please follow the instructions below to complete the donated properties table. Please note that the white cells in this table are automatically populated from the \"Site Info\" tab in the Rental Project Workbook; please ensure that the Rental Project Workbook is completed before beginning this section. "]
[]
[null,"Date of Donation/Conveyence"]
[null,"Please provide the date of Donation/Conveyence, as evidenced in the Site Control documentation provided in the the Application Package, for each Street Address/Tax Parcel identified in the matrix below."]
[]
[null,"Conveyance by Federal Government"]
[null,"Please identify, using the Yes/No dropdown box, if each Street Address/Tax Parcel identified in the matrix below was conveyed by the Federal government or any agency or instrumentality thereof."]
[null,null,null,null,null,"2021-05-21"]
[null,{"$f":"'Site Info'!A13","v":"Street Address(es)"},{"$f":"'Site Info'!B13","v":"City"},{"$f":"'Site Info'!H13","v":"# of Tax Lots"},{"$f":"'Site Info'!J13","v":"# of AHP-assisted units"},"Date of Donation/\nConveyance","Conveyed by Federal Gov't/Entity?",{"$f":"'Site Info'!R13","v":"Acquisition Price"},{"$f":"'Site Info'!S13","v":"Site Value"},"Arm's Length or Non-Arm's Length Transaction","Meets Donated Criteria",null,null,"Less than or equal to nominal value","Greater than nominal value","Days"]
[null,{"$f":"IF('Site Info'!A14=0,\"\",'Site Info'!A14)","v":""},{"$f":"IF('Site Info'!B14=0,\"\",'Site Info'!B14)","v":""},{"$f":"IF('Site Info'!H14=0,\"\",'Site Info'!H14)","v":""},{"$f":"IF('Site Info'!J14=0,\"\",'Site Info'!J14)","v":""},null,null,{"$f":"IF('Site Info'!R14=0,\"\",'Site Info'!R14)","v":""},{"$f":"IF('Site Info'!S14=0,\"\",'Site Info'!S14)","v":""},{"$f":"IF('Site Info'!AD14=0,\"\",'Site Info'!AD14)","v":""},{"$f":"IF(AND(J21=\"Arm's Length\",((_xlfn.DAYS($F$19,F21))<=1827),OR(IFERROR(H21/I21,0)<=0.5,H21<=1000,G21=\"Yes\")),\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(H21<=1000,\"Yes\",\"No\")","v":"No"},{"$f":"IF(I21=\"\",\"No\",IF(I21>1000,\"Yes\",\"No\"))","v":"No"},{"$f":"_xlfn.DAYS($F$19,F21)","v":44337}]
[null,{"$f":"IF('Site Info'!A15=0,\"\",'Site Info'!A15)","v":""},{"$f":"IF('Site Info'!B15=0,\"\",'Site Info'!B15)","v":""},{"$f":"IF('Site Info'!H15=0,\"\",'Site Info'!H15)","v":""},{"$f":"IF('Site Info'!J15=0,\"\",'Site Info'!J15)","v":""},null,null,{"$f":"IF('Site Info'!R15=0,\"\",'Site Info'!R15)","v":""},{"$f":"IF('Site Info'!S15=0,\"\",'Site Info'!S15)","v":""},{"$f":"IF('Site Info'!AD15=0,\"\",'Site Info'!AD15)","v":""},{"$f":"IF(AND(J22=\"Arm's Length\",((_xlfn.DAYS($F$19,F22))<=1827),OR(IFERROR(H22/I22,0)<=0.5,H22<=1000,G22=\"Yes\")),\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(H22<=1000,\"Yes\",\"No\")","v":"No"},{"$f":"IF(I22=\"\",\"No\",IF(I22>1000,\"Yes\",\"No\"))","v":"No"},44337]
[null,{"$f":"IF('Site Info'!A16=0,\"\",'Site Info'!A16)","v":""},{"$f":"IF('Site Info'!B16=0,\"\",'Site Info'!B16)","v":""},{"$f":"IF('Site Info'!H16=0,\"\",'Site Info'!H16)","v":""},{"$f":"IF('Site Info'!J16=0,\"\",'Site Info'!J16)","v":""},null,null,{"$f":"IF('Site Info'!R16=0,\"\",'Site Info'!R16)","v":""},{"$f":"IF('Site Info'!S16=0,\"\",'Site Info'!S16)","v":""},{"$f":"IF('Site Info'!AD16=0,\"\",'Site Info'!AD16)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A17=0,\"\",'Site Info'!A17)","v":""},{"$f":"IF('Site Info'!B17=0,\"\",'Site Info'!B17)","v":""},{"$f":"IF('Site Info'!H17=0,\"\",'Site Info'!H17)","v":""},{"$f":"IF('Site Info'!J17=0,\"\",'Site Info'!J17)","v":""},null,null,{"$f":"IF('Site Info'!R17=0,\"\",'Site Info'!R17)","v":""},{"$f":"IF('Site Info'!S17=0,\"\",'Site Info'!S17)","v":""},{"$f":"IF('Site Info'!AD17=0,\"\",'Site Info'!AD17)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A18=0,\"\",'Site Info'!A18)","v":""},{"$f":"IF('Site Info'!B18=0,\"\",'Site Info'!B18)","v":""},{"$f":"IF('Site Info'!H18=0,\"\",'Site Info'!H18)","v":""},{"$f":"IF('Site Info'!J18=0,\"\",'Site Info'!J18)","v":""},null,null,{"$f":"IF('Site Info'!R18=0,\"\",'Site Info'!R18)","v":""},{"$f":"IF('Site Info'!S18=0,\"\",'Site Info'!S18)","v":""},{"$f":"IF('Site Info'!AD18=0,\"\",'Site Info'!AD18)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A19=0,\"\",'Site Info'!A19)","v":""},{"$f":"IF('Site Info'!B19=0,\"\",'Site Info'!B19)","v":""},{"$f":"IF('Site Info'!H19=0,\"\",'Site Info'!H19)","v":""},{"$f":"IF('Site Info'!J19=0,\"\",'Site Info'!J19)","v":""},null,null,{"$f":"IF('Site Info'!R19=0,\"\",'Site Info'!R19)","v":""},{"$f":"IF('Site Info'!S19=0,\"\",'Site Info'!S19)","v":""},{"$f":"IF('Site Info'!AD19=0,\"\",'Site Info'!AD19)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A20=0,\"\",'Site Info'!A20)","v":""},{"$f":"IF('Site Info'!B20=0,\"\",'Site Info'!B20)","v":""},{"$f":"IF('Site Info'!H20=0,\"\",'Site Info'!H20)","v":""},{"$f":"IF('Site Info'!J20=0,\"\",'Site Info'!J20)","v":""},null,null,{"$f":"IF('Site Info'!R20=0,\"\",'Site Info'!R20)","v":""},{"$f":"IF('Site Info'!S20=0,\"\",'Site Info'!S20)","v":""},{"$f":"IF('Site Info'!AD20=0,\"\",'Site Info'!AD20)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A21=0,\"\",'Site Info'!A21)","v":""},{"$f":"IF('Site Info'!B21=0,\"\",'Site Info'!B21)","v":""},{"$f":"IF('Site Info'!H21=0,\"\",'Site Info'!H21)","v":""},{"$f":"IF('Site Info'!J21=0,\"\",'Site Info'!J21)","v":""},null,null,{"$f":"IF('Site Info'!R21=0,\"\",'Site Info'!R21)","v":""},{"$f":"IF('Site Info'!S21=0,\"\",'Site Info'!S21)","v":""},{"$f":"IF('Site Info'!AD21=0,\"\",'Site Info'!AD21)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A22=0,\"\",'Site Info'!A22)","v":""},{"$f":"IF('Site Info'!B22=0,\"\",'Site Info'!B22)","v":""},{"$f":"IF('Site Info'!H22=0,\"\",'Site Info'!H22)","v":""},{"$f":"IF('Site Info'!J22=0,\"\",'Site Info'!J22)","v":""},null,null,{"$f":"IF('Site Info'!R22=0,\"\",'Site Info'!R22)","v":""},{"$f":"IF('Site Info'!S22=0,\"\",'Site Info'!S22)","v":""},{"$f":"IF('Site Info'!AD22=0,\"\",'Site Info'!AD22)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A23=0,\"\",'Site Info'!A23)","v":""},{"$f":"IF('Site Info'!B23=0,\"\",'Site Info'!B23)","v":""},{"$f":"IF('Site Info'!H23=0,\"\",'Site Info'!H23)","v":""},{"$f":"IF('Site Info'!J23=0,\"\",'Site Info'!J23)","v":""},null,null,{"$f":"IF('Site Info'!R23=0,\"\",'Site Info'!R23)","v":""},{"$f":"IF('Site Info'!S23=0,\"\",'Site Info'!S23)","v":""},{"$f":"IF('Site Info'!AD23=0,\"\",'Site Info'!AD23)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A24=0,\"\",'Site Info'!A24)","v":""},{"$f":"IF('Site Info'!B24=0,\"\",'Site Info'!B24)","v":""},{"$f":"IF('Site Info'!H24=0,\"\",'Site Info'!H24)","v":""},{"$f":"IF('Site Info'!J24=0,\"\",'Site Info'!J24)","v":""},null,null,{"$f":"IF('Site Info'!R24=0,\"\",'Site Info'!R24)","v":""},{"$f":"IF('Site Info'!S24=0,\"\",'Site Info'!S24)","v":""},{"$f":"IF('Site Info'!AD24=0,\"\",'Site Info'!AD24)","v":""},"No",null,null,{"$f":"IF(H31<=1000,\"Yes\",\"No\")","v":"No"},"No",44337]
[null,{"$f":"IF('Site Info'!A25=0,\"\",'Site Info'!A25)","v":""},{"$f":"IF('Site Info'!B25=0,\"\",'Site Info'!B25)","v":""},{"$f":"IF('Site Info'!H25=0,\"\",'Site Info'!H25)","v":""},{"$f":"IF('Site Info'!J25=0,\"\",'Site Info'!J25)","v":""},null,null,{"$f":"IF('Site Info'!R25=0,\"\",'Site Info'!R25)","v":""},{"$f":"IF('Site Info'!S25=0,\"\",'Site Info'!S25)","v":""},{"$f":"IF('Site Info'!AD25=0,\"\",'Site Info'!AD25)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A26=0,\"\",'Site Info'!A26)","v":""},{"$f":"IF('Site Info'!B26=0,\"\",'Site Info'!B26)","v":""},{"$f":"IF('Site Info'!H26=0,\"\",'Site Info'!H26)","v":""},{"$f":"IF('Site Info'!J26=0,\"\",'Site Info'!J26)","v":""},null,null,{"$f":"IF('Site Info'!R26=0,\"\",'Site Info'!R26)","v":""},{"$f":"IF('Site Info'!S26=0,\"\",'Site Info'!S26)","v":""},{"$f":"IF('Site Info'!AD26=0,\"\",'Site Info'!AD26)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A27=0,\"\",'Site Info'!A27)","v":""},{"$f":"IF('Site Info'!B27=0,\"\",'Site Info'!B27)","v":""},{"$f":"IF('Site Info'!H27=0,\"\",'Site Info'!H27)","v":""},{"$f":"IF('Site Info'!J27=0,\"\",'Site Info'!J27)","v":""},null,null,{"$f":"IF('Site Info'!R27=0,\"\",'Site Info'!R27)","v":""},{"$f":"IF('Site Info'!S27=0,\"\",'Site Info'!S27)","v":""},{"$f":"IF('Site Info'!AD27=0,\"\",'Site Info'!AD27)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A28=0,\"\",'Site Info'!A28)","v":""},{"$f":"IF('Site Info'!B28=0,\"\",'Site Info'!B28)","v":""},{"$f":"IF('Site Info'!H28=0,\"\",'Site Info'!H28)","v":""},{"$f":"IF('Site Info'!J28=0,\"\",'Site Info'!J28)","v":""},null,null,{"$f":"IF('Site Info'!R28=0,\"\",'Site Info'!R28)","v":""},{"$f":"IF('Site Info'!S28=0,\"\",'Site Info'!S28)","v":""},{"$f":"IF('Site Info'!AD28=0,\"\",'Site Info'!AD28)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A29=0,\"\",'Site Info'!A29)","v":""},{"$f":"IF('Site Info'!B29=0,\"\",'Site Info'!B29)","v":""},{"$f":"IF('Site Info'!H29=0,\"\",'Site Info'!H29)","v":""},{"$f":"IF('Site Info'!J29=0,\"\",'Site Info'!J29)","v":""},null,null,{"$f":"IF('Site Info'!R29=0,\"\",'Site Info'!R29)","v":""},{"$f":"IF('Site Info'!S29=0,\"\",'Site Info'!S29)","v":""},{"$f":"IF('Site Info'!AD29=0,\"\",'Site Info'!AD29)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A30=0,\"\",'Site Info'!A30)","v":""},{"$f":"IF('Site Info'!B30=0,\"\",'Site Info'!B30)","v":""},{"$f":"IF('Site Info'!H30=0,\"\",'Site Info'!H30)","v":""},{"$f":"IF('Site Info'!J30=0,\"\",'Site Info'!J30)","v":""},null,null,{"$f":"IF('Site Info'!R30=0,\"\",'Site Info'!R30)","v":""},{"$f":"IF('Site Info'!S30=0,\"\",'Site Info'!S30)","v":""},{"$f":"IF('Site Info'!AD30=0,\"\",'Site Info'!AD30)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A31=0,\"\",'Site Info'!A31)","v":""},{"$f":"IF('Site Info'!B31=0,\"\",'Site Info'!B31)","v":""},{"$f":"IF('Site Info'!H31=0,\"\",'Site Info'!H31)","v":""},{"$f":"IF('Site Info'!J31=0,\"\",'Site Info'!J31)","v":""},null,null,{"$f":"IF('Site Info'!R31=0,\"\",'Site Info'!R31)","v":""},{"$f":"IF('Site Info'!S31=0,\"\",'Site Info'!S31)","v":""},{"$f":"IF('Site Info'!AD31=0,\"\",'Site Info'!AD31)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A32=0,\"\",'Site Info'!A32)","v":""},{"$f":"IF('Site Info'!B32=0,\"\",'Site Info'!B32)","v":""},{"$f":"IF('Site Info'!H32=0,\"\",'Site Info'!H32)","v":""},{"$f":"IF('Site Info'!J32=0,\"\",'Site Info'!J32)","v":""},null,null,{"$f":"IF('Site Info'!R32=0,\"\",'Site Info'!R32)","v":""},{"$f":"IF('Site Info'!S32=0,\"\",'Site Info'!S32)","v":""},{"$f":"IF('Site Info'!AD32=0,\"\",'Site Info'!AD32)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A33=0,\"\",'Site Info'!A33)","v":""},{"$f":"IF('Site Info'!B33=0,\"\",'Site Info'!B33)","v":""},{"$f":"IF('Site Info'!H33=0,\"\",'Site Info'!H33)","v":""},{"$f":"IF('Site Info'!J33=0,\"\",'Site Info'!J33)","v":""},null,null,{"$f":"IF('Site Info'!R33=0,\"\",'Site Info'!R33)","v":""},{"$f":"IF('Site Info'!S33=0,\"\",'Site Info'!S33)","v":""},{"$f":"IF('Site Info'!AD33=0,\"\",'Site Info'!AD33)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A34=0,\"\",'Site Info'!A34)","v":""},{"$f":"IF('Site Info'!B34=0,\"\",'Site Info'!B34)","v":""},{"$f":"IF('Site Info'!H34=0,\"\",'Site Info'!H34)","v":""},{"$f":"IF('Site Info'!J34=0,\"\",'Site Info'!J34)","v":""},null,null,{"$f":"IF('Site Info'!R34=0,\"\",'Site Info'!R34)","v":""},{"$f":"IF('Site Info'!S34=0,\"\",'Site Info'!S34)","v":""},{"$f":"IF('Site Info'!AD34=0,\"\",'Site Info'!AD34)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A35=0,\"\",'Site Info'!A35)","v":""},{"$f":"IF('Site Info'!B35=0,\"\",'Site Info'!B35)","v":""},{"$f":"IF('Site Info'!H35=0,\"\",'Site Info'!H35)","v":""},{"$f":"IF('Site Info'!J35=0,\"\",'Site Info'!J35)","v":""},null,null,{"$f":"IF('Site Info'!R35=0,\"\",'Site Info'!R35)","v":""},{"$f":"IF('Site Info'!S35=0,\"\",'Site Info'!S35)","v":""},{"$f":"IF('Site Info'!AD35=0,\"\",'Site Info'!AD35)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A36=0,\"\",'Site Info'!A36)","v":""},{"$f":"IF('Site Info'!B36=0,\"\",'Site Info'!B36)","v":""},{"$f":"IF('Site Info'!H36=0,\"\",'Site Info'!H36)","v":""},{"$f":"IF('Site Info'!J36=0,\"\",'Site Info'!J36)","v":""},null,null,{"$f":"IF('Site Info'!R36=0,\"\",'Site Info'!R36)","v":""},{"$f":"IF('Site Info'!S36=0,\"\",'Site Info'!S36)","v":""},{"$f":"IF('Site Info'!AD36=0,\"\",'Site Info'!AD36)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A37=0,\"\",'Site Info'!A37)","v":""},{"$f":"IF('Site Info'!B37=0,\"\",'Site Info'!B37)","v":""},{"$f":"IF('Site Info'!H37=0,\"\",'Site Info'!H37)","v":""},{"$f":"IF('Site Info'!J37=0,\"\",'Site Info'!J37)","v":""},null,null,{"$f":"IF('Site Info'!R37=0,\"\",'Site Info'!R37)","v":""},{"$f":"IF('Site Info'!S37=0,\"\",'Site Info'!S37)","v":""},{"$f":"IF('Site Info'!AD37=0,\"\",'Site Info'!AD37)","v":""},"No",null,null,"No","No",44337]
[null,{"$f":"IF('Site Info'!A38=0,\"\",'Site Info'!A38)","v":""},{"$f":"IF('Site Info'!B38=0,\"\",'Site Info'!B38)","v":""},{"$f":"IF('Site Info'!H38=0,\"\",'Site Info'!H38)","v":""},{"$f":"IF('Site Info'!J38=0,\"\",'Site Info'!J38)","v":""},null,null,{"$f":"IF('Site Info'!R38=0,\"\",'Site Info'!R38)","v":""},{"$f":"IF('Site Info'!S38=0,\"\",'Site Info'!S38)","v":""},{"$f":"IF('Site Info'!AD38=0,\"\",'Site Info'!AD38)","v":""},"No",null,null,"No","No",44337]
[null,null,"Totals:",{"$f":"IF('Site Info'!H39=0,\"\",'Site Info'!H39)","v":""},{"$f":"IF('Site Info'!J39=0,\"\",'Site Info'!J39)","v":""}]
[]
[null,"Significant Proportion Test"]
[null,"Percent of Tax Lots which are Donated",null,{"$f":"IF(D46=\"\",0,(SUMIF(K21:K45,\"Yes\",D21:D45))/D46)","v":0},null,"This project may qualify for donation points pending review by AHP."]
[null,"Percent of AHP-Assisted Units which are Donated",null,{"$f":"IF(E46=\"\",0,(SUMIF(K21:K45,\"Yes\",E21:E45))/E46)","v":0}]
[]
[null,"Conveyance at a Nominal Price"]
[null,"Were at least 20% of the total sites or units conveyed at a price under $1,000?",null,null,null,{"$f":"IFERROR(IF(OR(COUNTIF(N21:N45,\"Yes\")/D46>=0.2,(SUMIF(N21:N45,\"Yes\",E21:E45))/E46>=0.2,),\"Yes\",\"No\"),\"\")","v":""}]
[]
[null,"Appraisal Requirement"]
[null,"Were any of the donated sites conveyed at a price over $1,000?",null,null,null,{"$f":"IF(OR(O21=\"Yes\",O22=\"Yes\",O23=\"Yes\",O24=\"Yes\",O25=\"Yes\",O26=\"Yes\",O27=\"Yes\",O28=\"Yes\",O29=\"Yes\",O30=\"Yes\",O31=\"Yes\",O32=\"Yes\",O33=\"Yes\",O34=\"Yes\",O35=\"Yes\",O36=\"Yes\",O37=\"Yes\",O38=\"Yes\",O39=\"Yes\",O40=\"Yes\",O41=\"Yes\",O42=\"Yes\",O43=\"Yes\",O44=\"Yes\",O45=\"Yes\"),\"Yes\",\"No\")","v":"No"}]
[]
[null,"If yes, an appraisal is required for each respective site acquired at a price greater than $1,000.  Please indicate the location of the appraisals in the application package; if additional space is needed to account for multiple apprasials, please use an attachment (e.g., Excel, Word or PDF, etc.)"]
[null,"Name of Document",null,null,null,null,null,null,null,"Page Number"]
[]
[null,"If the appraisal only provides a value for multiple sites, please provide an explanation for how the individual sites were valued."]
[]
[]
[null,"In the comment box below, please address the following:\n1.)  Identify the location of supporting documents (closing statements, etc) in the application package.  \n2.)  If applicable, please identify the agency or instrumentality of the Federal Government that conveyed the Street Address/Tax Parcel identified in the matrix.\n3.)  Specify the amount of points the project is proposing to receive based on the criteria identified in the Implementation Plan.\n "]
[]
[]
[]
[]
[]
[null,"Note 1: FHLBNY defines \"nominal\" as $1,000 or less for each parcel/building."]
[null,"Note 2: Sponsors or developers that acquired property for $1,000 or less would not need to submit an appraisal or BPO."]
[null,"Note 3: Projects with annual land lease payments of $1,000 or less over the retention period will receive full credit five (5) points. The lease must be effective for at least 15 years from the date of the Certificate of Occupancy for rental projects."]
[null,"Note 4: To qualify for donated property points, each respective parcel (or building) has to have been donated or conveyed within five (5) years of the AHP Application deadline.\n\nNote 5:  To qualify for donated property points, the proposed donated site(s) must be transferred via arm's length transactions."]
[]
[null,"Project may be eligible for one (1) point for the Donated Properties category."]
[null,"Project may be eligible for three (3) points for the Donated Properties category."]
[null,"Project may be eligible for five (5) points for the Donated Properties category."]
[null,"Project may NOT eligible for points in the Donated Properties category."]
[]
[null,null,null,null,null,"Table of Contents"]

{"sheet":"Homeless Housing","index":20,"n_rows":76,"n_cols":11,"rows_kept":76,"cut":false,"hidden":false,"merged":[[75,4,76,7],[24,1,24,10],[11,1,11,10],[13,1,13,10],[15,2,15,8],[17,2,17,8],[19,2,19,8],[72,4,73,7],[21,1,22,10],[9,0,9,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["UNDERSERVED COMMUNITIES AND POPULATIONS - HOMELESS HOUSING"]
[]
[null,"Instructions:\nIf the project is creating transitional housing for homeless households permitting a minimum of six months occupancy, or the creation of permanent housing reserving at least 20% of the units for homeless households, please provide one of the following requirements:"]
[]
[null,"1.) Furnish one of the following documents verifying the project as producing homeless units:"]
[]
[null,"a.)","An Agency referral letter that pledges to make a specific number of referrals of eligible households directly to the Project."]
[]
[null,"b.)","Evidence that the primary mission of the sponsor is to serve homeless households (i.e. website materials or organizational documentation) along with a copy of the intake form used at the facility the sponsor operates and verification that the sponsor will refer shelter residents to the Project."]
[]
[null,"     c.)   ","Third-party evidence that capital or operating subsidies have been committed to the project. The evidence must specify how many project units must be reserved for and occupied by a specified number of homeless households. "]
[]
[null,"Note:\nThe Capital Subsidy(-ies) identified should be a part of the Sources of Funds outlined in the Rental Project Workbook.\n\nThe Operating Subsidy(-ies) identified should be outlined in the Rental Project Workbook, in the Rental Plan (RP) tab and/or the Pro Forma (Res.) tab."]
[]
[]
[null,"Note:\nFor each household currently occupying a unit designated to accommodate homeless households during the time of Application, provide third-party documentation obtained at the time the household was approved for occupancy if the unit will continue to be reserved for homeless households upon project completion. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Yes"]
["No"]
["N/A"]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Supportive Housing","index":21,"n_rows":67,"n_cols":11,"rows_kept":67,"cut":false,"hidden":false,"merged":[[36,4,36,9],[34,1,34,10],[36,1,36,2],[49,1,49,10],[46,1,46,10],[40,4,40,9],[42,4,42,9],[38,1,38,2],[38,4,38,9],[44,4,44,9],[44,1,44,2],[42,1,42,2],[40,1,40,2],[9,0,9,10],[51,4,52,7],[54,4,55,7],[13,1,13,8],[15,1,15,8],[33,1,33,8],[20,4,20,7],[21,4,21,7],[22,4,22,7],[23,4,23,7],[24,4,24,7],[25,4,25,7],[27,4,27,7],[29,1,29,8],[32,1,32,8],[30,1,30,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[8,1,8,10],[26,4,26,7],[11,1,11,10],[14,1,14,10],[16,1,16,8],[18,1,18,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["UNDERSERVED COMMUNITIES AND POPULATIONS - SUPPORTIVE HOUSING"]
[]
[null,"Instructions:\nSix (6) points will be awarded to projects in which at least 20 percent of the units are reserved for households with special needs.\n\nA supportive housing project should have a social services plan that addresses the unique needs of the identified special needs population(s), including a staffing plan, AND a fully executed agreement with a social service provider.  The plan and the agreement should outline the number of AHP-assisted units to be reserved for supportive housing and describe how the supportive services will be implemented, coordinated and made available to all special need tenants.  AHP-assisted units should not be double-counted if that unit qualifies under more than one special need category. "]
[]
[null,"1. How many units of supportive housing will your project contain? "]
[]
[null,"2. What percent of units will be reserved for occupancy by households with special needs?",null,null,null,null,null,null,null,null,{"$f":"IFERROR(K14/K8,\"\")","v":""}]
[null,{"$f":"IF(K16=0,\"\",IF(K16<0.2,A61,\" \"))","v":" "}]
[]
[null,"3. What type of special needs population will your project serve?  Select all that apply (see the AHP Implementation Plan for the definition of ‘special needs’)."]
[]
[null,null,null,null,"Physically and/or mentally disabled "]
[null,null,null,null,"Developmentally disabled "]
[null,null,null,null,"Persons recovering from domestic abuse (physical abuse) "]
[null,null,null,null,"Persons recovering from domestic abuse (emotional abuse)"]
[null,null,null,null,"Persons recovering from chemical dependency "]
[null,null,null,null,"Formerly incarcerated"]
[null,null,null,null,"Persons with HIV/AIDS "]
[null,null,null,null,"Youth aging out of foster care"]
[]
[null,"4. Do you have a social services plan that addresses the needs of the identified special needs population?"]
[null,{"$f":"IF(K30=0,\"\",IF(K30=\"No\",A64,A66))","v":""}]
[]
[null,"5. Do you have a fully executed agreement with a social service provider?  "]
[null,{"$f":"IF(K33=0,\"\",IF(K33=\"No\",A65,A67))","v":""}]
[null,"6. Social Service Provider"]
[null,"Note: Provide the following information about the social service provider with which you have a fully executed agreement.  "]
[null,"Provider Name"]
[]
[null,"Provider Representative"]
[]
[null,"Provider Phone"]
[]
[null,"Provider Address"]
[]
[null,"Provider Website"]
[]
[null,"Provide a description of the social services provider’s mission, qualifications, and current initiatives."]
[]
[]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]
[]
[]
[]
[]
[]
["Projects with less than 20 percent of supportive housing units are not eligible for points in this category."]
["Yes"]
["No"]
["Projects without a social services plan are not eligible for points in this category."]
["Projects without a fully executed services agreement are not eligible for points in this category."]
["Please submit the social services plan(s) that specifically address the needs of the identified special needs population. The plan should outline the number of units to be reserved for supportive housing and how the supportive service(s) will be implemented."]
["Please submit a fully executed agreement(s) with a social service provider(s) that will serve the identified special needs population. The plan should outline the number of units to be reserved for supportive housing and how the supportive service(s) will be implemented."]

{"sheet":"Residential Economic Diversity","index":22,"n_rows":141,"n_cols":12,"rows_kept":141,"cut":false,"hidden":false,"merged":[[140,4,141,7],[11,1,11,10],[99,2,101,8],[129,2,136,8],[13,1,13,10],[15,2,15,10],[99,10,101,10],[130,0,132,1],[137,4,138,7],[17,3,17,8],[93,2,93,10],[95,1,96,10],[99,1,101,1],[29,2,29,10],[63,2,63,10],[65,1,89,6],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[9,0,9,10],[24,2,24,10],[26,1,27,10],[19,2,19,10],[21,2,21,10],[31,1,61,6],[38,8,39,9],[33,8,34,9],[66,8,67,9],[71,8,72,9],[105,2,105,10],[107,1,107,2],[107,3,107,4],[107,7,107,8],[107,9,107,10],[108,1,108,2],[108,3,108,4],[108,7,108,8],[109,7,109,8],[109,3,109,4],[109,1,109,2],[111,3,111,4],[110,3,110,4],[114,3,114,4],[110,1,110,2],[111,1,111,2],[112,1,112,2],[114,1,114,2],[113,1,113,2],[109,9,109,10],[108,9,108,10],[116,5,117,5],[116,1,117,4],[114,9,114,10],[113,9,113,10],[112,9,112,10],[111,9,111,10],[110,9,110,10],[114,7,114,8],[113,7,113,8],[112,7,112,8],[111,7,111,8],[110,7,110,8],[113,3,113,4],[112,3,112,4],[122,1,123,4],[122,5,123,5],[123,6,123,10],[116,11,117,11],[118,7,119,9],[118,10,119,10],[119,5,120,5],[120,6,120,10],[119,1,120,4],[116,6,117,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["RESIDENTIAL ECONOMIC DIVERSITY"]
[]
[null,"Instructions:\nProjects that promote economic diversity will receive up to 10 points; follow the steps provided below. "]
[]
[null,"Please note that, if the project is (or will be) located in multiple census tracts, the application form should be completed with the census tract in which the most AHP units are located (or will be located).  This tab has been designed to accomodate up to seven (7) census tracts.  AHP projects with eight or more (8+) census tracts should provide a separate spreadsheet, copying the design provided below."]
[]
[null,"1.) ","Access the following link and identify the county and census tract that corresponds to the parcel(s) that comprise(s) the project and provide a copy of the search result page as a .pdf file and include it in your application submission:"]
[]
[null,null,null,"FFIEC Geocode Map"]
[]
[null,"Note: ","If your project site(s) does not have an address yet, find and click the checkbox labeled \"User Select Tract\" in the menu on the left-hand side; then click on the location for the respective project site on the map."]
[]
[null,"Note: ","If your project site(s) is in the U.S. Virgin Islands, select the year 2020 and enter the address of your project in the search field.  In the menu on the left-hand side, click the button labelled \"Census Demographic Data\" and ensure the figure for the 2015 Median Family Income for the identified census tract(s) is in the table.  Save the page as a .pdf file and include it in your application submission."]
[]
[]
[null,"2.) ","Choose the following as relates to the state or territory in which the census tract(s) is located: "]
[]
[null,null,null,null,null,null,null,null,null,null,null,"AHP Projects located in New York, New Jersey or Puerto Rico"]
[null,null,null,null,null,null,null,null,null,null,null,"AHP Projects located in the U.S. Virgin Islands"]
[null,null,null,null,null,null,null,null,null,null,null,"AHP projects NOT located in New York, New Jersey, Puerto Rico or the U.S. Virgin Islands"]
[null,{"$f":"IF(B27=\"\",\"\",\" 3.)\")","v":""},{"$f":"IF(B27=\"\",\"\",IF(B27=\"AHP Projects located in the U.S. Virgin Islands\",L31,L30))","v":""},null,null,null,null,null,null,null,null,"Follow the instructions provided below in order to find the median family income (\"MFI\") of the census tract(s) in which the project is (or will be) located, using data from the American Community Survey's 2019 5-year estimates."]
[null,null,null,null,null,null,null,null,null,null,null,"Follow the instructions provided below in order to find the median family income (\"MFI\") of the census tract(s) in which the project is (or will be) located as well as the MFI of the territory in which the tract(s) is located using data from the 2015 Virgin Islands Community Survey."]
[null,{"$f":"IF(B27=\"\",\"\",IF(B27=\"AHP Projects located in New York, New Jersey or Puerto Rico\",L32,IF(B27=\"AHP Projects located in the U.S. Virgin Islands\",L33,IF(B27=\"AHP projects NOT located in New York, New Jersey, Puerto Rico or the U.S. Virgin Islands\",L34,\"\"))))","v":""},null,null,null,null,null,null,null,null,null,"a. Download (or Copy) the 2019 American Community Survey data for your state or territory from the FHLBNY website (found on the website as a PDF named \"State - 2019 5-year estimates\"); open the saved file and highlight the appropriate census tract(s).  Save the file and include it in your application submission.\n\nb. Enter the MFI of the identified census tract and the MFI of the state or territory derived from the aforementioned American Community Survey data into the AHP application (or in the matrix provided below for projects located in multiple census tracts) in the appropriate fields.  Please note that the MFI figure of the state or territory is in the last row of the PDF file of the 2019 American Community Survey data."]
[null,null,null,null,null,null,null,null,null,null,null,"a. Enter the 2015 MFI of the census tract(s) from your FFIEC print-out into the AHP application form (or in the matrix provided below for projects located in multiple census tracts) in the appropriate fields.  For the MFI of the entire U.S. Virgin Islands, refer to Table P1-15 in the 2015 Virgin Islands Community Survey (found on the website as a PDF named \"2015 Virgin Islands Community Survey\")."]
[null,null,null,null,null,null,null,null,"FHLBNY",null,null,"a.) Visit the website of the United States Census Bureau\n\nb.) In the search field, enter \"B19113\" and click \"Search\".\n\nc.) Click on the first table, named \"Median family income in the past 12 months (2019 inflation-adjusted dollars)\"; from the drop-down menu in the center of the page (to the right of the \"Product:\" field), select \"2019: ACS 5-year Estimates Detailed Tables\"; on the extreme right, click the button labeled \"Customize table\".\n\nd.) In the ribbon of icons across the page, select \"Geographies\" or \"Geos\".\n\ne.) In the first column, choose \"Tract\"; in the second column, choose your state; in the third column, choose your county; in the fourth column, click the check-box for \"All Census Tracts in (the chosen county)\".  Then, click \"CLOSE\".\n\nf.) In the ribbon of icons: A) Click \"Transpose\" to highlight if the icon is not already in highlight, B) Click \"Margin of Error\" to un-highlight if the icon is already in highlight.\n\ng.) In the ribbon of icons, click \"Excel\" to export the table of data.\n\nh.) Open the saved file, then switch to the Data tab.  If the project has the capacity to do so, please convert the Excel file into a PDF file by selecting \"Print\", then selecting the printer as \"CutePDFWriter\" (or the comparable option available)\n\ni.) Highlight your census tract(s) along with the corresponding estimate; save the file and include it in your application submission.\n\nj.) Enter the MFI of the identified census tract and the MFI of the state or territory derived from the aforementioned American Community Survey data  into the AHP application (or in the matrix provided below for projects located in multiple census tracts) in the appropriate fields.  Please note that the MFI figure of the state or territory may be in the last row or column of the file.)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Census Bureau"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B27=\"\",\"\",\" 4.)\")","v":""},{"$f":"IF(B27=\"\",\"\",IF(OR(B27=\"AHP Projects located IN New York, New Jersey OR Puerto Rico\",B27=\"AHP Projects located in the U.S. Virgin Islands\"),L65,L64))","v":""},null,null,null,null,null,null,null,null,"Follow the instructions provided below in order to find the median family income (\"MFI\") of the state or territory in which the project is (or will be) located, using data from the American Community Survey's 2019 5-year estimates."]
[null,null,null,null,null,null,null,null,null,null,null,"If the project is located in New York, New Jersey, Puerto Rico, or the U.S. Virgin Islands, please skip to item 5.)"]
[null,{"$f":"IF(B27=\"\",\"\",IF(B27=\"AHP projects NOT located in New York, New Jersey, Puerto Rico or the U.S. Virgin Islands\",L66,\"\"))","v":""},null,null,null,null,null,null,null,null,null,"a.) Visit the website of the United States Census Bureau\n\nb.) In the search field, enter \"B19113\" and click \"Search\".\n\nc.) Click on the first table, named \"Median family income in the past 12 months (2019 inflation-adjusted dollars)\"; from the drop-down menu in the center of the page (to the right of the \"Product:\" field), select \"2019: ACS 5-year Estimates Detailed Tables\"; on the extreme right, click the button labeled \"Customize table\".\n\nd.) In the ribbon of icons across the page, select \"Geographies\" or \"Geos\".\n\ne.) In the first column, choose \"State\" to select your state.  Then, click \"CLOSE\".\n\nf.) In the ribbon of icons, click \"Excel\" to export the table of data.\n\ng.) Open the saved file, then switch to the Data tab.  If the project has the capacity to do so, please convert the Excel file into a PDF file by selecting \"Print\", then selecting the printer as \"CutePDFWriter\" (or the comparable option available).\n\nh.) Highlight the estimate for your state; save the file and include it in your application submission.\n\ni.) Enter the MFI of the identified census tract and the MFI of the state or territory derived from the aforementioned American Community Survey data  into the AHP application (or in the matrix provided below for projects located in multiple census tracts) in the appropriate fields.  Please note that the MFI figure of the state or territory may be in the last row or column of the file.)"]
[null,null,null,null,null,null,null,null,"FHLNBY"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Census Bureau"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B27=\"\",\"\",\" 5.)\")","v":""},{"$f":"IF(B27=\"\",\"\",\"Please identify how the project anticipates to demonstrate economic diversity.\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"High Opportunity Area"]
[null,null,null,null,null,null,null,null,null,null,null,"Mixed Income Housing"]
[]
[]
[null,{"$f":"IF(OR(B96=\"High Opportunity Area\",B96=\"Mixed Income Housing\"),\"6.)\",\"\")","v":""},{"$f":"IF(B96=\"High Opportunity Area\",L100,IF(B96=\"Mixed Income Housing\",L101,\"\"))","v":""},null,null,null,null,null,null,null,null,"Does the Project have at least seventy-five percent (75%) of the very-low and low income units located in a high opportunity area?"]
[null,null,null,null,null,null,null,null,null,null,null,"Does the Project have at least twenty percent (20%) or more of the AHP-assisted units targeting households that are greater than 60% of AMI, and is the Project located (or is not) located in a high opportunity area?"]
[]
[]
[]
[]
[null,{"$f":"IF(B27=\"\",\"\",\"7.)\")","v":""},{"$f":"IF(B27=\"\",\"\",\"Calculate the ratio of each tract's MFI to the state or territory's MFI.\")","v":""}]
[]
[null,"Census Tract",null,"MFI of Census Tract",null,{"$f":"IF(B96=\"\",\"No. of AHP units\",IF(B96=\"High Opportunity Area\",\"No. of <=60% AMI units\",IF(B96=\"Mixed Income Housing\",\"No. of >60% AMI units\",\"\")))","v":"No. of AHP units"},"State","MFI of State or Territory",null,"Ratio"]
[1,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D109/H109,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D110/H110,0)","v":0}]
[3,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(B96=\"\",\"Total No. of AHP units:\",IF(B96=\"High Opportunity Area\",\"Total No. of <=60% AMI units in a high opportunity area:\",IF(B96=\"Mixed Income Housing\",\"Total No. of >60% AMI units:\",\"\")))","v":"Total No. of AHP units:"},null,null,null,{"$f":"IF(B96=\"High Opportunity Area\",SUMIF(J109:K115,\">=1.2\",F109:F115),IF(B96=\"Mixed Income Housing\",SUM(F109:F115),\"\"))","v":""},{"$f":"IF(B96=\"\",\"\",IF(AND(B96=\"High Opportunity Area\",(SUM(RP!E50:E51))=0,(SUM(RP!E52:E53))>0,F117>0),L117,IF(AND(B96=\"Mixed Income Housing\",(SUM(RP!E52:E53))=0,(SUM(RP!E50:E51))>0,F117>0),L119,\"\")))","v":""},null,null,null,null,"*The Rental Plan (RP) does not identify that the project has AHP units allocated for <=60% AMI; please review the Rental Plan"]
[]
[null,null,null,null,null,null,null,{"$f":"IF(B96=\"\",\"Total No. of AHP units:\",IF(B96=\"High Opportunity Area\",\"Total No. of <=60% AMI units:\",IF(B96=\"Mixed Income Housing\",\"Total No. of >60% AMI units NOT located in a high opportunity area:\",\"\")))","v":"Total No. of AHP units:"},null,null,{"$f":"IF(B96=\"\",0,IF(B96=\"Mixed Income Housing\",SUMIF(J109:K115,\"<1.2\",F109:F115),\"0\"))","v":0},"*The Rental Plan (RP) does not identify that the project has AHP units allocated for >60% AMI; please review the Rental Plan"]
[null,{"$f":"IF(B96=\"\",\"Percentage of AHP units:\",IF(B96=\"High Opportunity Area\",\"Percentage of VLI and LI units located in a high opportunity area:\",IF(B96=\"Mixed Income Housing\",\"Percentage of greater than 60% AMI units:\",\"\")))","v":"Percentage of AHP units:"},null,null,null,{"$f":"IF(OR(B96=\"\",G117=L117,G117=L119,AND(SUM(RP!E50:E51)=0,SUM(RP!E52:E53)=0)),\"\",IF(B96=\"High Opportunity Area\",F117/(SUM(RP!E50:E51)),IF(B96=\"Mixed Income Housing\",F117/RP!B50,0)))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(AND(B96=\"High Opportunity Area\",F117>0,SUM(RP!E50:E51)=0),AND(B96=\"Mixed Income Housing\",F117>0,SUM(RP!E52:E53)=0)),\"*The Rental Plan (RP tab) must completed in order to calculate the appropriate percentage\",\"\")","v":""}]
[]
[null,{"$f":"IF(OR(B96=\"\",B96=\"High Opportunity Area\"),\"\",\"Percentage of greater than 60% AMI units NOT located in a high opportunity area:\")","v":""},null,null,null,{"$f":"IF(OR(B96=\"\",B96=\"High Opportunity Area\",G117=L117,G117=L119,AND(SUM(RP!E50:E51)=0,SUM(RP!E52:E53)=0)),\"\",IF(AND(B96=\"Mixed Income Housing\",(OR(J109<1.2,J110<1.2,J111<1.2,J112<1.2,J113<1.2,J114<1.2,J115<1.2))),K119/RP!B50,\"\"))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(B96=\"Mixed Income Housing\",G121,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,"a) To receive points, all properties in the project must be known and identified. Provide the FFIEC printout for all project site(s).\n\nb) In instances where sites are known but addresses are not identified, FFIEC census tract documentation reflecting the exact property(-ies) must be provided.  In addition, please provide an architectural/conveyance/survey or appraisal report that described the exact location of the site."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Preservation","index":23,"n_rows":118,"n_cols":11,"rows_kept":118,"cut":false,"hidden":false,"merged":[[11,1,11,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[9,0,9,10],[13,2,13,10],[15,2,15,8],[16,2,16,8],[17,2,17,8],[19,0,19,1],[19,2,19,8],[19,9,19,11],[20,0,20,11],[21,2,21,8],[22,0,22,11],[23,2,23,10],[25,2,25,4],[25,5,25,7],[25,9,32,10],[26,2,26,4],[26,5,26,7],[27,2,27,4],[27,5,27,7],[28,2,28,4],[28,5,28,7],[29,2,29,4],[29,5,29,7],[31,2,31,4],[31,5,31,7],[32,2,32,4],[32,5,32,7],[30,2,30,4],[30,5,30,7],[33,2,33,4],[33,5,33,7],[33,9,33,10],[34,2,34,4],[34,5,34,7],[34,9,34,10],[35,2,35,4],[35,5,35,7],[35,9,35,10],[36,2,36,4],[36,5,36,7],[36,9,36,10],[37,2,37,4],[37,5,37,7],[37,9,37,10],[69,4,69,9],[39,0,39,1],[41,2,41,10],[45,1,45,10],[47,1,49,10],[39,2,39,10],[51,1,56,10],[58,1,58,2],[58,4,58,10],[60,1,60,3],[60,4,60,10],[111,4,112,7],[71,4,71,9],[74,4,74,9],[76,4,76,9],[78,4,78,9],[82,1,85,10],[92,4,92,9],[94,4,94,9],[97,4,97,9],[99,4,99,9],[101,4,101,9],[108,4,109,7]]}
[]
[]
[]
[]
[]
[]
[null,"Project:","",null,null,"Location:","",null,null,"AHP Subsidy:",""]
[null,"Type:","",null,null,"Structure:","",null,null,"AHP Units:",""]
[]
["PRESERVATION OF EXISTING HOUSING UNITS"]
[]
[null,"Instructions: \nIf the application indicates that the Project will preserve existing rental housing units (as defined in the \"Scoring Categories\" section), furnish the following:"]
[]
[null,"1.)","An up-to-date rent roll on the Rental Income Verification Workbook (AHP/APP-126) that reflects the names, household incomes, household size, monthly rent paid, and any rental subsidy paid for each of the existing tenants. The rent roll must be in Excel format. "]
[]
[null,"2.)","Is the project currently occupied?"]
[null,null," "]
[null,"3.)","If the project is currently occupied, will tenants be permanently displaced?"]
[]
["4.)",null,"If a relocation plan is required, please submit a relocation plan for current occupants that is approved by one of its federal, state, or local government funders, or a reasonable relocation plan that is otherwise approved by the FHLBNY, according to the standard below.  The standard by which the FHLBNY will assess a relocation plan is the extent to which it adequately addresses each of the following, where relevant to the particular AHP project:\n\ni) The plan and timeline for resident notification;\n\nii) Accommodation measures to facilitate departing residents' transitions;\n\niii) The availability of temporary displacement housing prior to permaent relocation; and\n\niv) A relocation budget including a description of the general assumptions used to produce the cost estimates."]
[]
[null,"5.)","Has the relocation plan been saved to the Community Stability folder?"]
[]
[null,"6.)","Identify which funding source will finance the expenses related to relocating households who will be permanently or temporarily relocated."]
[]
[null,null,"Program or Funder Name",null,null,"Will this funding source finance the relocation expenses?",null,null,null,"If external source of funds finance the relocation expenses, please identify the funding sources below and furnish a copy of commitment or related documents."]
[null,null,{"$f":"IF('Source of Funds'!B6=0,\"\",'Source of Funds'!B6)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B7=0,\"\",'Source of Funds'!B7)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B8=0,\"\",'Source of Funds'!B8)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B9=0,\"\",'Source of Funds'!B9)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B10=0,\"\",'Source of Funds'!B10)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B11=0,\"\",'Source of Funds'!B11)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B12=0,\"\",'Source of Funds'!B12)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B13=0,\"\",'Source of Funds'!B13)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B14=0,\"\",'Source of Funds'!B14)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B15=0,\"\",'Source of Funds'!B15)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B16=0,\"\",'Source of Funds'!B16)","v":""}]
[null,null,{"$f":"IF('Source of Funds'!B17=0,\"\",'Source of Funds'!B17)","v":""}]
[]
["7.)",null,"The Rental Income Verification Workbook (AHP/APP-126) should confirm that the targeting goals set forth in the application form are realistic and attainable. If the targeting goals are based on future occupancy, a relocation plan is required. "]
[]
[null,"8.)","Review and execute the Rehabilitation Certification provided below"]
[]
[]
[]
[null,"REHABILITATION CERTIFICATION"]
[]
[null,"The undersigned, duly acting as an authorized representative of the Sponsor's architect, general contractor, engineer, or construction manager for statements found in section 8.A.) and 8.B.), hereby certifies that the information set forth to certify the Sponsor's project conforms to the Bank's preservation initiatives is correct. \n\nThe project's Property Manager is the authorized signatory that can certify the statement found in section 8.C.). "]
[]
[]
[]
[null,"A.) The project will undergo rehabilitation or other housing-related capital improvements that average at least $15,000 per unit, excluding contingency.\n\nB.) The rehabilitation work must be sufficient to achieve the “Housing Quality Standards” established by HUD and must ensure that the remaining economic life of the major building systems will survive the 15-year AHP compliance period."]
[]
[]
[]
[]
[]
[]
[null,"Project Name: ",null,null,{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""}]
[]
[null,"Name of Sponsor:",null,null,{"$f":"IF('Project Description'!E37=0,\"\",'Project Description'!E37)","v":""}]
[]
[]
[]
[null,"Signature by an Architect, General Contractor, Engineer or Construction Manager:"]
[]
[]
[null,""]
[]
[null,"Role:"]
[]
[null,"Name of Signatory:"]
[null,"(Printed)"]
[]
[null,"Title:"]
[]
[null,"Name of  Organization:"]
[]
[null,"Date:"]
[]
[]
[]
[null,"C.) Confirmation that a rental project is operational, has at least 50% of its units occupied at time of application to the AHP, and displacement of the current occupants will not occur or, if displacement of the current occupants will occur, adequate procedures and a formal relocation plan are in place that will minimize the impact of such displacement (in cases where a project will increase or decrease the number of units upon completion, the occupancy rate will be based on the proposed number of final units as reflected in the AHP application, not the current unit count shown on the Rental Income Verification (RIV) form."]
[]
[]
[]
[]
[null,"Signature by Property Manager or Sponsor:"]
[]
[]
[null,{"$error":"#REF!"}]
[]
[null,"Role:"]
[]
[null,"Name of Signatory:"]
[null,"(Printed)"]
[]
[null,"Title:"]
[]
[null,"Name of  Organization:"]
[]
[null,"Date:"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
["Yes"]
["No"]
[null,null,null,null,"Table of Contents"]
[]
[]
["Architect","Property Manager"]
["General Contractor","Sponsor"]
["Engineer"]
["Construction Manager"]

{"sheet":"2nd Dist. Priority - Projects","index":24,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":true,"merged":[[43,1,43,3],[51,4,52,7],[54,4,55,7],[41,1,41,3],[41,4,41,5],[41,6,41,9],[42,1,42,3],[42,4,42,5],[42,6,42,9],[39,1,39,3],[39,4,39,5],[39,6,39,9],[40,1,40,3],[40,4,40,5],[40,6,40,9],[37,1,37,3],[37,4,37,5],[37,6,37,9],[38,1,38,3],[38,4,38,5],[38,6,38,9],[35,1,35,3],[35,4,35,5],[35,6,35,9],[36,1,36,3],[36,4,36,5],[36,6,36,9],[33,1,33,3],[33,4,33,5],[33,6,33,9],[34,1,34,3],[34,4,34,5],[34,6,34,9],[31,1,31,3],[31,4,31,5],[31,6,31,9],[32,1,32,3],[32,4,32,5],[32,6,32,9],[22,1,22,10],[24,1,24,10],[26,1,26,10],[28,1,28,10],[30,1,30,3],[30,4,30,5],[30,6,30,9],[20,1,20,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[8,1,8,10],[9,1,9,10],[11,1,11,10],[13,1,13,10],[15,1,15,10],[16,1,16,10],[17,1,17,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!D11=0,\"\",'Project Description'!D11)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!D30=0,\"\",'Project Description'!D30)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!I28=0,\"\",'Project Description'!I28)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!D13 =0,\"\",'Project Description'!D13)","v":""},null,null,"Pop. Served:",{"$f":"IF('Project Description'!D28=0,\"\",'Project Description'!D28)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!K24=0,\"\",'Project Description'!K24)","v":""}]
[]
[null,"OTHER FINANCING SOURCES"]
[]
[null,"1.)  Funding Commitment Documentation"]
[]
[null,"Instructions: \nProvide current third-party evidence of any other financing sources that are already committed or in place to fund the Project. \n\nIf the project has closed on any funding sources, the executed funding source documentation (such as grant agreements, mortgages and/or notes) should be submitted instead of commitment letters. "]
[]
[null,"a.) Acceptable documentation includes:\n\n          1.    Current executed loan commitment letters\n          2.    Grant award letters\n          3.    Ordinances \n          4.    Executed grant agreements and/or\n          5.    Executed loan documents \n"]
[]
[null,"Note:\n All funding source documentation must be project specific. Letters of intent or conditional commitment letters do not constitute commitment letters."]
[]
[]
[null,"2. Existing Reserve Account(s)"]
[]
[null,"Instructions: Provide the following, if applicable:"]
[]
[null,"a.)  A monthly financial statement dated within 60 days of the application deadline detailing the current reserve balance(s); and\n\nb.)  A statement, letter, or e-mail from the governing agency that contains the following:\n                     1.) The annual required reserve payment; \n                     2.) any restrictions imposed on withdrawing from these reserves; and \n                     3.) the amount of funds that can be contributed to the project’s capital repairs.\n"]
[]
[null,"3. Source of Funds Comparison"]
[]
[null,"Instructions: Provide the commitment amount as indicated on each funding source documentation. If the amount entered is different from the amount provided on the  \nplease revise accordingly.\n\nPlease note that prior to complete the following table, ensure the Source of Funds section of the Rental Project WorkBook (AHP/APP-108) is completed."]
[]
[null,"Program or Funder Name",null,null,"Committed Amount",null,"Confirmation of Committed Amount",null,null,null,"Check"]
[null,{"$f":"'Source of Funds'!B6","v":0},null,null,{"$f":"'Source of Funds'!F6","v":0},null,null,null,null,null,{"$f":"IF(E32=G32,\"Yes\",\"No\")","v":"Yes"}]
[null,{"$f":"'Source of Funds'!B7","v":0},null,null,{"$f":"'Source of Funds'!F7","v":0},null,null,null,null,null,{"$f":"IF(E33=G33,\"Yes\",\"No\")","v":"Yes"}]
[null,{"$f":"'Source of Funds'!B8","v":0},null,null,{"$f":"'Source of Funds'!F8","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B9","v":0},null,null,{"$f":"'Source of Funds'!F9","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B10","v":0},null,null,{"$f":"'Source of Funds'!F10","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B11","v":0},null,null,{"$f":"'Source of Funds'!F11","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B12","v":0},null,null,{"$f":"'Source of Funds'!F12","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B13","v":0},null,null,{"$f":"'Source of Funds'!F13","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B14","v":0},null,null,{"$f":"'Source of Funds'!F14","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B15","v":0},null,null,{"$f":"'Source of Funds'!F15","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B16","v":0},null,null,{"$f":"'Source of Funds'!F16","v":0},null,null,null,null,null,"Yes"]
[null,{"$f":"'Source of Funds'!B17","v":0},null,null,{"$f":"'Source of Funds'!F17","v":0},null,null,null,null,null,"Yes"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"District Priority - Approvals","index":25,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[[28,4,29,7],[22,1,22,10],[8,1,8,10],[11,1,11,10],[13,1,13,10],[15,2,15,8],[19,2,19,8],[20,2,20,8],[16,2,16,8],[9,0,9,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[25,4,26,7]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["PROJECT READINESS - APPROVALS"]
[]
[null,"Instructions: \nProvide current evidence that confirms the project has qualified for any required municipal, state, and federal approvals to date.  Such evidence should confirm the status of the approval for all sites that comprise the project. "]
[]
[null,"1.)  Acceptable forms of evidence include one of the following:"]
[]
[null,"a.)","Did Project receive a municipal resolution or planning board ordinance granting final site plan approval? "]
[null,null,{"$f":"IF(K16=\"Yes\", A35, \"\")","v":""}]
[]
[]
[null,"b.)","Can the Project be developed As-of-Right?"]
[null,null,{"$f":"IF(K20=\"Yes\",A37,\" \")","v":" "}]
[]
[null,"Note: For the as-of-right determination, the letter from the certified architect, engineer or city planning/zoning official should firmly state that the Project conforms to local permitted use ordinances and that no approvals are necessary or details the necessary approvals and that the Project has successfully obtained such approvals. "]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]
[]
[]
[]
["Yes"]
["No"]
["Provide the documentation that declares the Project was granted final site plan approval"]
["Provide documentation with signatory from municipal agency that indicates the Variance was granted to the Land Owner to develop on Land"]
["Provide a letter stating the Project is As-of-Right signed off by a certified Architect, Engineer or City Planning or Zoning Agency"]

{"sheet":"District Priority - Financing","index":26,"n_rows":67,"n_cols":11,"rows_kept":67,"cut":false,"hidden":false,"merged":[[7,2,7,4],[7,6,7,8],[6,2,6,4],[6,6,6,8],[38,1,38,10],[27,1,27,5],[28,1,28,5],[27,6,27,7],[28,6,28,7],[29,1,29,5],[29,6,29,7],[25,1,25,5],[25,6,25,9],[23,1,23,9],[27,8,29,10],[40,1,40,10],[42,1,42,3],[8,1,8,10],[36,1,36,10],[13,1,13,10],[15,1,15,10],[16,1,16,10],[17,1,17,10],[34,1,34,10],[11,1,11,10],[31,1,31,10],[9,0,9,10],[42,6,42,10],[32,1,32,10],[19,1,19,10],[21,1,21,10],[43,1,43,3],[42,4,42,5],[43,4,43,5],[44,1,44,3],[45,1,45,3],[44,4,44,5],[45,4,45,5],[46,1,46,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[55,1,55,3],[53,1,53,3],[54,1,54,3],[46,4,46,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[53,4,53,5],[63,4,64,7],[66,4,67,7],[54,4,54,5],[54,6,54,10],[53,6,53,10],[52,6,52,10],[51,6,51,10],[45,6,45,10],[44,6,44,10],[43,6,43,10],[50,6,50,10],[49,6,49,10],[48,6,48,10],[47,6,47,10],[46,6,46,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["PROJECT READINESS - OTHER FINANCING SOURCES"]
[]
[null,"1.)  Funding Commitment Documentation"]
[]
[null,"Instructions: \nProvide current third-party evidence of any other financing sources that are already committed or in place to fund the Project. \n\nIf the project has closed on any funding sources, the executed funding source documentation (such as grant agreements, mortgages and/or notes) should be submitted instead of commitment letters. "]
[]
[null,"a.) Acceptable documentation includes:\n\n          1.    Current executed loan commitment letters\n          2.    Grant award letters\n          3.    Ordinances\n          4.    Tax Credit Allocation Letter | 42m Letter\n          5.    Executed grant agreements and/or\n          6.    Executed loan documents \n"]
[]
[null,"Note:\nWith the exception of projects where AHP is requested to provide 50% or more of the project’s funding, five (5) points will be awarded to Sponsors who have procured or closed on at least 75% of a project’s proposed permanent funding sources.\n\nAll funding source documentation must be project specific. Letters of intent or conditional commitment letters do not constitute commitment letters.\n\nlf the project is funded with tax credits, evidence of the tax credit allocation from the allocating agency must be provided along with a Letter of Interest from an equity investor or an executed partnership or operating agreement in order to confirm the equity commitment."]
[]
[null,"2.)  Tax Credit Reservation and Allocation"]
[]
[null,"Instructions: \nPlease provide a narrative that indicates which documentation in the application package demonstrates the tax allocation and/or reservation."]
[]
[]
[]
[null,"Anticipated Allocating Agency"]
[]
[null,"Estimated Annual Federal Tax Credit Allocation:",null,null,null,null,{"$f":"IF('Source of Funds'!B22=0,\"\",'Source of Funds'!B22)","v":""},null,"*Information is pulled from the    Sources of Funds tab in the Rental Project Workbook"]
[null,"Estimated Annual State Tax Credit Allocation:",null,null,null,null,{"$f":"IF('Source of Funds'!B23=0,\"\",'Source of Funds'!B23)","v":""}]
[null,"Does the Project have its tax allocation?",null,null,null,null,{"$f":"IF('Source of Funds'!B24=0,\"\",'Source of Funds'!B24)","v":""}]
[]
[null,"3.) Existing Reserve Account(s)"]
[null,"If there are project-specific reserves, the sponsor should commit available funds for the purpose of the scope of work"]
[]
[null,"Instructions: Provide the following, if applicable:"]
[]
[null,"a.)  A monthly financial statement dated within 60 days of the application deadline detailing the current reserve balance(s); and\n\nb.)  A statement, letter, or e-mail from the governing agency that contains the following:\n                     1.) The annual required reserve payment; \n                     2.) any restrictions imposed on withdrawing from these reserves; and \n                     3.) the amount of funds that can be contributed to the project’s capital repairs.\n"]
[]
[null,"4.) Source of Funds Comparison"]
[]
[null,"Instructions:  \nPlease note that prior to completing the following table, ensure the Source of Funds section of the Rental Project Workbook (AHP/APP-108) is completed.  Link:\n\nPlease confirm the committed amounts that are displayed below are correct.  Please indicate where in the supporting documentation evidence of the committed amount can be found.  (E.g. Mortgage Note 1, page 5) "]
[]
[null,"Program or Funder Name",null,null,"Committed Amount",null,"Supporting Evidence of Commitment"]
[null,{"$f":"IF('Source of Funds'!B6=0,\"\",'Source of Funds'!B6)","v":""},null,null,{"$f":"'Source of Funds'!F6","v":0}]
[null,{"$f":"IF('Source of Funds'!B7=0,\"\",'Source of Funds'!B7)","v":""},null,null,{"$f":"'Source of Funds'!F7","v":0}]
[null,{"$f":"IF('Source of Funds'!B8=0,\"\",'Source of Funds'!B8)","v":""},null,null,{"$f":"'Source of Funds'!F8","v":0}]
[null,{"$f":"IF('Source of Funds'!B9=0,\"\",'Source of Funds'!B9)","v":""},null,null,{"$f":"'Source of Funds'!F9","v":0}]
[null,{"$f":"IF('Source of Funds'!B10=0,\"\",'Source of Funds'!B10)","v":""},null,null,{"$f":"'Source of Funds'!F10","v":0}]
[null,{"$f":"IF('Source of Funds'!B11=0,\"\",'Source of Funds'!B11)","v":""},null,null,{"$f":"'Source of Funds'!F11","v":0}]
[null,{"$f":"IF('Source of Funds'!B12=0,\"\",'Source of Funds'!B12)","v":""},null,null,{"$f":"'Source of Funds'!F12","v":0}]
[null,{"$f":"IF('Source of Funds'!B13=0,\"\",'Source of Funds'!B13)","v":""},null,null,{"$f":"'Source of Funds'!F13","v":0}]
[null,{"$f":"IF('Source of Funds'!B14=0,\"\",'Source of Funds'!B14)","v":""},null,null,{"$f":"'Source of Funds'!F14","v":0}]
[null,{"$f":"IF('Source of Funds'!B15=0,\"\",'Source of Funds'!B15)","v":""},null,null,{"$f":"'Source of Funds'!F15","v":0}]
[null,{"$f":"IF('Source of Funds'!B16=0,\"\",'Source of Funds'!B16)","v":""},null,null,{"$f":"'Source of Funds'!F16","v":0}]
[null,{"$f":"IF('Source of Funds'!B17=0,\"\",'Source of Funds'!B17)","v":""},null,null,{"$f":"'Source of Funds'!F17","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"District Priority - Green Bldg","index":27,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[[9,0,9,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[8,1,8,10],[35,4,36,7],[38,4,39,7],[11,0,12,0],[11,1,12,10],[14,1,14,10],[18,1,18,10],[20,1,20,10],[30,1,31,7],[30,10,31,10],[23,1,24,8],[16,1,16,10],[26,1,27,7],[26,10,27,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["DISTRICT PRIORITY - GREEN BUILDING INNOVATION"]
[]
["1.)","Please indicate the energy efficiency standard for which documentation has been provided in the Application Package:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Passive House Design"]
[null,null,null,null,null,null,null,null,null,null,null,"Achieving Net Zero Energy"]
[null,null,null,null,null,null,null,null,null,null,null,"Reduction of Energy Usage (Rehabilitation projects only)"]
["2.)","Please note that the following documentation must be provided:"]
[]
[null,{"$f":"IF(B15=\"Passive House Design\",L19,IF(B15=\"Achieving Net Zero Energy\",L20,IF(B15=\"Reduction of Energy Usage (Rehabilitation projects only)\",L21,\"\")))","v":""},null,null,null,null,null,null,null,null,null,"i.) Signed Contract with a Passive House Institute U.S. (\"PHIUS\")-certified or Passive House Institue (\"PHI\")-certified consultant.\n\nii.) A copy of the consultant's certification from the PHIUS or PHI.\n\niii.) Written confirmation from the project's architect or engineer that they will work in conjunction with the energy consultant during all stages of the development process."]
[null,null,null,null,null,null,null,null,null,null,null,"i.) Signed contract with an energy-efficient consultant confirming the project is designed to Zero Energy Ready Home (\"ZERH\") standards and will install renewables and/or procure source renewable energy, detailing the consultant's role in the project's design, construction and final energy-efficiency testing stages.\n\nii.) Current resume and description of consultant's experience in energy-efficient construction, including successful project examples.\n\niii.) Written confirmation from the project's architect or engineer that they will work in conjunction with the energy consultant during all stages of the development process. \n"]
["3.)","Please confirm that the following has been provided in the Application Package (for more information about the requirements for each item, please consult the 2021 Implementation Plan):",null,null,null,null,null,null,null,null,null,"i.) Signed contract with an energy audit provider, detailing the provider's role in the project's design, construction and final energy-saving testing states (included with the signed contract must be documentation to evidence tha the provider is registered, licensed or approved by a state or territory agency to provide the services described).\n\nii.) A completed energy audit highlighting needed improvements and expected costs.\n\niii.) Written confirmation from the project's architect or engineer that the project is designed to reduce a building's energy usage by at least 35%."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"a.) Signed Contract with a PHIUS-certified or PHI-certified consultant confirming the following affirmations/statements:\n\n- The project is designed to Passive House standards, detailing the consultant's integral role in the projects' design, construction and final energy efficiency testing stages;\n- The consultant will perform regular on-site inspection and interim testing throughout construction; and\n- The consultant will conduct final blower-door test and other testing as required by PHIUS/PHI"]
[null,{"$f":"IF(B15=\"Passive House Design\",L23,IF(B15=\"Achieving Net Zero Energy\",L24,IF(B15=\"Reduction of Energy Usage (Rehabilitation projects only)\",L25,\"\")))","v":""},null,null,null,null,null,null,null,null,null,"a.) Signed Contract with an energy-efficient consultant confirming the project is deisgned to ZERH standards PHIUS-certified or PHI-certified Rater/Verifier; the contract must include the following affirmations/statements:\n\n- The consultant will perform regular on-site inspection and interim testing throughout construction; and\n- The consultant will conduct a final Home Energy Rating System (\"HERS\") test upon project completion."]
[null,null,null,null,null,null,null,null,null,null,null,"a.) Signed Contract with and energy audit provider; the contract must include the following affirmations/statements:\n\n- The provider will conduct basic construction oversight and inspection services during installation of the improvements identified in the project's approved work scope; and\n- One year after construction completion, the project's energy performance will be analyzed; and \n- The work scope is designed to meet or exceed a 35% reduction in site energy usage."]
[]
[null,{"$f":"IF(B15=\"Passive House Design\",L27,IF(B15=\"Achieving Net Zero Energy\",L28,IF(B15=\"Reduction of Energy Usage (Rehabilitation projects only)\",L29,\"\")))","v":""},null,null,null,null,null,null,null,null,null,"b.) A copy of the consultant's certification from the PHIUS or PHI"]
[null,null,null,null,null,null,null,null,null,null,null,"b.) Current resume and description of consultant's experience in energy-efficient construction, including successful project examples"]
[null,null,null,null,null,null,null,null,null,null,null,"b.) A completed energy audit highlighting needed improvements and expected costs"]
[]
[null,{"$f":"IF(B15=\"Passive House Design\",L31,IF(B15=\"Achieving Net Zero Energy\",L32,IF(B15=\"Reduction of Energy Usage (Rehabilitation projects only)\",L33,\"\")))","v":""},null,null,null,null,null,null,null,null,null,"c.) Written confirmation from the project's architect or engineer that they will work in conjunction with the energy consultant during all stages of the development process "]
[null,null,null,null,null,null,null,null,null,null,null,"c.) Written confirmation from the project's architect or engineer that they will work in conjunction with the energy consultant during all stages of the development process"]
[null,null,null,null,null,null,null,null,null,null,null,"c.) Written confirmation from the project's architect or engineer that the project is designed to reduce a building's energy usage by at least 35%."]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]
[]
[]
[]
[]
["Yes"]
["No"]

{"sheet":"District Priority - Member Bank","index":28,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[9,0,9,10],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[8,1,8,10],[20,1,20,10],[11,1,11,10],[13,1,13,10],[15,1,15,10],[16,1,16,10],[17,1,17,10],[22,1,22,10],[24,1,24,3],[24,4,24,5],[24,6,24,10],[25,1,25,3],[25,4,25,5],[25,6,25,10],[26,1,26,3],[26,4,26,5],[26,6,26,10],[27,1,27,3],[27,4,27,5],[27,6,27,10],[29,1,29,3],[33,4,34,7],[36,4,37,7],[28,1,28,3],[28,4,28,5],[28,6,28,10],[30,1,30,10]]}
[]
[]
[]
[]
[]
[]
[null,"Project:",{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""},null,null,"Location:",{"$f":"IF('Project Description'!$D$23=0,\"\",'Project Description'!$D$23)","v":""},null,null,"AHP Subsidy:",{"$f":"IF('Project Description'!$D$25=0,\"\",'Project Description'!$D$25)","v":""}]
[null,"Type:",{"$f":"IF('Project Description'!$D$14=0,\"\",'Project Description'!$D$14)","v":""},null,null,"Structure:",{"$f":"IF('Project Description'!$D$29=0,\"\",'Project Description'!$D$29)","v":""},null,null,"AHP Units:",{"$f":"IF('Project Description'!$K$25=0,\"\",'Project Description'!$K$25)","v":""}]
[]
["DISTRICT PRIORITY - MEMBER BANK PARTICIPATION"]
[]
[null,"1.)  Funding Commitment Documentation"]
[]
[null,"Instructions: \nProvide current third-party evidence of financing sources that are already committed or in place to fund the Project on the part of the Member. \n\nIf the project has closed on any funding sources, the executed funding source documentation (such as grant agreements, mortgages and/or notes) should be submitted instead of commitment letters. "]
[]
[null,"a.) Acceptable documentation includes:\n\n          1.    Current executed loan commitment letters\n          2.    Grant award letters\n          3.    Ordinances\n          4.    Executed grant agreements and/or\n          5.    Executed loan documents \n"]
[]
[null,"Note:\nAll funding source documentation must be project specific.  To be considered, a borrower-accepted commitment letter must be provided, which should contain the following:\n\na.) Loan terms\nb.) Interest rate\nc.) Collateral and other conditions\nd.) Signed by an authorized representative of the Member\ne.) Must state that the commitment is \"firm\" and that preliminary credit approval has been established.\n\nA general \"letter of interest\", financing proposals, or borrower term sheets are not adequate to demonstrate member financial participation.\n\n"]
[]
[]
[null,"2.) Source of Funds Comparison"]
[]
[null,"Instructions:  \nPlease confirm the committed amounts that are displayed below are correct and indicate where in the supporting documentation evidence of the committed amount can be found.  (E.g. Mortgage Note 1, page 5) "]
[]
[null,"Financing Type",null,null,"Committed Amount",null,"Supporting Evidence of Commitment"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,"Note:  \nFor Members providing cash contributions, please be advised that, if total project costs increase or decrease throughout the development process, the member commitment shall remain the same as at time of Application."]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Permanent Loan"]
[null,"Construction or Bridge Loan"]
[null,"Cash Contribution "]

{"sheet":"Sponsor's Signature","index":29,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[64,4,65,7],[67,4,68,7],[35,1,35,5],[33,1,33,5],[35,7,35,10],[37,1,37,7],[39,1,39,7],[39,9,39,10],[25,2,25,10],[28,1,28,10],[31,1,31,3],[31,4,31,10],[29,1,29,2],[29,4,29,10],[27,2,27,10],[20,2,20,10],[21,2,21,10],[22,2,22,10],[23,2,23,10],[24,2,24,10],[15,2,15,10],[16,2,16,10],[17,2,17,10],[18,2,18,10],[19,2,19,10],[7,1,7,10],[9,1,9,10],[11,1,11,10],[13,1,13,10],[14,2,14,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,"SPONSOR'S CERTIFICATION AND SIGNATURE"]
[]
[null,"Instructions:\nThe AHP Application must be signed and dated by an authorized signatory of the Sponsor."]
[]
[null,"SPONSOR'S CERTIFICATION AND SIGNATURE"]
[]
[null,"The undersigned, duly acting as an authorized representative of the Sponsor, hereby certifies that the information set forth in this completed application package for Affordable Housing Program (“AHP”) subsidy which includes the Application Form and associated sections (“Application”) is correct.  The Sponsor further hereby certifies the following: "]
[null,"1)","AHP Requirements: The authorized representatives of the Sponsor represents and warrants that they have read and agree to be bound by the AHP regulation, promulgated by the Federal Housing Finance Agency (“FHFA”) codified at 12 C.F.R. Part 1291 et. seq., the FHLBNY’s AHP Implementation Plan, and all related AHP policies, guidelines, and operating procedures, as each may be modified from time to time, as well as the AHP Direct Subsidy Agreement and Memorandum of Understanding to be executed if the Project is selected to receive AHP subsidy. "]
[null,"2)","No Conflict: The Sponsor acknowledges its responsibility to ensure that compliance with all AHP requirements can be met and are not in conflict with other financing and/or service providers’ program requirements."]
[null,"3)","Competitiveness: The Sponsor acknowledges that AHP is a competitive source of financing, and that if the Project is selected to receive AHP subsidy, the Project must remain competitive throughout the Project life-cycle.  If subsequent modifications to the proposed levels of performance set forth in this Application result in a change of score that adversely impacts the Project’s competitive ranking, the AHP subsidy will be de-obligated and/or recaptured if the AHP subsidy has been already been disbursed to the Project.  In the event that the Project as described in this Application fails to meet its specified goals or otherwise falls out of compliance with the AHP regulation, the AHP subsidy will be de-obligated and/or recaptured if the AHP subsidy has been already been disbursed to the Project."]
[null,"4)","Readiness: The Sponsor acknowledges that, if the Project is selected to receive AHP subsidy, the Sponsor and its development partners are required to meet the milestone dates and progress guidelines described in the FHLBNY’s AHP Commitment Extension Policy.  If the Project does not meet those milestone dates and/or progress guidelines, the FHLBNY reserves the right to de-obligate the approved AHP subsidy."]
[null,"5)","Documentation Required:  The Sponsor agrees to provide to the FHLBNY, in form and substance satisfactory to the FHLBNY, all required items specified in the Application, together with such other documents and information relating to Sponsor, the Project, any service provider related to the Project, as well as all other similar monitoring information as the FHLBNY may reasonably request.  The Project Sponsor represents and warrants that all documents and other information delivered to the FHLBNY are and will be true, complete and correct in all material respects at the time of delivery to the FHLBNY, and such documentation is materially consistent with corresponding documentation and information provided to other funding sources."]
[null,"6)","Duty to Disclose; Suspended Parties: The Sponsor agrees to notify the FHLBNY promptly after discovery or notice of any material change, either positive or negative, in the financial condition, operations, properties or prospects of any material party associated with the Project (including whether any material  party to the Project has lost its requisite license or has been suspended by any applicable government agency, or has otherwise been barred from participation in any affordable  housing program), or any event which has or may have a material impact on the Project itself or the ultimate development and use of the Project for its purpose as set forth in the  Application.   To the extent Project Sponsor is aware of any claims or litigation that may have a material effect on the Project, these matters are disclosed in the Application."]
[null,"7)","Related Party Relationships: Except as set forth in the Application, no material parties to the Project are related and there are no related party transactions associated with the Project.  For purposes of this disclosure, parties are considered to be related if one party has the ability to control the other party or exercise significant influence over the other party in making financial or operating decisions, or if the parties are immediate family members. Related party transaction means a transfer of resources or obligations between parties, regardless of whether a price is charged. Control refers to an ownership interest, directly, or indirectly through subsidiaries, of more than one half of the voting power of an enterprise, or a substantial interest in voting power or the power to direct the financial or operating policies of the management of the enterprise. Significant influence refers to the power to participate in the financial or operating policy decisions of an enterprise, but not control of those policies.  Immediate family member means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in- law, son-in-law, daughter-in-law, brother-in-law, or sister-in-law of a director or executive officer of the Sponsor, and any person (other than a tenant or employee) sharing the household of such director or executive officer."]
[null,"8)","Information Sharing: The Sponsor agrees that the FHLBNY is authorized to make any investigation of the matters set forth in the Application and this Certification, either directly or through any agency or other third party.  The FHLBNY may disclose to any other interested parties information as to the FHLBNY’s experiences or transactions with the Sponsor (and Project Owner, to the extent such entity is different than Project Sponsor) and its development partners, or with respect to the Project or other matters set forth in the Application or this Certification.  The Sponsor represents and warrants that it has obtained the Project Owner’s consent to share such information as set forth in this paragraph 8.  The Sponsor understands that the FHLBNY will retain the Application, this Certification, and any other supporting information received, even if the Project is not selected to receive AHP subsidy.  The Sponsor further authorizes the FHLBNY to provide any such interested party any information and documentation the FHLBNY may decide, in its sole discretion, to provide with respect to the Project and all related material parties to the Project.  These representations and authorizations extend not only to the FHLBNY, but also to any investor in the Project with whom the Bank may share information, and the FHFA."]
[null,"9)","Internal Controls: The Sponsor shall establish and maintain adequate and efficient internal controls,  policies  and  procedures,  to  assure  an  effective  system  for  the  prevention,  detection  and reporting of fraud or abuse in connection with any element of the Project including, but not limited to, the appropriate countersignatures and notarization of documents."]
[null,"10)","Approval of Governing Body: The Sponsor has received  approval  to submit  the Application for the Project from its Board of Directors or governing body and is able to produce, upon request of the FHLBNY, acceptable evidence demonstrating such approval."]
[null,"11)","FHLBNY’s Remedies: The Sponsor’s failure to perform any of its obligations as and when required by this Certification or the Application, including, without limitation, any breach, at any time, of any representation or warranty of the Sponsor to be true and correct and any failure by Sponsor to timely satisfy any condition, shall, in the sole discretion of the FHLBNY, cause the Application to be removed from consideration to receive AHP subsidy during the current AHP round or subsequent de-obligation of AHP subsidy if the Project is selected to receive AHP subsidy, as well as any remedies available to the FHLBNY under a agreement of remediation that is executed by the parties or under the AHP Implementation Plan."]
[null,"12)","Need for AHP Subsidy: The Sponsor acknowledges that the Project must be operationally feasible, in accordance with the AHP regulation and the FHLBNY’s AHP Implementation Plan and related policies, guidelines, and operating procedures.  The Sponsor further acknowledges that the requested AHP subsidy must be necessary for the financial feasibility of the Project.  In order to ensure that the approved amount of the AHP subsidy continues to be warranted at the time of the actual funding date(s), the FHLBNY reserves the right to re-evaluate the level of AHP subsidy on an on-going basis throughout the development of the Project.  The FHLBNY, in its sole discretion, will only fund that portion of the AHP subsidy that the FHLBNY deems necessary to maintain the Project’s operational and financial feasibility.  The Sponsor agrees to assume any risk related to ongoing changes to the Project’s development costs and corresponding sources of funds that may result in an adjustment to or de-obligation of any AHP subsidy approved for the Project."]
[]
[null,"13)","Counterparts; Electronic Signatures.  This Certification and the Application may be executed in one or more counterparts by the parties authorized representatives, each of which is an original, and all of which together constitute only one agreement between the parties.  The parties agree that the execution of this Certification and the Application via an electronic signature is intended to authenticate this writing and to have the same force and effect as manual signatures."]
[null,"The Sponsor acknowledges that the FHLBNY will rely on the statements and information set forth in this Certification and that such statements and information comprise the Application and are incorporated by reference in any agreement entered into with the FHLBNY.  Any misrepresentation of the information contained in this Certification and the Application may result in criminal penalties including, but not limited to, fine or imprisonment or both under the provisions of Title 18, United States Code, Section 1014."]
[null,"Project Name: ",null,null,{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""}]
[]
[null,"Name of Sponsor:",null,null,{"$f":"IF('Project Description'!E37=0,\"\",'Project Description'!E37)","v":""}]
[]
[null,"Signature of Sponsor's Signatory:",null,null,null,null,null,"Title:"]
[]
[]
[]
[null,"Name of Sponsor's Signatory (typed or printed):",null,null,null,null,null,null,null,"Date:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(G14=\"Rehabilitation\",'Exhibits Lookup'!#REF!,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"Member's Signature","index":30,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[[63,4,64,7],[66,4,67,7],[39,1,39,2],[39,6,39,7],[29,1,29,5],[29,6,29,10],[31,1,31,4],[31,6,31,9],[35,1,35,4],[35,6,35,9],[25,6,25,10],[27,1,27,4],[27,6,27,9],[20,1,20,10],[23,1,23,3],[23,4,23,10],[25,1,25,5],[21,1,21,2],[21,4,21,10],[7,1,7,10],[9,1,9,10],[11,1,11,10],[13,1,13,10],[14,2,14,10],[19,2,19,10],[15,2,15,10],[16,2,16,10],[17,2,17,10],[18,2,18,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,"MEMBER'S CERTIFICATION AND SIGNATURE"]
[]
[null,"Instructions: \nThe AHP Application must be signed and dated by TWO authorized signatories of the Member."]
[]
[null,"MEMBER'S CERTIFICATION AND SIGNATURE"]
[]
[null,"The undersigned, duly acting as an authorized representative of the Sponsor, hereby certifies that the information set forth in this completed application package for Affordable Housing Program (“AHP”) subsidy which includes the Application Form and associated sections (“Application”) is correct.  The Sponsor further hereby certifies the following:"]
[null,"1)","AHP Requirements: The Member acknowledges the AHP subsidy requested shall only be used for the purposes specified in this Application and in accordance with the AHP regulation, promulgated by the Federal Housing Finance Agency (“FHFA”) and codified at 12 C.F.R. Part 1291 et. seq., the Federal Home Loan Bank of New York’s (FHLBNY) AHP Implementation Plan, and all related AHP policies, guidelines, and operating procedures, as each may be modified from time to time, as well as the AHP Direct Subsidy Agreement to be executed if the Project is selected to receive AHP subsidy."]
[null,"2)","Funding Agreements: The Member has reviewed the AHP Direct Subsidy Agreement and hereby consents to execute the agreement prior to the FHLBNY’s issuing a commitment for AHP funds if the FHLBNY approves this Application for funding."]
[null,"3)","Documentation Required: The Member, in conjunction with the Project sponsor or owner, hereby agrees to submit reports and supporting documentation related to the development and performance of the Project as often as the FHLBNY may require and monitor the Project in accordance with the AHP regulation."]
[null,"4)","Timely Disbursement: Once the FHLBNY disburses to the Member any AHP subsidy approved in connection with this Application, the Member hereby agrees to transfer the AHP subsidy to the Sponsor in a timely manner in accordance with the FHLBNY’s AHP policies, guidelines, and operating procedures. "]
[null,"5)","Retention Agreements: The Member hereby acknowledges responsibility for ensuring that the Sponsor or owner of all property(ies) that receive AHP subsidy in connection with the Project execute the FHLBNY’s standard retention agreements.  In order to be legally enforceable, the FHLBNY’s agreements must be on public record and properly encumber the AHP-assisted property(ies).  In the event that the Project as described in this Application fails to meet its specified goals or otherwise falls out of compliance with the AHP regulation, the Member must make reasonable efforts to recover any AHP subsidy that was disbursed to the Project.  The Member shall be liable for any AHP subsidy that was disbursed to the Project if the Member is unable to enact reasonable collection efforts in accordance with the AHP regulation."]
[null,"6)","Counterparts; Electronic Signatures.  This Certification and the Application may be executed in one or more counterparts by the parties authorized representatives, each of which is an original, and all of which together constitute only one agreement between the parties.  The parties agree that the execution of this Certification and the Application via an electronic signature is intended to authenticate this writing and to have the same force and effect as manual signatures."]
[null,"The Member acknowledges that the FHLBNY will rely on the statements and information set forth in this Certification and that such statements and information comprise the Application and shall be incorporated by reference in any agreement entered into with the FHLBNY.  Any misrepresentation of the information contained in this Certification and the Application may result in criminal penalties including, but not limited to, fine or imprisonment or both under the provisions of Title 18, United States Code, Section 1014."]
[null,"Project Name: ",null,null,{"$f":"IF('Project Description'!$D$12=0,\"\",'Project Description'!$D$12)","v":""}]
[]
[null,"FHLBNY Member Institution:",null,null,{"$f":"IF('Project Description'!E47:K47=0,\"\",'Project Description'!E47:K47)","v":""}]
[]
[null,"Signature by Member's Signatory:",null,null,null,null,"Signature by Member's Signatory:"]
[]
[]
[]
[null,"Name of Member's Signatory (typed or printed):",null,null,null,null,"Name of Member's Signatory (typed or printed):"]
[]
[]
[]
[null,"Title:",null,null,null,null,"Title:"]
[]
[]
[]
[null,"Date:",null,null,null,null,"Date:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(G14=\"Rehabilitation\",'Exhibits Lookup'!#REF!,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"AHP Scoring Categories"]
[]
[]
[null,null,null,null,"Table of Contents"]

{"sheet":"RPW Instructions","index":31,"n_rows":100,"n_cols":11,"rows_kept":100,"cut":false,"hidden":true,"merged":[[84,1,84,10],[89,7,89,8],[42,4,42,10],[44,1,44,10],[46,2,46,10],[5,1,5,8],[86,3,86,8],[80,2,80,10],[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],[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],[31,1,31,10],[15,1,15,10],[17,1,17,10],[19,2,19,10],[20,2,20,10],[22,1,22,10],[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]]}
[]
[]
[]
[]
[]
[null,"Rental Project Workbook Instructions"]
[]
[null,"Instructions: The Rental Project Workbook (AHP/APP-108) 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,"AHP Application Comparison Check"]
[]
[null,null,"1)","Click the \"Run Comparison Now\" button below to validate that the below referenced fields have matching values between the project's AHP Application and this Rental Project Workbook."]
[null,null,null,"Comparison Last Run:"]
[]
[null,null,null,"Field","RPW Value","EFORM_FIELD_NAME","AHP Application Value","Match?"]
[null,null,null,"Subsidy Request",{"$f":"'Dev Budget'!$B$45","v":0},"DIR_SUB_AMT",0,{"$f":"IF(E91=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,1,IF(IF(ISBLANK(E91),-999,E91)=IF(ISBLANK(G91),-999,G91),2,0)))","v":1},{"$f":"IF(H91=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,\"Not Yet Run\",IF('RPW Instructions'!$H91=2,\"Yes\",\"No\")))","v":"Not Yet Run"}]
[null,null,null,"Total Units",{"$f":"RP!$B$52","v":0},"NUM_UNITS_TOT_TOT",0,1,{"$f":"IF(H92=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,\"Not Yet Run\",IF('RPW Instructions'!$H92=2,\"Yes\",\"No\")))","v":"Not Yet Run"}]
[null,null,null,"AHP-Assisted Units",{"$f":"RP!$B$50","v":0},"NUM_UNITS_TOT_AHP",0,1,{"$f":"IF(H93=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,\"Not Yet Run\",IF('RPW Instructions'!$H93=2,\"Yes\",\"No\")))","v":"Not Yet Run"}]
[null,null,null,"Targeting: ≤50%",{"$f":"RP!$E$50","v":0},"NUM_UNITS_TR_R_VLI",0,1,{"$f":"IF(H94=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,\"Not Yet Run\",IF('RPW Instructions'!$H94=2,\"Yes\",\"No\")))","v":"Not Yet Run"}]
[null,null,null,"Targeting: ˃50% and ≤60%",{"$f":"RP!$E$51","v":0},"NUM_UNITS_TR_R_LI",0,1,{"$f":"IF(H95=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,\"Not Yet Run\",IF('RPW Instructions'!$H95=2,\"Yes\",\"No\")))","v":"Not Yet Run"}]
[null,null,null,"Targeting: ˃60% and ≤80%",{"$f":"RP!$E$52","v":0},"NUM_UNITS_TR_R_MI",0,1,{"$f":"IF(H96=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,\"Not Yet Run\",IF('RPW Instructions'!$H96=2,\"Yes\",\"No\")))","v":"Not Yet Run"}]
[null,null,null,"Targeting: ˃80%",{"$f":"RP!$E$53","v":0},"NUM_UNITS_TR_R_HI",0,1,{"$f":"IF(H97=\"\",\"\",IF(IFERROR(DATEVALUE(TEXT($E$88,\"mm/dd/yyy\")),0)<=0,\"Not Yet Run\",IF('RPW Instructions'!$H97=2,\"Yes\",\"No\")))","v":"Not Yet Run"}]
[]
[]
[null,"FEDERAL HOME LOAN BANK OF NEW YORK",null,null,null,null,null,null,null,null,"ID: AHP/APP-108"]

{"sheet":"Site Info","index":32,"n_rows":41,"n_cols":30,"rows_kept":41,"cut":false,"hidden":true,"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]]}
["AHP/APP-108: 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"]
[]
["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"," High Opportunity Area (HOA)","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,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,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,{"$f":"IF(I25=0,R25,\"NA\")","v":0},{"$f":"IF(Q25=\"Yes\",T25, \"NA\")","v":"NA"},{"$f":"IFERROR(U25/H25,\"NA\")","v":"NA"},{"$f":"IF(V25<=100,1,0)","v":0},{"$f":"J25*W25","v":0},{"$f":"IF(I25>0,R25,\"NA\")","v":"NA"},{"$f":"IF(Q25=\"Yes\",R25,\"NA\")","v":"NA"},{"$f":"IFERROR(Z25/I25,\"NA\")","v":"NA"},{"$f":"IF(AA25<=250,1,0)","v":0},{"$f":"J25*AB25","v":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,{"$f":"IF(Q27=\"Yes\",T27, \"NA\")","v":"NA"},"NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N38=\"DDA\",J38,0)","v":0},{"$f":"IF(N38=\"QCT\",J38,0)","v":0},null,null,null,null,null,null,0,"NA","NA",0,0,"NA","NA","NA",0,0]
["TOTAL",null,null,null,null,null,null,{"$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,{"$f":"J39-RP!B50","v":0},{"$f":"K39-RP!B51","v":0},null,null,{"$f":"IFERROR((U39+Z39)/G39,0)","v":0},{"$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},{"$f":"R39-'Dev Budget'!D8","v":0},null,{"$f":"T39-'Dev Budget'!D6","v":0},null,null,null,null,{"$f":"Y39-'Dev Budget'!D7","v":0}]
[null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," "]

{"sheet":"Dev Budget","index":33,"n_rows":45,"n_cols":5,"rows_kept":45,"cut":false,"hidden":true,"merged":[[0,2,0,3],[41,4,42,4],[35,4,38,4],[13,4,15,4],[5,4,6,4],[1,2,1,3],[29,4,30,4]]}
["AHP/APP-108: Rental Project Workbook",null,"Development Budget"]
["INSTRUCTIONS","Project Name:",{"$f":"IF('Site Info'!Q2=0,\" \",'Site Info'!Q2)","v":" "}]
[]
[null,"AHP","Other Sources","Total","Notes"]
["Acquisition"]
["Land",0,0,{"$f":"SUM(B6:C6)","v":0},"Acquistion Costs: Only if site is acquired after application date"]
["Structures",0,0,{"$f":"SUM(B7:C7)","v":0}]
["TOTAL-Acquisition",{"$f":"SUM(B6:B7)","v":0},{"$f":"SUM(C6:C7)","v":0},{"$f":"SUM(D6:D7)","v":0},"Total Acquistion Costs: Should equal price(s) on site control evidence"]
["Soft Costs"]
["Appraisals",null,0,{"$f":"SUM(B10:C10)","v":0}]
["Housing Consultant (incl. Energy/Green)",null,0,{"$f":"SUM(B11:C11)","v":0}]
["Survey",null,0,{"$f":"SUM(B12:C12)","v":0}]
["Soil Borings",null,0,0]
["Asbestos & Lead Based Paint Testing",0,0,0,"Architect, Engineer, and Asbestos test Costs: Only for costs incurred after application date. Drawdown requirements must be met."]
["Architecture Fees",0,0,0]
["Engineering Fees",0,0,0]
["Construction Manager Fee",null,0,0]
["Legal Fees",0,0,0,"Legal Fees: Only for legal cost related to acquistion after application date."]
["Cost Certification Audit",null,0,0]
["Insurances",null,0,0]
["Taxes",null,0,0]
["Interim Interest ",null,0,0]
["Closing Costs",0,0,0]
["Title & Recording",null,0,0]
["Relocation Expenses",null,0,0]
["Lender & Funder Fees",null,0,0]
["Other (specify on Supplement Tab)",null,0,0]
["TOTAL SOFT COSTS",{"$f":"SUM(B9:B27)","v":0},{"$f":"SUM(C9:C27)","v":0},{"$f":"SUM(D9:D27)","v":0}]
["Construction"]
["TOTAL CONSTRUCTION",0,0,{"$f":"SUM(B30:C30)","v":0},"Total Construction Cost: Must equal hard cost documentation provided for all hard cost including builder's overhead and Profit. "]
["Hard Cost Contingency",null,0,{"$f":"SUM(B31:C31)","v":0}]
["Soft Cost Contingency",null,0,{"$f":"SUM(B32:C32)","v":0}]
["Developers Fee",0,0,{"$f":"SUM(B33:C33)","v":0},"Developer's Fee: May include Non-Profit Developer's Allowance (NPDA) "]
["TOTAL DEVELOPMENT COSTS",{"$f":"B8+B28+B30+B31+B32+B33","v":0},{"$f":"C8+C28+C30+C31+C32+C33","v":0},{"$f":"SUM(B34:C34)","v":0}]
["WORKING CAPITAL"]
["Initial Operating Deficit",null,0,{"$f":"SUM(B36:C36)","v":0}]
["Supplemental. Mgmt. Fee & Marketing",null,0,{"$f":"SUM(B37:C37)","v":0}]
["Purch. of Maintenance & Other Equipment",null,0,{"$f":"SUM(B38:C38)","v":0}]
["Other (specify on Supplement Tab)",null,0,{"$f":"SUM(B39:C39)","v":0}]
["TOTAL WORKING CAPITAL",{"$f":"SUM(B36:B39)","v":0},{"$f":"SUM(C36:C39)","v":0},{"$f":"SUM(B40:C40)","v":0}]
["PROJECT RESERVES"]
["Capitalization of Operating Reserve",null,0,{"$f":"SUM(B42:C42)","v":0}]
["Capitalization of Replacement Reserve",null,0,{"$f":"SUM(B43:C43)","v":0}]
["TOTAL PROJECT RESERVES",{"$f":"SUM(B42:B43)","v":0},{"$f":"SUM(C42:C43)","v":0},{"$f":"SUM(B44:C44)","v":0}]
["TOTAL PROJECT COSTS",{"$f":"B34+B40+B44","v":0},{"$f":"C34+C40+C44","v":0},{"$f":"SUM(B45:C45)","v":0}]

{"sheet":"Supplement","index":34,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":true,"merged":[[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],[2,0,2,1],[3,1,3,3],[14,1,14,3],[4,3,4,5],[5,3,5,5],[6,3,6,5]]}
["AHP/APP-108: Rental Project Workbook",null,null,null,null,"Development Budget Supplement"]
[]
[]
[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'!D27-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'!D39-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":35,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":true,"merged":[[0,3,0,4],[18,1,18,2],[17,1,17,2],[25,0,25,4],[1,3,1,4],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[3,5,3,7],[9,1,9,2],[10,1,10,2],[11,1,11,2],[8,1,8,2]]}
["AHP/APP-108: Rental Project Workbook",null,null,"Source of Funds"]
["INSTRUCTIONS",null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
["Section 1:  Funding Sources",null,null,null,null,"Section 1A: Status of Permanent Funding Sources"]
["Select Funding Source Type","Program or Funder Name",null,"Construction Amount","Permanent Amount","Committed Amount","Status","Non-Committed Amount","Total",null,"Committed Amount E&S","Variance Since E&S"]
[null,null,null,null,null,null,null,{"$f":"E6-F6","v":0},{"$f":"H6+F6","v":0},null,0,{"$f":"F6-K6","v":0}]
[null,null,null,null,null,null,null,{"$f":"E7-F7","v":0},{"$f":"H7+F7","v":0},null,0,{"$f":"F7-K7","v":0}]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,0,0,null,0,0]
["Sub-Total",null,null,{"$f":"SUM(D6:D17)","v":0},{"$f":"SUM(E6:E17)","v":0},{"$f":"SUM(F6:F17)","v":0},null,{"$f":"SUM(H6:H17)","v":0},{"$f":"SUM(I6:I17)","v":0},{"$f":"I18-E18","v":0},{"$f":"SUM(K6:K17)","v":0},{"$f":"SUM(L6:L17)","v":0}]
["Affordable Housing Program",null,null,{"$f":"'Dev Budget'!B45","v":0},{"$f":"'Dev Budget'!B45","v":0},{"$f":"IF(I18>0,F18/I18,0)","v":0},null,null,null,null,{"$f":"IF(I18>0, K18/I18,0)","v":0},{"$f":"L18/I18","v":{"$error":"#DIV/0!"}}]
["TOTAL",null,null,{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},{"$f":"D20-E20","v":0},{"$f":"'Dev Budget'!D45-E20","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":36,"n_rows":28,"n_cols":211,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,6,0,10],[1,0,1,2],[28,0,32,14],[27,0,27,2],[1,13,1,14],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,4,1],[4,2,4,3],[5,0,5,1],[5,2,5,3],[6,0,6,1],[6,2,6,3],[7,0,7,1],[7,2,7,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3],[8,0,8,1],[8,2,8,3],[9,0,9,1],[9,2,9,3],[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],[21,0,21,1],[21,2,21,3],[22,0,22,1],[22,2,22,3],[16,2,16,3],[19,0,19,14],[20,0,20,1],[20,2,20,3],[17,0,17,1],[17,2,17,3],[16,0,16,1],[25,0,25,1],[25,2,25,3],[23,0,23,1],[23,2,23,3],[24,0,24,1],[24,2,24,3]]}
["AHP/APP-108: Rental Project Workbook",null,null,null,null,null,"Debt Service"]
["INSTRUCTIONS",null,null,null,null,null,null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[]
["Funding Source Type",null,"Program or Funder Name",null,"Permanent Amount","Lender & Funder Fees","Amortization Period \n(in months)","Term Length (in months)","Interest Rate","Servicing Fee / Agency Fee / Charges / Etc.","Effective Interest Rate /  Percentage of Cash Flow","Monthly Debt Service ","Monthly Debt Service","Repayment Terms","Notes for Debt and Fees",null,1,{"$f":"Q4+1","v":2},{"$f":"R4+1","v":3},4,5,6,7,8,9,10,11,12,"Year 1",{"$f":"AB4+1","v":13},14,15,16,17,18,19,20,21,22,23,24,"Year 2",{"$f":"AO4+1","v":25},26,27,28,29,30,31,32,33,34,35,36,"Year 3",{"$f":"BB4+1","v":37},38,39,40,41,42,43,44,45,46,47,48,"Year 4",{"$f":"BO4+1","v":49},50,51,52,53,54,55,56,57,58,59,60,"Year 5",{"$f":"CB4+1","v":61},{"$f":"CD4+1","v":62},63,64,65,66,67,68,69,70,71,72,"Year 6",{"$f":"CO4+1","v":73},74,75,76,77,78,79,80,81,82,83,84,"Year 7",{"$f":"DB4+1","v":85},86,87,88,89,90,91,92,93,94,95,96,"Year 8",{"$f":"DO4+1","v":97},98,99,100,101,102,103,104,105,106,107,108,"Year 9",{"$f":"EB4+1","v":109},110,111,112,113,114,115,116,117,118,119,120,"Year 10",{"$f":"EO4+1","v":121},{"$f":"EQ4+1","v":122},123,124,125,126,127,128,129,130,131,132,"Year 11",{"$f":"FB4+1","v":133},134,135,136,137,138,139,140,141,142,143,144,"Year 12",{"$f":"FO4+1","v":145},146,147,148,149,150,151,152,153,154,155,156,"Year 13",{"$f":"GB4+1","v":157},158,159,160,161,162,163,164,165,166,167,168,"Year 14",{"$f":"GO4+1","v":169},170,171,172,173,174,175,176,177,178,179,180,"Year 15"]
[{"$f":"'Source of Funds'!A6","v":0},null,{"$f":"'Source of Funds'!B6","v":0},null,{"$f":"'Source of Funds'!E6","v":0},0,0,0,null,null,{"$f":"I5+J5","v":0},{"$f":"IF(G5>0,IF(N5<>\"Percentage of Cash Flow\",PMT(K5/12,G5,-E5,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>Q4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>R4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>S4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>T4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>U4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>V4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>W4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>X4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>Y4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>Z4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>AA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$5),IF($G$5>AB4-1,$M$5,0))","v":0},{"$f":"SUM(Q5:AB5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AD4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AE4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AF4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AG4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AH4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AI4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AJ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AK4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AL4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AM4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AN4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$5),IF($G$5>AO4-1,$M$5,0))","v":0},{"$f":"SUM(AD5:AO5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AQ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AR4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AS4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AT4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AU4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AV4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AW4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AX4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AY4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>AZ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>BA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$5),IF($G$5>BB4-1,$M$5,0))","v":0},{"$f":"SUM(AQ5:BB5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BD4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BE4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BF4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BG4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BH4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BI4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BJ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BK4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BL4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BM4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BN4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$5),IF($G$5>BO4-1,$M$5,0))","v":0},{"$f":"SUM(BD5:BO5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BQ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BR4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BS4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BT4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BU4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BV4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BW4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BX4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BY4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>BZ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>CA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$5),IF($G$5>CB4-1,$M$5,0))","v":0},{"$f":"SUM(BQ5:CB5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CD4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CE4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CF4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CG4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CH4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CI4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CJ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CK4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CL4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CM4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CN4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$5),IF($G$5>CO4-1,$M$5,0))","v":0},{"$f":"SUM(CD5:CO5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CQ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CR4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CS4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CT4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CU4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CV4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CW4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CX4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CY4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>CZ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>DA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$5),IF($G$5>DB4-1,$M$5,0))","v":0},{"$f":"SUM(CQ5:DB5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DD4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DE4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DF4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DG4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DH4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DI4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DJ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DK4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DL4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DM4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DN4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$5),IF($G$5>DO4-1,$M$5,0))","v":0},{"$f":"SUM(DD5:DO5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DQ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DR4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DS4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DT4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DU4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DV4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DW4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DX4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DY4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>DZ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>EA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$5),IF($G$5>EB4-1,$M$5,0))","v":0},{"$f":"SUM(DQ5:EB5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>ED4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EE4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EF4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EG4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EH4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EI4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EJ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EK4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EL4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EM4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EN4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$5),IF($G$5>EO4-1,$M$5,0))","v":0},{"$f":"SUM(ED5:EO5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>EQ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>ER4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>ES4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>ET4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>EU4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>EV4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>EW4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>EX4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>EY4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>EZ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>FA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$5),IF($G$5>FB4-1,$M$5,0))","v":0},{"$f":"SUM(EQ5:FB5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FD4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FE4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FF4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FG4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FH4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FI4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FJ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FK4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FL4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FM4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FN4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$5),IF($G$5>FO4-1,$M$5,0))","v":0},{"$f":"SUM(FD5:FO5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FQ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FR4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FS4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FT4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FU4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FV4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FW4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FX4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FY4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>FZ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>GA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$5),IF($G$5>GB4-1,$M$5,0))","v":0},{"$f":"SUM(FQ5:GB5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GD4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GE4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GF4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GG4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GH4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GI4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GJ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GK4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GL4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GM4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GN4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$5),IF($G$5>GO4-1,$M$5,0))","v":0},{"$f":"SUM(GD5:GO5)","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GQ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GR4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GS4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GT4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GU4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GV4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GW4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GX4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GY4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>GZ4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>HA4-1,$M$5,0))","v":0},{"$f":"IF($N$5=\"Percentage of Cash Flow\",IF($G$5>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$5),IF($G$5>HB4-1,$M$5,0))","v":0},{"$f":"SUM(GQ5:HB5)","v":0}]
[{"$f":"'Source of Funds'!A7","v":0},null,{"$f":"'Source of Funds'!B7","v":0},null,{"$f":"'Source of Funds'!E7","v":0},0,0,0,null,null,{"$f":"I6+J6","v":0},{"$f":"IF(G6>0,IF(N6<>\"Percentage of Cash Flow\",PMT(K6/12,G6,-E6,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>Q4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>R4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>S4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>T4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>U4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>V4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>W4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>X4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>Y4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>Z4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>AA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$6),IF($G$6>AB4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AD4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AE4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AF4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AG4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AH4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AI4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AJ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AK4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AL4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AM4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AN4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$6),IF($G$6>AO4-1,$M$6,0))","v":0},{"$f":"SUM(AD6:AO6)","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AQ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AR4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AS4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AT4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AU4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AV4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AW4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AX4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AY4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>AZ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>BA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$6),IF($G$6>BB4-1,$M$6,0))","v":0},{"$f":"SUM(AQ6:BB6)","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BD4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BE4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BF4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BG4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BH4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BI4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BJ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BK4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BL4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BM4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BN4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$6),IF($G$6>BO4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BQ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BR4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BS4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BT4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BU4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BV4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BW4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BX4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BY4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>BZ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>CA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$6),IF($G$6>CB4-1,$M$6,0))","v":0},{"$f":"SUM(BQ6:CB6)","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CD4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CE4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CF4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CG4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CH4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CI4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CJ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CK4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CL4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CM4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CN4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$6),IF($G$6>CO4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CQ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CR4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CS4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CT4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CU4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CV4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CW4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CX4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CY4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>CZ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>DA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$6),IF($G$6>DB4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DD4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DE4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DF4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DG4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DH4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DI4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DJ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DK4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DL4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DM4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DN4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$6),IF($G$6>DO4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DQ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DR4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DS4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DT4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DU4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DV4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DW4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DX4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DY4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>DZ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>EA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$6),IF($G$6>EB4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>ED4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EE4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EF4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EG4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EH4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EI4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EJ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EK4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EL4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EM4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EN4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$6),IF($G$6>EO4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>EQ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>ER4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>ES4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>ET4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>EU4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>EV4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>EW4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>EX4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>EY4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>EZ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>FA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$6),IF($G$6>FB4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FD4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FE4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FF4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FG4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FH4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FI4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FJ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FK4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FL4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FM4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FN4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$6),IF($G$6>FO4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FQ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FR4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FS4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FT4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FU4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FV4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FW4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FX4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FY4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>FZ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>GA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$6),IF($G$6>GB4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GD4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GE4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GF4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GG4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GH4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GI4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GJ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GK4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GL4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GM4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GN4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$6),IF($G$6>GO4-1,$M$6,0))","v":0},0,{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GQ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GR4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GS4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GT4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GU4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GV4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GW4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GX4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GY4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>GZ4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>HA4-1,$M$6,0))","v":0},{"$f":"IF($N$6=\"Percentage of Cash Flow\",IF($G$6>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$6),IF($G$6>HB4-1,$M$6,0))","v":0},0]
[{"$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,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$7>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>Q4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>R4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>S4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>T4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>U4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>V4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>W4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>X4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>Y4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>Z4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>AA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$7),IF($G$7>AB4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AD4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AE4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AF4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AG4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AH4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AI4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AJ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AK4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AL4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AM4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AN4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$7),IF($G$7>AO4-1,$M$7,0))","v":0},{"$f":"SUM(AD7:AO7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AQ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AR4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AS4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AT4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AU4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AV4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AW4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AX4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AY4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>AZ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>BA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$7),IF($G$7>BB4-1,$M$7,0))","v":0},{"$f":"SUM(AQ7:BB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BD4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BE4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BF4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BG4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BH4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BI4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BJ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BK4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BL4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BM4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BN4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$7),IF($G$7>BO4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BQ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BR4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BS4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BT4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BU4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BV4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BW4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BX4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BY4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>BZ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>CA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$7),IF($G$7>CB4-1,$M$7,0))","v":0},{"$f":"SUM(BQ7:CB7)","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CD4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CE4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CF4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CG4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CH4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CI4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CJ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CK4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CL4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CM4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CN4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$7),IF($G$7>CO4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CQ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CR4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CS4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CT4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CU4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CV4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CW4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CX4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CY4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>CZ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>DA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$7),IF($G$7>DB4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DD4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DE4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DF4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DG4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DH4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DI4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DJ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DK4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DL4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DM4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DN4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$7),IF($G$7>DO4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DQ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DR4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DS4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DT4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DU4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DV4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DW4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DX4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DY4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>DZ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>EA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$7),IF($G$7>EB4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>ED4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EE4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EF4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EG4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EH4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EI4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EJ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EK4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EL4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EM4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EN4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$7),IF($G$7>EO4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>EQ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>ER4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>ES4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>ET4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>EU4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>EV4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>EW4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>EX4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>EY4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>EZ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>FA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$7),IF($G$7>FB4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FD4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FE4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FF4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FG4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FH4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FI4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FJ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FK4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FL4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FM4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FN4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$7),IF($G$7>FO4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FQ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FR4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FS4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FT4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FU4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FV4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FW4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FX4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FY4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>FZ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>GA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$7),IF($G$7>GB4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GD4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GE4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GF4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GG4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GH4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GI4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GJ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GK4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GL4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GM4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GN4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$7),IF($G$7>GO4-1,$M$7,0))","v":0},0,{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GQ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GR4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GS4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GT4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GU4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GV4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GW4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GX4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GY4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>GZ4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>HA4-1,$M$7,0))","v":0},{"$f":"IF($N$7=\"Percentage of Cash Flow\",IF($G$7>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$7),IF($G$7>HB4-1,$M$7,0))","v":0},0]
[{"$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,0,0,null,null,null,null,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>Q4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>R4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>S4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>T4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>U4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>V4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>W4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>X4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>Y4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>Z4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>AA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$8),IF($G$8>AB4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AD4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AE4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AF4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AG4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AH4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AI4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AJ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AK4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AL4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AM4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AN4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$8),IF($G$8>AO4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AQ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AR4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AS4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AT4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AU4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AV4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AW4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AX4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AY4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>AZ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>BA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$8),IF($G$8>BB4-1,$M$8,0))","v":0},{"$f":"SUM(AQ8:BB8)","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BD4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BE4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BF4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BG4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BH4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BI4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BJ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BK4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BL4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BM4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BN4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$8),IF($G$8>BO4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BQ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BR4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BS4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BT4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BU4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BV4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BW4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BX4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BY4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>BZ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>CA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$8),IF($G$8>CB4-1,$M$8,0))","v":0},{"$f":"SUM(BQ8:CB8)","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CD4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CE4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CF4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CG4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CH4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CI4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CJ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CK4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CL4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CM4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CN4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$8),IF($G$8>CO4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CQ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CR4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CS4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CT4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CU4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CV4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CW4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CX4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CY4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>CZ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>DA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$8),IF($G$8>DB4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DD4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DE4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DF4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DG4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DH4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DI4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DJ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DK4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DL4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DM4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DN4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$8),IF($G$8>DO4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DQ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DR4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DS4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DT4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DU4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DV4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DW4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DX4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DY4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>DZ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>EA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$8),IF($G$8>EB4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>ED4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EE4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EF4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EG4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EH4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EI4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EJ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EK4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EL4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EM4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EN4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$8),IF($G$8>EO4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>EQ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>ER4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>ES4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>ET4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>EU4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>EV4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>EW4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>EX4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>EY4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>EZ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>FA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$8),IF($G$8>FB4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FD4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FE4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FF4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FG4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FH4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FI4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FJ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FK4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FL4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FM4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FN4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$8),IF($G$8>FO4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FQ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FR4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FS4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FT4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FU4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FV4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FW4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FX4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FY4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>FZ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>GA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$8),IF($G$8>GB4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GD4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GE4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GF4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GG4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GH4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GI4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GJ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GK4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GL4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GM4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GN4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$8),IF($G$8>GO4-1,$M$8,0))","v":0},0,{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GQ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GR4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GS4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GT4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GU4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GV4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GW4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GX4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GY4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>GZ4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>HA4-1,$M$8,0))","v":0},{"$f":"IF($N$8=\"Percentage of Cash Flow\",IF($G$8>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$8),IF($G$8>HB4-1,$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,0,0,null,null,null,null,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>Q4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>R4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>S4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>T4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>U4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>V4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>W4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>X4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>Y4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>Z4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>AA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$9),IF($G$9>AB4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AD4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AE4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AF4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AG4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AH4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AI4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AJ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AK4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AL4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AM4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AN4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$9),IF($G$9>AO4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AQ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AR4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AS4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AT4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AU4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AV4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AW4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AX4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AY4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>AZ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>BA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$9),IF($G$9>BB4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BD4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BE4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BF4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BG4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BH4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BI4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BJ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BK4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BL4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BM4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BN4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$9),IF($G$9>BO4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BQ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BR4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BS4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BT4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BU4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BV4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BW4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BX4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BY4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>BZ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>CA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$9),IF($G$9>CB4-1,$M$9,0))","v":0},{"$f":"SUM(BQ9:CB9)","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CD4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CE4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CF4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CG4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CH4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CI4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CJ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CK4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CL4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CM4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CN4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$9),IF($G$9>CO4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CQ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CR4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CS4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CT4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CU4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CV4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CW4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CX4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CY4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>CZ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>DA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$9),IF($G$9>DB4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DD4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DE4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DF4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DG4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DH4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DI4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DJ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DK4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DL4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DM4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DN4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$9),IF($G$9>DO4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DQ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DR4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DS4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DT4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DU4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DV4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DW4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DX4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DY4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>DZ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>EA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$9),IF($G$9>EB4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>ED4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EE4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EF4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EG4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EH4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EI4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EJ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EK4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EL4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EM4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EN4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$9),IF($G$9>EO4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>EQ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>ER4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>ES4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>ET4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>EU4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>EV4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>EW4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>EX4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>EY4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>EZ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>FA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$9),IF($G$9>FB4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FD4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FE4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FF4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FG4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FH4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FI4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FJ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FK4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FL4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FM4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FN4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$9),IF($G$9>FO4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FQ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FR4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FS4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FT4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FU4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FV4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FW4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FX4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FY4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>FZ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>GA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$9),IF($G$9>GB4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GD4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GE4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GF4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GG4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GH4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GI4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GJ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GK4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GL4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GM4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GN4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$9),IF($G$9>GO4-1,$M$9,0))","v":0},0,{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GQ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GR4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GS4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GT4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GU4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GV4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GW4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GX4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GY4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>GZ4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>HA4-1,$M$9,0))","v":0},{"$f":"IF($N$9=\"Percentage of Cash Flow\",IF($G$9>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$9),IF($G$9>HB4-1,$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$10>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>Q4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>R4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>S4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>T4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>U4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>V4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>W4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>X4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>Y4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>Z4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>AA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$10),IF($G$10>AB4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AD4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AE4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AF4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AG4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AH4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AI4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AJ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AK4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AL4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AM4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AN4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$10),IF($G$10>AO4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AQ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AR4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AS4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AT4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AU4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AV4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AW4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AX4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AY4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>AZ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>BA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$10),IF($G$10>BB4-1,$M$10,0))","v":0},{"$f":"SUM(AQ10:BB10)","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BD4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BE4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BF4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BG4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BH4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BI4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BJ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BK4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BL4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BM4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BN4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$10),IF($G$10>BO4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BQ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BR4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BS4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BT4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BU4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BV4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BW4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BX4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BY4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>BZ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>CA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$10),IF($G$10>CB4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CD4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CE4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CF4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CG4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CH4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CI4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CJ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CK4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CL4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CM4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CN4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$10),IF($G$10>CO4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CQ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CR4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CS4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CT4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CU4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CV4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CW4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CX4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CY4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>CZ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>DA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$10),IF($G$10>DB4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DD4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DE4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DF4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DG4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DH4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DI4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DJ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DK4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DL4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DM4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DN4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$10),IF($G$10>DO4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DQ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DR4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DS4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DT4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DU4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DV4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DW4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DX4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DY4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>DZ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>EA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$10),IF($G$10>EB4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>ED4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EE4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EF4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EG4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EH4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EI4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EJ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EK4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EL4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EM4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EN4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$10),IF($G$10>EO4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>EQ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>ER4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>ES4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>ET4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>EU4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>EV4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>EW4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>EX4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>EY4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>EZ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>FA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$10),IF($G$10>FB4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FD4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FE4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FF4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FG4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FH4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FI4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FJ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FK4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FL4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FM4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FN4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$10),IF($G$10>FO4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FQ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FR4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FS4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FT4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FU4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FV4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FW4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FX4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FY4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>FZ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>GA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$10),IF($G$10>GB4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GD4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GE4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GF4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GG4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GH4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GI4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GJ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GK4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GL4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GM4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GN4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$10),IF($G$10>GO4-1,$M$10,0))","v":0},0,{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GQ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GR4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GS4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GT4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GU4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GV4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GW4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GX4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GY4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>GZ4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>HA4-1,$M$10,0))","v":0},{"$f":"IF($N$10=\"Percentage of Cash Flow\",IF($G$10>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$10),IF($G$10>HB4-1,$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$11>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>Q4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>R4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>S4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>T4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>U4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>V4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>W4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>X4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>Y4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>Z4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>AA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$11),IF($G$11>AB4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AD4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AE4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AF4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AG4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AH4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AI4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AJ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AK4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AL4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AM4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AN4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$11),IF($G$11>AO4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AQ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AR4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AS4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AT4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AU4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AV4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AW4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AX4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AY4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>AZ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>BA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$11),IF($G$11>BB4-1,$M$11,0))","v":0},{"$f":"SUM(AQ11:BB11)","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BD4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BE4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BF4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BG4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BH4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BI4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BJ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BK4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BL4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BM4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BN4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$11),IF($G$11>BO4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BQ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BR4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BS4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BT4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BU4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BV4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BW4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BX4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BY4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>BZ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>CA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$11),IF($G$11>CB4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CD4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CE4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CF4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CG4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CH4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CI4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CJ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CK4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CL4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CM4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CN4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$11),IF($G$11>CO4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CQ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CR4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CS4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CT4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CU4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CV4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CW4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CX4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CY4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>CZ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>DA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$11),IF($G$11>DB4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DD4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DE4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DF4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DG4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DH4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DI4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DJ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DK4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DL4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DM4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DN4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$11),IF($G$11>DO4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DQ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DR4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DS4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DT4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DU4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DV4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DW4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DX4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DY4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>DZ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>EA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$11),IF($G$11>EB4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>ED4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EE4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EF4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EG4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EH4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EI4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EJ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EK4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EL4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EM4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EN4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$11),IF($G$11>EO4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>EQ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>ER4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>ES4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>ET4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>EU4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>EV4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>EW4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>EX4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>EY4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>EZ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>FA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$11),IF($G$11>FB4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FD4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FE4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FF4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FG4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FH4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FI4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FJ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FK4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FL4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FM4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FN4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$11),IF($G$11>FO4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FQ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FR4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FS4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FT4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FU4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FV4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FW4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FX4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FY4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>FZ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>GA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$11),IF($G$11>GB4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GD4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GE4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GF4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GG4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GH4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GI4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GJ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GK4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GL4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GM4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GN4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$11),IF($G$11>GO4-1,$M$11,0))","v":0},0,{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GQ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GR4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GS4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GT4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GU4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GV4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GW4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GX4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GY4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>GZ4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>HA4-1,$M$11,0))","v":0},{"$f":"IF($N$11=\"Percentage of Cash Flow\",IF($G$11>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$11),IF($G$11>HB4-1,$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$12>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>Q4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>R4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>S4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>T4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>U4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>V4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>W4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>X4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>Y4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>Z4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>AA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$12),IF($G$12>AB4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AD4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AE4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AF4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AG4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AH4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AI4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AJ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AK4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AL4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AM4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AN4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$12),IF($G$12>AO4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AQ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AR4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AS4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AT4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AU4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AV4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AW4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AX4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AY4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>AZ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>BA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$12),IF($G$12>BB4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BD4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BE4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BF4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BG4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BH4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BI4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BJ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BK4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BL4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BM4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BN4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$12),IF($G$12>BO4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BQ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BR4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BS4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BT4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BU4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BV4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BW4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BX4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BY4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>BZ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>CA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$12),IF($G$12>CB4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CD4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CE4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CF4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CG4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CH4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CI4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CJ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CK4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CL4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CM4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CN4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$12),IF($G$12>CO4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CQ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CR4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CS4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CT4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CU4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CV4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CW4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CX4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CY4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>CZ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>DA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$12),IF($G$12>DB4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DD4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DE4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DF4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DG4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DH4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DI4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DJ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DK4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DL4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DM4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DN4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$12),IF($G$12>DO4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DQ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DR4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DS4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DT4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DU4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DV4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DW4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DX4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DY4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>DZ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>EA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$12),IF($G$12>EB4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>ED4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EE4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EF4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EG4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EH4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EI4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EJ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EK4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EL4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EM4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EN4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$12),IF($G$12>EO4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>EQ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>ER4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>ES4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>ET4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>EU4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>EV4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>EW4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>EX4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>EY4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>EZ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>FA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$12),IF($G$12>FB4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FD4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FE4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FF4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FG4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FH4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FI4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FJ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FK4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FL4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FM4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FN4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$12),IF($G$12>FO4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FQ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FR4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FS4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FT4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FU4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FV4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FW4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FX4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FY4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>FZ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>GA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$12),IF($G$12>GB4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GD4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GE4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GF4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GG4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GH4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GI4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GJ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GK4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GL4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GM4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GN4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$12),IF($G$12>GO4-1,$M$12,0))","v":0},0,{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GQ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GR4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GS4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GT4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GU4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GV4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GW4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GX4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GY4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>GZ4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>HA4-1,$M$12,0))","v":0},{"$f":"IF($N$12=\"Percentage of Cash Flow\",IF($G$12>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$12),IF($G$12>HB4-1,$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$13>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>Q4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>R4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>S4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>T4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>U4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>V4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>W4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>X4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>Y4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>Z4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>AA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$13),IF($G$13>AB4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AD4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AE4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AF4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AG4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AH4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AI4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AJ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AK4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AL4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AM4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AN4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$13),IF($G$13>AO4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AQ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AR4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AS4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AT4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AU4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AV4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AW4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AX4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AY4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>AZ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>BA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$13),IF($G$13>BB4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BD4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BE4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BF4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BG4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BH4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BI4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BJ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BK4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BL4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BM4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BN4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$13),IF($G$13>BO4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BQ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BR4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BS4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BT4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BU4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BV4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BW4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BX4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BY4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>BZ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>CA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$13),IF($G$13>CB4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CD4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CE4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CF4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CG4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CH4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CI4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CJ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CK4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CL4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CM4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CN4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$13),IF($G$13>CO4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CQ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CR4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CS4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CT4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CU4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CV4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CW4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CX4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CY4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>CZ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>DA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$13),IF($G$13>DB4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DD4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DE4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DF4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DG4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DH4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DI4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DJ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DK4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DL4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DM4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DN4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$13),IF($G$13>DO4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DQ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DR4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DS4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DT4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DU4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DV4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DW4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DX4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DY4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>DZ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>EA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$13),IF($G$13>EB4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>ED4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EE4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EF4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EG4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EH4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EI4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EJ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EK4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EL4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EM4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EN4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$13),IF($G$13>EO4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>EQ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>ER4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>ES4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>ET4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>EU4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>EV4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>EW4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>EX4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>EY4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>EZ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>FA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$13),IF($G$13>FB4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FD4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FE4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FF4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FG4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FH4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FI4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FJ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FK4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FL4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FM4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FN4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$13),IF($G$13>FO4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FQ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FR4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FS4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FT4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FU4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FV4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FW4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FX4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FY4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>FZ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>GA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$13),IF($G$13>GB4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GD4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GE4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GF4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GG4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GH4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GI4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GJ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GK4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GL4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GM4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GN4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$13),IF($G$13>GO4-1,$M$13,0))","v":0},0,{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GQ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GR4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GS4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GT4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GU4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GV4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GW4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GX4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GY4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>GZ4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>HA4-1,$M$13,0))","v":0},{"$f":"IF($N$13=\"Percentage of Cash Flow\",IF($G$13>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$13),IF($G$13>HB4-1,$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$14>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>Q4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>R4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>S4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>T4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>U4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>V4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>W4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>X4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>Y4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>Z4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>AA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$14),IF($G$14>AB4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AD4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AE4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AF4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AG4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AH4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AI4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AJ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AK4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AL4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AM4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AN4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$14),IF($G$14>AO4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AQ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AR4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AS4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AT4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AU4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AV4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AW4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AX4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AY4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>AZ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>BA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$14),IF($G$14>BB4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BD4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BE4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BF4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BG4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BH4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BI4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BJ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BK4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BL4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BM4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BN4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$14),IF($G$14>BO4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BQ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BR4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BS4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BT4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BU4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BV4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BW4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BX4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BY4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>BZ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>CA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$14),IF($G$14>CB4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CD4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CE4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CF4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CG4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CH4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CI4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CJ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CK4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CL4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CM4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CN4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$14),IF($G$14>CO4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CQ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CR4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CS4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CT4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CU4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CV4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CW4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CX4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CY4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>CZ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>DA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$14),IF($G$14>DB4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DD4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DE4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DF4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DG4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DH4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DI4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DJ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DK4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DL4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DM4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DN4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$14),IF($G$14>DO4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DQ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DR4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DS4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DT4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DU4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DV4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DW4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DX4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DY4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>DZ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>EA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$14),IF($G$14>EB4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>ED4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EE4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EF4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EG4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EH4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EI4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EJ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EK4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EL4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EM4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EN4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$14),IF($G$14>EO4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>EQ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>ER4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>ES4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>ET4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>EU4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>EV4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>EW4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>EX4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>EY4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>EZ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>FA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$14),IF($G$14>FB4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FD4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FE4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FF4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FG4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FH4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FI4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FJ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FK4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FL4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FM4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FN4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$14),IF($G$14>FO4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FQ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FR4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FS4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FT4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FU4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FV4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FW4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FX4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FY4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>FZ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>GA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$14),IF($G$14>GB4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GD4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GE4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GF4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GG4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GH4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GI4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GJ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GK4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GL4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GM4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GN4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$14),IF($G$14>GO4-1,$M$14,0))","v":0},0,{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GQ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GR4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GS4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GT4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GU4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GV4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GW4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GX4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GY4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>GZ4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>HA4-1,$M$14,0))","v":0},{"$f":"IF($N$14=\"Percentage of Cash Flow\",IF($G$14>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$14),IF($G$14>HB4-1,$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$15>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>Q4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>R4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>S4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>T4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>U4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>V4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>W4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>X4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>Y4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>Z4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>AA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$15),IF($G$15>AB4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AD4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AE4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AF4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AG4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AH4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AI4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AJ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AK4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AL4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AM4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AN4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$15),IF($G$15>AO4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AQ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AR4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AS4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AT4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AU4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AV4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AW4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AX4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AY4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>AZ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>BA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$15),IF($G$15>BB4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BD4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BE4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BF4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BG4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BH4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BI4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BJ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BK4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BL4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BM4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BN4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$15),IF($G$15>BO4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BQ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BR4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BS4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BT4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BU4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BV4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BW4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BX4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BY4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>BZ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>CA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$15),IF($G$15>CB4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CD4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CE4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CF4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CG4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CH4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CI4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CJ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CK4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CL4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CM4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CN4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$15),IF($G$15>CO4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CQ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CR4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CS4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CT4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CU4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CV4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CW4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CX4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CY4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>CZ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>DA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$15),IF($G$15>DB4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DD4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DE4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DF4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DG4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DH4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DI4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DJ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DK4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DL4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DM4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DN4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$15),IF($G$15>DO4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DQ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DR4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DS4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DT4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DU4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DV4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DW4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DX4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DY4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>DZ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>EA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$15),IF($G$15>EB4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>ED4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EE4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EF4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EG4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EH4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EI4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EJ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EK4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EL4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EM4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EN4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$15),IF($G$15>EO4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>EQ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>ER4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>ES4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>ET4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>EU4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>EV4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>EW4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>EX4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>EY4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>EZ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>FA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$15),IF($G$15>FB4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FD4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FE4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FF4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FG4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FH4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FI4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FJ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FK4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FL4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FM4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FN4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$15),IF($G$15>FO4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FQ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FR4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FS4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FT4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FU4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FV4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FW4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FX4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FY4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>FZ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>GA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$15),IF($G$15>GB4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GD4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GE4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GF4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GG4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GH4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GI4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GJ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GK4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GL4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GM4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GN4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$15),IF($G$15>GO4-1,$M$15,0))","v":0},0,{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GQ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GR4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GS4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GT4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GU4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GV4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GW4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GX4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GY4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>GZ4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>HA4-1,$M$15,0))","v":0},{"$f":"IF($N$15=\"Percentage of Cash Flow\",IF($G$15>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$15),IF($G$15>HB4-1,$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,{"$f":"IF(G16>0,IF(N16<>\"Percentage of Cash Flow\",PMT(K16/12,G16,-E16,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>Q4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>R4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>S4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>T4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>U4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>V4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>W4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>X4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>Y4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>Z4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>AA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$16),IF($G$16>AB4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AD4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AE4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AF4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AG4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AH4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AI4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AJ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AK4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AL4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AM4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AN4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$16),IF($G$16>AO4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AQ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AR4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AS4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AT4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AU4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AV4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AW4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AX4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AY4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>AZ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>BA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$16),IF($G$16>BB4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BD4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BE4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BF4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BG4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BH4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BI4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BJ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BK4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BL4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BM4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BN4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$16),IF($G$16>BO4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BQ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BR4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BS4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BT4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BU4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BV4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BW4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BX4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BY4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>BZ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>CA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$16),IF($G$16>CB4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CD4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CE4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CF4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CG4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CH4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CI4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CJ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CK4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CL4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CM4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CN4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$16),IF($G$16>CO4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CQ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CR4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CS4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CT4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CU4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CV4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CW4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CX4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CY4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>CZ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>DA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$16),IF($G$16>DB4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DD4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DE4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DF4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DG4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DH4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DI4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DJ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DK4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DL4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DM4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DN4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$16),IF($G$16>DO4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DQ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DR4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DS4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DT4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DU4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DV4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DW4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DX4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DY4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>DZ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>EA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$16),IF($G$16>EB4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>ED4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EE4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EF4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EG4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EH4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EI4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EJ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EK4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EL4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EM4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EN4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$16),IF($G$16>EO4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>EQ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>ER4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>ES4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>ET4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>EU4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>EV4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>EW4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>EX4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>EY4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>EZ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>FA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$16),IF($G$16>FB4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FD4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FE4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FF4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FG4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FH4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FI4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FJ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FK4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FL4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FM4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FN4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$16),IF($G$16>FO4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FQ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FR4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FS4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FT4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FU4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FV4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FW4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FX4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FY4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>FZ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>GA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$16),IF($G$16>GB4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GD4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GE4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GF4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GG4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GH4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GI4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GJ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GK4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GL4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GM4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GN4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$16),IF($G$16>GO4-1,$M$16,0))","v":0},0,{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GQ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GR4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GS4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GT4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GU4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GV4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GW4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GX4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GY4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>GZ4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>HA4-1,$M$16,0))","v":0},{"$f":"IF($N$16=\"Percentage of Cash Flow\",IF($G$16>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$16),IF($G$16>HB4-1,$M$16,0))","v":0},0]
["Sub-Total",null,null,null,{"$f":"SUM(E5:E16)","v":0},{"$f":"SUM(F5:F16)","v":0}]
["Affordable Housing Program",null,null,null,{"$f":"'Dev Budget'!B45","v":0},{"$f":"'Dev Budget'!D26-F17","v":0}]
["TOTAL",null,null,null,{"$f":"SUM(E17:E18)","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,{"$f":"SUM(I22:J22)","v":0},{"$f":"IF(G22>0,IF(N22<>\"Percentage of Cash Flow\",PMT(K22/12,G22,-E22,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>Q4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>R4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>S4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>T4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>U4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>V4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>W4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>X4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>Y4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>Z4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>AA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$22),IF($G$22>AB4-1,$M$22,0))","v":0},{"$f":"SUM(Q22:AB22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AD4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AE4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AF4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AG4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AH4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AI4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AJ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AK4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AL4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AM4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AN4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$22),IF($G$22>AO4-1,$M$22,0))","v":0},{"$f":"SUM(AD22:AO22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AQ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AR4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AS4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AT4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AU4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AV4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AW4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AX4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AY4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>AZ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>BA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$22),IF($G$22>BB4-1,$M$22,0))","v":0},{"$f":"SUM(AQ22:BB22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BD4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BE4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BF4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BG4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BH4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BI4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BJ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BK4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BL4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BM4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BN4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$22),IF($G$22>BO4-1,$M$22,0))","v":0},{"$f":"SUM(BD22:BO22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BQ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BR4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BS4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BT4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BU4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BV4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BW4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BX4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BY4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>BZ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>CA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$22),IF($G$22>CB4-1,$M$22,0))","v":0},{"$f":"SUM(BQ22:CB22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CD4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CE4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CF4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CG4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CH4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CI4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CJ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CK4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CL4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CM4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CN4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$22),IF($G$22>CO4-1,$M$22,0))","v":0},{"$f":"SUM(CD22:CO22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CQ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CR4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CS4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CT4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CU4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CV4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CW4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CX4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CY4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>CZ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>DA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$22),IF($G$22>DB4-1,$M$22,0))","v":0},{"$f":"SUM(CQ22:DB22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DD4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DE4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DF4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DG4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DH4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DI4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DJ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DK4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DL4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DM4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DN4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$22),IF($G$22>DO4-1,$M$22,0))","v":0},{"$f":"SUM(DD22:DO22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DQ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DR4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DS4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DT4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DU4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DV4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DW4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DX4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DY4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>DZ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>EA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$22),IF($G$22>EB4-1,$M$22,0))","v":0},{"$f":"SUM(DQ22:EB22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>ED4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EE4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EF4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EG4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EH4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EI4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EJ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EK4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EL4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EM4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EN4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$22),IF($G$22>EO4-1,$M$22,0))","v":0},{"$f":"SUM(ED22:EO22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>EQ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>ER4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>ES4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>ET4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>EU4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>EV4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>EW4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>EX4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>EY4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>EZ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>FA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$22),IF($G$22>FB4-1,$M$22,0))","v":0},{"$f":"SUM(EQ22:FB22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FD4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FE4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FF4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FG4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FH4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FI4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FJ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FK4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FL4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FM4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FN4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$22),IF($G$22>FO4-1,$M$22,0))","v":0},{"$f":"SUM(FD22:FO22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FQ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FR4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FS4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FT4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FU4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FV4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FW4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FX4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FY4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>FZ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>GA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$22),IF($G$22>GB4-1,$M$22,0))","v":0},{"$f":"SUM(FQ22:GB22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GD4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GE4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GF4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GG4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GH4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GI4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GJ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GK4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GL4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GM4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GN4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$22),IF($G$22>GO4-1,$M$22,0))","v":0},{"$f":"SUM(GD22:GO22)","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GQ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GR4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GS4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GT4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GU4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GV4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GW4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GX4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GY4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>GZ4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>HA4-1,$M$22,0))","v":0},{"$f":"IF($N$22=\"Percentage of Cash Flow\",IF($G$22>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$22),IF($G$22>HB4-1,$M$22,0))","v":0},{"$f":"SUM(GQ22:HB22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I23:J23)","v":0},{"$f":"IF(G23>0,IF(N23<>\"Percentage of Cash Flow\",PMT(K23/12,G23,-E23,0,0),0),0)","v":0},null,null,null,null,{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>Q4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>R4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>S4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>T4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>U4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>V4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>W4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>X4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>Y4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>Z4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>AA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$23),IF($G$23>AB4-1,$M$23,0))","v":0},{"$f":"SUM(Q23:AB23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AD4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AE4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AF4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AG4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AH4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AI4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AJ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AK4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AL4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AM4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AN4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$23),IF($G$23>AO4-1,$M$23,0))","v":0},{"$f":"SUM(AD23:AO23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AQ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AR4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AS4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AT4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AU4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AV4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AW4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AX4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AY4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>AZ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>BA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$23),IF($G$23>BB4-1,$M$23,0))","v":0},{"$f":"SUM(AQ23:BB23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BD4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BE4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BF4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BG4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BH4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BI4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BJ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BK4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BL4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BM4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BN4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$23),IF($G$23>BO4-1,$M$23,0))","v":0},{"$f":"SUM(BD23:BO23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BQ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BR4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BS4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BT4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BU4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BV4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BW4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BX4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BY4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>BZ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>CA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$23),IF($G$23>CB4-1,$M$23,0))","v":0},{"$f":"SUM(BQ23:CB23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CD4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CE4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CF4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CG4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CH4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CI4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CJ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CK4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CL4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CM4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CN4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$23),IF($G$23>CO4-1,$M$23,0))","v":0},{"$f":"SUM(CD23:CO23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CQ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CR4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CS4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CT4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CU4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CV4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CW4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CX4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CY4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>CZ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>DA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$23),IF($G$23>DB4-1,$M$23,0))","v":0},{"$f":"SUM(CQ23:DB23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DD4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DE4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DF4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DG4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DH4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DI4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DJ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DK4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DL4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DM4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DN4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$23),IF($G$23>DO4-1,$M$23,0))","v":0},{"$f":"SUM(DD23:DO23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DQ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DR4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DS4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DT4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DU4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DV4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DW4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DX4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DY4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>DZ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>EA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$23),IF($G$23>EB4-1,$M$23,0))","v":0},{"$f":"SUM(DQ23:EB23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>ED4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EE4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EF4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EG4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EH4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EI4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EJ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EK4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EL4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EM4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EN4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$23),IF($G$23>EO4-1,$M$23,0))","v":0},{"$f":"SUM(ED23:EO23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>EQ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>ER4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>ES4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>ET4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>EU4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>EV4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>EW4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>EX4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>EY4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>EZ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>FA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$23),IF($G$23>FB4-1,$M$23,0))","v":0},{"$f":"SUM(EQ23:FB23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FD4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FE4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FF4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FG4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FH4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FI4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FJ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FK4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FL4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FM4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FN4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$23),IF($G$23>FO4-1,$M$23,0))","v":0},{"$f":"SUM(FD23:FO23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FQ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FR4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FS4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FT4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FU4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FV4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FW4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FX4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FY4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>FZ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>GA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$23),IF($G$23>GB4-1,$M$23,0))","v":0},{"$f":"SUM(FQ23:GB23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GD4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GE4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GF4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GG4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GH4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GI4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GJ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GK4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GL4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GM4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GN4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$23),IF($G$23>GO4-1,$M$23,0))","v":0},{"$f":"SUM(GD23:GO23)","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GQ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GR4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GS4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GT4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GU4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GV4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GW4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GX4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GY4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>GZ4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>HA4-1,$M$23,0))","v":0},{"$f":"IF($N$23=\"Percentage of Cash Flow\",IF($G$23>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$23),IF($G$23>HB4-1,$M$23,0))","v":0},{"$f":"SUM(GQ23:HB23)","v":0}]
[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$24>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>Q4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>R4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>S4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>T4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>U4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>V4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>W4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>X4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>Y4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>Z4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>AA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$24),IF($G$24>AB4-1,$M$24,0))","v":0},{"$f":"SUM(Q24:AB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AD4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AE4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AF4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AG4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AH4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AI4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AJ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AK4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AL4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AM4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AN4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$24),IF($G$24>AO4-1,$M$24,0))","v":0},{"$f":"SUM(AD24:AO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AQ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AR4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AS4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AT4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AU4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AV4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AW4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AX4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AY4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>AZ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>BA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$24),IF($G$24>BB4-1,$M$24,0))","v":0},{"$f":"SUM(AQ24:BB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BD4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BE4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BF4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BG4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BH4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BI4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BJ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BK4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BL4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BM4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BN4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$24),IF($G$24>BO4-1,$M$24,0))","v":0},{"$f":"SUM(BD24:BO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BQ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BR4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BS4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BT4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BU4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BV4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BW4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BX4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BY4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>BZ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>CA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$24),IF($G$24>CB4-1,$M$24,0))","v":0},{"$f":"SUM(BQ24:CB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CD4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CE4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CF4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CG4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CH4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CI4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CJ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CK4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CL4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CM4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CN4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$24),IF($G$24>CO4-1,$M$24,0))","v":0},{"$f":"SUM(CD24:CO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CQ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CR4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CS4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CT4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CU4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CV4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CW4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CX4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CY4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>CZ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>DA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$24),IF($G$24>DB4-1,$M$24,0))","v":0},{"$f":"SUM(CQ24:DB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DD4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DE4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DF4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DG4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DH4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DI4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DJ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DK4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DL4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DM4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DN4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$24),IF($G$24>DO4-1,$M$24,0))","v":0},{"$f":"SUM(DD24:DO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DQ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DR4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DS4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DT4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DU4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DV4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DW4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DX4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DY4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>DZ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>EA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$24),IF($G$24>EB4-1,$M$24,0))","v":0},{"$f":"SUM(DQ24:EB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>ED4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EE4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EF4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EG4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EH4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EI4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EJ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EK4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EL4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EM4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EN4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$24),IF($G$24>EO4-1,$M$24,0))","v":0},{"$f":"SUM(ED24:EO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>EQ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>ER4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>ES4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>ET4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>EU4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>EV4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>EW4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>EX4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>EY4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>EZ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>FA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$24),IF($G$24>FB4-1,$M$24,0))","v":0},{"$f":"SUM(EQ24:FB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FD4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FE4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FF4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FG4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FH4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FI4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FJ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FK4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FL4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FM4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FN4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$24),IF($G$24>FO4-1,$M$24,0))","v":0},{"$f":"SUM(FD24:FO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FQ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FR4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FS4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FT4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FU4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FV4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FW4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FX4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FY4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>FZ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>GA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$24),IF($G$24>GB4-1,$M$24,0))","v":0},{"$f":"SUM(FQ24:GB24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GD4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GE4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GF4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GG4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GH4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GI4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GJ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GK4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GL4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GM4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GN4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$24),IF($G$24>GO4-1,$M$24,0))","v":0},{"$f":"SUM(GD24:GO24)","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GQ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GR4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GS4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GT4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GU4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GV4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GW4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GX4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GY4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>GZ4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>HA4-1,$M$24,0))","v":0},{"$f":"IF($N$24=\"Percentage of Cash Flow\",IF($G$24>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$24),IF($G$24>HB4-1,$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$25>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>Q4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>R4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>S4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>T4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>U4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>V4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>W4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>X4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>Y4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>Z4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>AA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$25),IF($G$25>AB4-1,$M$25,0))","v":0},{"$f":"SUM(Q25:AB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AD4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AE4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AF4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AG4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AH4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AI4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AJ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AK4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AL4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AM4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AN4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$25),IF($G$25>AO4-1,$M$25,0))","v":0},{"$f":"SUM(AD25:AO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AQ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AR4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AS4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AT4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AU4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AV4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AW4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AX4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AY4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>AZ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>BA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$25),IF($G$25>BB4-1,$M$25,0))","v":0},{"$f":"SUM(AQ25:BB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BD4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BE4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BF4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BG4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BH4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BI4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BJ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BK4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BL4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BM4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BN4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$25),IF($G$25>BO4-1,$M$25,0))","v":0},{"$f":"SUM(BD25:BO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BQ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BR4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BS4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BT4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BU4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BV4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BW4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BX4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BY4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>BZ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>CA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$25),IF($G$25>CB4-1,$M$25,0))","v":0},{"$f":"SUM(BQ25:CB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CD4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CE4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CF4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CG4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CH4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CI4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CJ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CK4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CL4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CM4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CN4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$25),IF($G$25>CO4-1,$M$25,0))","v":0},{"$f":"SUM(CD25:CO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CQ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CR4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CS4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CT4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CU4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CV4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CW4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CX4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CY4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>CZ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>DA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$25),IF($G$25>DB4-1,$M$25,0))","v":0},{"$f":"SUM(CQ25:DB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DD4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DE4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DF4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DG4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DH4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DI4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DJ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DK4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DL4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DM4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DN4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$25),IF($G$25>DO4-1,$M$25,0))","v":0},{"$f":"SUM(DD25:DO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DQ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DR4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DS4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DT4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DU4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DV4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DW4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DX4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DY4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>DZ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>EA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$25),IF($G$25>EB4-1,$M$25,0))","v":0},{"$f":"SUM(DQ25:EB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>ED4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EE4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EF4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EG4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EH4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EI4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EJ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EK4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EL4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EM4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EN4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$25),IF($G$25>EO4-1,$M$25,0))","v":0},{"$f":"SUM(ED25:EO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>EQ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>ER4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>ES4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>ET4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>EU4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>EV4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>EW4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>EX4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>EY4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>EZ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>FA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$25),IF($G$25>FB4-1,$M$25,0))","v":0},{"$f":"SUM(EQ25:FB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FD4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FE4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FF4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FG4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FH4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FI4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FJ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FK4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FL4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FM4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FN4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$25),IF($G$25>FO4-1,$M$25,0))","v":0},{"$f":"SUM(FD25:FO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FQ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FR4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FS4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FT4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FU4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FV4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FW4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FX4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FY4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>FZ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>GA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$25),IF($G$25>GB4-1,$M$25,0))","v":0},{"$f":"SUM(FQ25:GB25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GD4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GE4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GF4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GG4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GH4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GI4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GJ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GK4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GL4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GM4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GN4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$25),IF($G$25>GO4-1,$M$25,0))","v":0},{"$f":"SUM(GD25:GO25)","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GQ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GR4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GS4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GT4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GU4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GV4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GW4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GX4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GY4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>GZ4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>HA4-1,$M$25,0))","v":0},{"$f":"IF($N$25=\"Percentage of Cash Flow\",IF($G$25>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$25),IF($G$25>HB4-1,$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$26>Q4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>Q4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>R4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>R4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>S4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>S4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>T4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>T4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>U4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>U4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>V4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>V4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>W4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>W4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>X4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>X4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>Y4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>Y4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>Z4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>Z4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AA4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>AA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AB4-1,(('Pro Forma (Res.)'!$E$60-'Pro Forma (Res.)'!$E$62)/12)*'Debt Service'!$K$26),IF($G$26>AB4-1,$M$26,0))","v":0},{"$f":"SUM(Q26:AB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AD4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AD4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AE4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AE4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AF4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AF4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AG4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AG4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AH4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AH4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AI4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AI4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AJ4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AJ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AK4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AK4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AL4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AL4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AM4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AM4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AN4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AN4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AO4-1,(('Pro Forma (Res.)'!$F$60-'Pro Forma (Res.)'!$F$62)/12)*'Debt Service'!$K$26),IF($G$26>AO4-1,$M$26,0))","v":0},{"$f":"SUM(AD26:AO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AQ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AQ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AR4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AR4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AS4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AS4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AT4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AT4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AU4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AU4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AV4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AV4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AW4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AW4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AX4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AX4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AY4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AY4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>AZ4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>AZ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BA4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>BA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BB4-1,(('Pro Forma (Res.)'!$G$60-'Pro Forma (Res.)'!$G$62)/12)*'Debt Service'!$K$26),IF($G$26>BB4-1,$M$26,0))","v":0},{"$f":"SUM(AQ26:BB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BD4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BD4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BE4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BE4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BF4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BF4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BG4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BG4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BH4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BH4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BI4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BI4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BJ4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BJ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BK4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BK4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BL4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BL4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BM4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BM4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BN4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BN4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BO4-1,(('Pro Forma (Res.)'!$H$60-'Pro Forma (Res.)'!$H$62)/12)*'Debt Service'!$K$26),IF($G$26>BO4-1,$M$26,0))","v":0},{"$f":"SUM(BD26:BO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BQ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BQ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BR4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BR4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BS4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BS4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BT4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BT4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BU4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BU4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BV4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BV4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BW4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BW4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BX4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BX4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BY4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BY4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>BZ4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>BZ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CA4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>CA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CB4-1,(('Pro Forma (Res.)'!$I$60-'Pro Forma (Res.)'!$I$62)/12)*'Debt Service'!$K$26),IF($G$26>CB4-1,$M$26,0))","v":0},{"$f":"SUM(BQ26:CB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CD4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CD4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CE4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CE4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CF4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CF4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CG4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CG4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CH4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CH4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CI4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CI4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CJ4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CJ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CK4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CK4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CL4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CL4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CM4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CM4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CN4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CN4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CO4-1,(('Pro Forma (Res.)'!$J$60-'Pro Forma (Res.)'!$J$62)/12)*'Debt Service'!$K$26),IF($G$26>CO4-1,$M$26,0))","v":0},{"$f":"SUM(CD26:CO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CQ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CQ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CR4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CR4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CS4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CS4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CT4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CT4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CU4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CU4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CV4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CV4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CW4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CW4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CX4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CX4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CY4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CY4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>CZ4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>CZ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DA4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>DA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DB4-1,(('Pro Forma (Res.)'!$K$60-'Pro Forma (Res.)'!$K$62)/12)*'Debt Service'!$K$26),IF($G$26>DB4-1,$M$26,0))","v":0},{"$f":"SUM(CQ26:DB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DD4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DD4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DE4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DE4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DF4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DF4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DG4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DG4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DH4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DH4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DI4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DI4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DJ4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DJ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DK4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DK4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DL4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DL4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DM4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DM4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DN4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DN4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DO4-1,(('Pro Forma (Res.)'!$L$60-'Pro Forma (Res.)'!$L$62)/12)*'Debt Service'!$K$26),IF($G$26>DO4-1,$M$26,0))","v":0},{"$f":"SUM(DD26:DO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DQ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DQ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DR4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DR4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DS4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DS4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DT4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DT4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DU4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DU4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DV4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DV4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DW4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DW4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DX4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DX4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DY4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DY4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>DZ4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>DZ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EA4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>EA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EB4-1,(('Pro Forma (Res.)'!$M$60-'Pro Forma (Res.)'!$M$62)/12)*'Debt Service'!$K$26),IF($G$26>EB4-1,$M$26,0))","v":0},{"$f":"SUM(DQ26:EB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ED4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>ED4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EE4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EE4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EF4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EF4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EG4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EG4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EH4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EH4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EI4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EI4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EJ4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EJ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EK4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EK4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EL4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EL4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EM4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EM4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EN4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EN4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EO4-1,(('Pro Forma (Res.)'!$N$60-'Pro Forma (Res.)'!$N$62)/12)*'Debt Service'!$K$26),IF($G$26>EO4-1,$M$26,0))","v":0},{"$f":"SUM(ED26:EO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EQ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>EQ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ER4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>ER4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ES4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>ES4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>ET4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>ET4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EU4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>EU4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EV4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>EV4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EW4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>EW4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EX4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>EX4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EY4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>EY4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>EZ4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>EZ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FA4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>FA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FB4-1,(('Pro Forma (Res.)'!$O$60-'Pro Forma (Res.)'!$O$62)/12)*'Debt Service'!$K$26),IF($G$26>FB4-1,$M$26,0))","v":0},{"$f":"SUM(EQ26:FB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FD4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FD4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FE4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FE4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FF4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FF4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FG4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FG4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FH4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FH4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FI4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FI4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FJ4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FJ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FK4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FK4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FL4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FL4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FM4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FM4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FN4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FN4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FO4-1,(('Pro Forma (Res.)'!$P$60-'Pro Forma (Res.)'!$P$62)/12)*'Debt Service'!$K$26),IF($G$26>FO4-1,$M$26,0))","v":0},{"$f":"SUM(FD26:FO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FQ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FQ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FR4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FR4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FS4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FS4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FT4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FT4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FU4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FU4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FV4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FV4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FW4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FW4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FX4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FX4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FY4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FY4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>FZ4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>FZ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GA4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>GA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GB4-1,(('Pro Forma (Res.)'!$Q$60-'Pro Forma (Res.)'!$Q$62)/12)*'Debt Service'!$K$26),IF($G$26>GB4-1,$M$26,0))","v":0},{"$f":"SUM(FQ26:GB26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GD4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GD4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GE4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GE4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GF4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GF4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GG4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GG4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GH4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GH4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GI4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GI4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GJ4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GJ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GK4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GK4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GL4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GL4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GM4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GM4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GN4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GN4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GO4-1,(('Pro Forma (Res.)'!$R$60-'Pro Forma (Res.)'!$R$62)/12)*'Debt Service'!$K$26),IF($G$26>GO4-1,$M$26,0))","v":0},{"$f":"SUM(GD26:GO26)","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GQ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GQ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GR4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GR4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GS4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GS4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GT4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GT4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GU4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GU4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GV4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GV4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GW4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GW4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GX4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GX4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GY4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GY4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>GZ4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>GZ4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>HA4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>HA4-1,$M$26,0))","v":0},{"$f":"IF($N$26=\"Percentage of Cash Flow\",IF($G$26>HB4-1,(('Pro Forma (Res.)'!$S$60-'Pro Forma (Res.)'!$S$62)/12)*'Debt Service'!$K$26),IF($G$26>HB4-1,$M$26,0))","v":0},{"$f":"SUM(GQ26:HB26)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q5:Q16,Q22:Q26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AD5:AD16,AD22:AD26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ5:AQ16,AQ22:AQ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BD5:BD16,BD22:BD26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BQ5:BQ16,BQ22:BQ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CD5:CD16,CD22:CD26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CQ5:CQ16,CQ22:CQ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DD5:DD16,DD22:DD26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DQ5:DQ16,DQ22:DQ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED5:ED16,ED22:ED26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ5:EQ16,EQ22:EQ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FD5:FD16,FD22:FD26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FQ5:FQ16,FQ22:FQ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(GD5:GD16,GD22:GD26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(GQ5:GQ16,GQ22:GQ26)","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":37,"n_rows":56,"n_cols":22,"rows_kept":56,"cut":false,"hidden":true,"merged":[[11,19,11,20],[0,6,0,7],[18,15,18,16],[19,15,19,16],[42,15,42,16],[20,15,20,16],[37,15,37,16],[38,15,38,16],[39,15,39,16],[40,15,40,16],[21,15,21,16],[22,15,22,16],[23,15,23,16],[24,15,24,16],[25,15,25,16],[26,15,26,16],[46,0,46,15],[47,6,47,7],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[41,15,41,16],[12,15,12,16],[13,15,13,16],[14,15,14,16],[15,15,15,16],[16,15,16,16],[17,15,17,16],[45,0,45,15],[47,9,47,10],[44,15,44,16],[6,2,6,3],[1,2,1,3],[2,2,2,3],[3,2,3,3],[4,2,4,3],[27,15,27,16],[28,15,28,16],[29,15,29,16],[30,15,30,16],[36,15,36,16],[43,15,43,16],[31,15,31,16],[32,15,32,16],[33,15,33,16],[34,15,34,16],[35,15,35,16]]}
["AHP/APP-108: Rental Project Workbook",null,null,null,null,null,"Rent Plan"]
[null,null,"Household Size",null,1,2,3,4,5,6,7,8]
["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$5)/2","v":0}]
["  Please note that income averaging is not allowed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing Bands"]
["Targeted AMI","Number of Units","Unit Type","Apartment Type","AMI adjusted for family size","Max Monthly Rent - 30% of AMI","Monthly Tenant Portion of Rent","Monthly Rental Subsidy","Monthly Proposed Rent","Tenant Affordability Indicator","Rent Rule Indicator","Annual Tenant Rent","Annual Subsidized Rent","Annual Gross Rent","Number of Subsidized Units","Source of Subsidy",null,null,"FMR","Minimum Income","Maximum Income","Marketing Brand"]
[null,null,null,null,{"$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$8),\"\",(INDEX($E$9:$K$11,MATCH(A15,$B$9:$B$11,0),MATCH(D15,$E$7:$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$8),\"\",(INDEX($E$9:$K$11,MATCH(A16,$B$9:$B$11,0),MATCH(D16,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D17=\"\",A17=Lookups!$BE$7,A17=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A17,$B$9:$B$11,0),MATCH(D17,$E$7:$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$8),\"\",(INDEX($E$9:$K$11,MATCH(A18,$B$9:$B$11,0),MATCH(D18,$E$7:$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$8),\"\",(INDEX($E$9:$K$11,MATCH(A19,$B$9:$B$11,0),MATCH(D19,$E$7:$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$8),\"\",(INDEX($E$9:$K$11,MATCH(A20,$B$9:$B$11,0),MATCH(D20,$E$7:$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$8),\"\",(INDEX($E$9:$K$11,MATCH(A21,$B$9:$B$11,0),MATCH(D21,$E$7:$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$8),\"\",(INDEX($E$9:$K$11,MATCH(A22,$B$9:$B$11,0),MATCH(D22,$E$7:$K$7,0))))","v":""},"",null,null,{"$f":"SUM(G22:H22)","v":0},{"$f":"IF(G22=0,\"\",IF(G22>F22,\"*Unaffordable to Tenant(s)\",\"Acceptable\"))","v":""},{"$f":"IF(G22+H22=0,\"\",IF(I22>F22,\"*Above Max Rent\",\"Acceptable\"))","v":""},{"$f":"G22*12*B22","v":0},{"$f":"H22*12*B22","v":0},{"$f":"I22*12*B22","v":0}]
[null,null,null,null,{"$f":"IF(OR(D23=\"\",A23=Lookups!$BE$7,A23=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A23,$B$9:$B$11,0),MATCH(D23,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D24=\"\",A24=Lookups!$BE$7,A24=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A24,$B$9:$B$11,0),MATCH(D24,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D25=\"\",A25=Lookups!$BE$7,A25=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A25,$B$9:$B$11,0),MATCH(D25,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D26=\"\",A26=Lookups!$BE$7,A26=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A26,$B$9:$B$11,0),MATCH(D26,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D27=\"\",A27=Lookups!$BE$7,A27=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A27,$B$9:$B$11,0),MATCH(D27,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D28=\"\",A28=Lookups!$BE$7,A28=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A28,$B$9:$B$11,0),MATCH(D28,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D29=\"\",A29=Lookups!$BE$7,A29=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A29,$B$9:$B$11,0),MATCH(D29,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D30=\"\",A30=Lookups!$BE$7,A30=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A30,$B$9:$B$11,0),MATCH(D30,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D31=\"\",A31=Lookups!$BE$7,A31=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A31,$B$9:$B$11,0),MATCH(D31,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D32=\"\",A32=Lookups!$BE$7,A32=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A32,$B$9:$B$11,0),MATCH(D32,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D33=\"\",A33=Lookups!$BE$7,A33=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A33,$B$9:$B$11,0),MATCH(D33,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D34=\"\",A34=Lookups!$BE$7,A34=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A34,$B$9:$B$11,0),MATCH(D34,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D35=\"\",A35=Lookups!$BE$7,A35=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A35,$B$9:$B$11,0),MATCH(D35,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D36=\"\",A36=Lookups!$BE$7,A36=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A36,$B$9:$B$11,0),MATCH(D36,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D37=\"\",A37=Lookups!$BE$7,A37=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A37,$B$9:$B$11,0),MATCH(D37,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0]
[null,null,null,null,{"$f":"IF(OR(D38=\"\",A38=Lookups!$BE$7,A38=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A38,$B$9:$B$11,0),MATCH(D38,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D39=\"\",A39=Lookups!$BE$7,A39=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A39,$B$9:$B$11,0),MATCH(D39,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D40=\"\",A40=Lookups!$BE$7,A40=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A40,$B$9:$B$11,0),MATCH(D40,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D41=\"\",A41=Lookups!$BE$7,A41=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A41,$B$9:$B$11,0),MATCH(D41,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D42=\"\",A42=Lookups!$BE$7,A42=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A42,$B$9:$B$11,0),MATCH(D42,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D43=\"\",A43=Lookups!$BE$7,A43=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A43,$B$9:$B$11,0),MATCH(D43,$E$7:$K$7,0))))","v":""},"",null,null,0,"","",0,0,0,null,null,null,null,null,0,"",""]
[null,null,null,null,{"$f":"IF(OR(D44=\"\",A44=Lookups!$BE$7,A44=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A44,$B$9:$B$11,0),MATCH(D44,$E$7:$K$7,0))))","v":""},"",null,null,0,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(OR(D45=\"\",A45=Lookups!$BE$7,A45=Lookups!$BE$8),\"\",(INDEX($E$9:$K$11,MATCH(A45,$B$9:$B$11,0),MATCH(D45,$E$7:$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)\",J38=\"*Unaffordable to Tenant(s)\",J39=\"*Unaffordable to Tenant(s)\",J40=\"*Unaffordable to Tenant(s)\",J41=\"*Unaffordable to Tenant(s)\",J42=\"*Unaffordable to Tenant(s)\",J43=\"*Unaffordable to Tenant(s)\",J45=\"*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:",{"$f":"SUM(B14:B45)-B51","v":0},null,{"$f":"Lookups!BE4","v":"≤50%"},{"$f":"SUMIF(A14:A45,D50,B14:B45)","v":0},"SRO",{"$f":"SUMIF($D$14:$D$45,F50,$B$14:$B$45)-H50","v":0},{"$f":"SUMIFS($B$14:$B$45,$A$14:$A$45,\"Super's Unit\",$D$14:$D$45,F50)","v":0},null,{"$f":"SUMIF(C14:C45,\"New Construction\",B14:B45)","v":0},{"$f":"SUMIF(C14:C45,\"Rehabilitated\",B14:B45)","v":0}]
["Super Units:",{"$f":"SUMIF(A14:A45,\"Super's Unit\",B14:B45)","v":0},null,{"$f":"Lookups!BE5","v":"˃50% and ≤60%"},{"$f":"SUMIF(A14:A45,D51,B14:B45)","v":0},0,0,0]
["Total Units:",{"$f":"SUM(B50:B51)","v":0},null,{"$f":"Lookups!BE6","v":"˃60% and ≤80%"},{"$f":"SUMIF(A14:A45,D52,B14:B45)","v":0},1,0,0,null,{"$f":"IF(J50>=K50,0.2,0.25)","v":0.2}]
["Total Subsidized Units:",{"$f":"SUM(O14:O45)","v":0},null,{"$f":"Lookups!BE7","v":"˃80%"},{"$f":"SUMIF(A14:A45,D53,B14:B45)","v":0},2,0,0]
["Annual Tenant Rents:",{"$f":"SUM(L14:L45)","v":0},null,null,null,3,0,0]
["Annual Subsidized Rents:",{"$f":"SUM(M14:M45)","v":0},null,null,null,4,0,0]
["Annual Gross Rents:",{"$f":"SUM(N14:N45)","v":0},null,null,null,5,0,0]

{"sheet":"Pro Forma (Res.)","index":38,"n_rows":85,"n_cols":20,"rows_kept":85,"cut":false,"hidden":true,"merged":[[0,6,0,12],[54,2,54,3],[2,2,2,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[37,2,37,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[10,2,10,3],[11,2,11,3],[93,13,93,14],[96,15,96,16],[84,0,84,7],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[35,2,35,3],[36,2,36,3],[25,2,25,3],[26,2,26,3],[1,13,1,14],[3,2,3,3],[1,8,1,10],[8,2,8,3],[6,2,6,3],[5,2,5,3]]}
["AHP/APP-108: Rental Project Workbook",null,null,null,null,null,"15 Year Operating Pro Forma (Residential)"]
[null,null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
["INSTRUCTIONS",null,"Annual"]
["YEAR OF OPERATION:",null,"% Increase",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["RESIDENTIAL INCOME",null," "]
["Tenant Rents",null,0,null,{"$f":"RP!B54","v":0},{"$f":"IF($C$6=0,\"0\",(E6*($C$6+1)))","v":"0"},{"$f":"IF($C$6=0,\"0\",(F6*($C$6+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Subsidized Rents",null,0,null,{"$f":"RP!B55","v":0},{"$f":"IF($C$7=0,\"0\",(E7*($C$7+1)))","v":"0"},{"$f":"IF($C$7=0,\"0\",(F7*($C$7+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Gross Rents",null,null,null,{"$f":"SUM(E6:E7)","v":0},{"$f":"SUM(F6:F7)","v":0},{"$f":"SUM(G6:G7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy and Arrears",null,0,null,{"$f":"-$C$9*E8","v":0},{"$f":"-$C$9*F8","v":0},{"$f":"-$C$9*G8","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Net Residential Income",null,null,null,{"$f":"E8+E9","v":0},{"$f":"F8+F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ancillary Income (Specify)",null,0,null,0,{"$f":"IF($C$11=0,\"0\",(E11*($C$11+1)))","v":"0"},{"$f":"IF($C$11=0,\"0\",(F11*($C$11+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Subsidy Income (Specify)",null,0,null,0,{"$f":"IF($C$12=0,\"0\",(E12*($C$12+1)))","v":"0"},{"$f":"IF($C$12=0,\"0\",(F12*($C$12+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Effective Income",null,null,null,{"$f":"SUM(E10:E12)","v":0},{"$f":"SUM(F10:F12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S10:S12)","v":0}]
[]
["ESTIMATE OF ANNUAL EXPENSE"]
["Administration"]
["Manager Payroll",null,0,null,0,{"$f":"IF($C$17=0,\"0\",(E17*($C$17+1)))","v":"0"},{"$f":"IF($C$17=0,\"0\",(F17*($C$17+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Management Fee",null,0,null,0,{"$f":"IF($C$18=0,\"0\",(E18*($C$18+1)))","v":"0"},{"$f":"IF($C$18=0,\"0\",(F18*($C$18+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Accounting and Audit",null,0,null,0,{"$f":"IF($C$19=0,\"0\",(E19*($C$19+1)))","v":"0"},{"$f":"IF($C$19=0,\"0\",(F19*($C$19+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Legal",null,0,null,0,{"$f":"IF($C$20=0,\"0\",(E20*($C$20+1)))","v":"0"},{"$f":"IF($C$20=0,\"0\",(F20*($C$20+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Advertising",null,0,null,0,{"$f":"IF($C$21=0,\"0\",(E21*($C$21+1)))","v":"0"},{"$f":"IF($C$21=0,\"0\",(F21*($C$21+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Office Supplies & Equipment",null,0,null,0,{"$f":"IF($C$22=0,\"0\",(E22*($C$22+1)))","v":"0"},{"$f":"IF($C$22=0,\"0\",(F22*($C$22+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other (Specify)",null,0,null,0,{"$f":"IF($C$23=0,\"0\",(E23*($C$23+1)))","v":"0"},{"$f":"IF($C$23=0,\"0\",(F23*($C$23+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Administration",null,null,null,{"$f":"SUM(E17:E23)","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$26=0,\"0\",(E26*($C$26+1)))","v":"0"},{"$f":"IF($C$26=0,\"0\",(F26*($C$26+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Janitor and Cleaning Supplies",null,0,null,0,{"$f":"IF($C$27=0,\"0\",(E27*($C$27+1)))","v":"0"},{"$f":"IF($C$27=0,\"0\",(F27*($C$27+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Exterminating",null,0,null,0,{"$f":"IF($C$28=0,\"0\",(E28*($C$28+1)))","v":"0"},{"$f":"IF($C$28=0,\"0\",(F28*($C$28+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Garbage and Trash Removal",null,0,null,0,{"$f":"IF($C$29=0,\"0\",(E29*($C$29+1)))","v":"0"},{"$f":"IF($C$29=0,\"0\",(F29*($C$29+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Security",null,0,null,0,{"$f":"IF($C$30=0,\"0\",(E30*($C$30+1)))","v":"0"},{"$f":"IF($C$30=0,\"0\",(F30*($C$30+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Ground Expense",null,0,null,0,{"$f":"IF($C$31=0,\"0\",(E31*($C$31+1)))","v":"0"},{"$f":"IF($C$31=0,\"0\",(F31*($C$31+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Maintenance and Repair Payroll",null,0,null,0,{"$f":"IF($C$32=0,\"0\",(E32*($C$32+1)))","v":"0"},{"$f":"IF($C$32=0,\"0\",(F32*($C$32+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Maintenance and Repair Materials",null,0,null,0,{"$f":"IF($C$33=0,\"0\",(E33*($C$33+1)))","v":"0"},{"$f":"IF($C$33=0,\"0\",(F33*($C$33+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Maintenance and Repair Contracts",null,0,null,0,{"$f":"IF($C$34=0,\"0\",(E34*($C$34+1)))","v":"0"},{"$f":"IF($C$34=0,\"0\",(F34*($C$34+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Elevator",null,0,null,0,{"$f":"IF($C$35=0,\"0\",(E35*($C$35+1)))","v":"0"},{"$f":"IF($C$35=0,\"0\",(F35*($C$35+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Snow Removal",null,0,null,0,{"$f":"IF($C$36=0,\"0\",(E36*($C$36+1)))","v":"0"},{"$f":"IF($C$36=0,\"0\",(F36*($C$36+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Painting & Decorating",null,0,null,0,{"$f":"IF($C$37=0,\"0\",(E37*($C$37+1)))","v":"0"},{"$f":"IF($C$37=0,\"0\",(F37*($C$37+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other (Specify)",null,0,null,0,{"$f":"IF($C$38=0,\"0\",(E38*($C$38+1)))","v":"0"},{"$f":"IF($C$38=0,\"0\",(F38*($C$38+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total M&O",null,null,null,{"$f":"SUM(E26:E38)","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$43=0,\"0\",(E43*($C$43+1)))","v":"0"},{"$f":"IF($C$43=0,\"0\",(F43*($C$43+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Lighting/Electricity",null,0,null,0,{"$f":"IF($C$44=0,\"0\",(E44*($C$44+1)))","v":"0"},{"$f":"IF($C$44=0,\"0\",(F44*($C$44+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Water and Sewer",null,0,null,0,{"$f":"IF($C$45=0,\"0\",(E45*($C$45+1)))","v":"0"},{"$f":"IF($C$45=0,\"0\",(F45*($C$45+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Gas",null,0,null,0,{"$f":"IF($C$46=0,\"0\",(E46*($C$46+1)))","v":"0"},{"$f":"IF($C$46=0,\"0\",(F46*($C$46+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other (Specify)",null,0,null,0,{"$f":"IF($C$47=0,\"0\",(E47*($C$47+1)))","v":"0"},{"$f":"IF($C$47=0,\"0\",(F47*($C$47+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Utilities",null,null,null,{"$f":"SUM(E43:E47)","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$50=0,\"0\",(E50*($C$50+1)))","v":"0"},{"$f":"IF($C$50=0,\"0\",(F50*($C$50+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Payroll Taxes",null,0,null,0,{"$f":"IF($C$51=0,\"0\",(E51*($C$51+1)))","v":"0"},{"$f":"IF($C$51=0,\"0\",(F51*($C$51+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other Taxes (specify)",null,0,null,0,{"$f":"IF($C$52=0,\"0\",(E52*($C$52+1)))","v":"0"},{"$f":"IF($C$52=0,\"0\",(F52*($C$52+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Property and Liability Insurance",null,0,null,0,{"$f":"IF($C$53=0,\"0\",(E53*($C$53+1)))","v":"0"},{"$f":"IF($C$53=0,\"0\",(F53*($C$53+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Fidelity Bond Insurance",null,0,null,0,{"$f":"IF($C$54=0,\"0\",(E54*($C$54+1)))","v":"0"},{"$f":"IF($C$54=0,\"0\",(F54*($C$54+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Other Insurance (specify)",null,0,null,0,{"$f":"IF($C$55=0,\"0\",(E55*($C$55+1)))","v":"0"},{"$f":"IF($C$55=0,\"0\",(F55*($C$55+1)))","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["Total Taxes and Insurance",null,null,null,{"$f":"SUM(E50:E55)","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,{"$f":"E24+E39+E48+E56+E57+E58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Operating Income",null,null,null,{"$f":"E13-E59","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$5:$N$16,\"Mandatory\",'Debt Service'!AC5:AC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!AC22:AC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!AP5:AP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!AP22:AP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!BC5:BC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!BC22:BC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!BP5:BP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!BP22:BP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!CC5:CC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!CC22:CC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!CP5:CP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!CP22:CP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!DC5:DC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!DC22:DC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!DP5:DP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!DP22:DP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!EC5:EC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!EC22:EC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!EP5:EP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!EP22:EP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!FC5:FC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!FC22:FC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!FP5:FP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!FP22:FP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!GC5:GC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!GC22:GC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!GP5:GP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!GP22:GP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Mandatory\",'Debt Service'!HC5:HC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Mandatory\",'Debt Service'!HC22:HC26)))","v":0}]
["Percentage of Cash Flow",null,null,null,{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!AC5:AC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!AC22:AC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!AP5:AP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!AP22:AP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!BC5:BC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!BC22:BC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!BP5:BP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!BP22:BP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!CC5:CC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!CC22:CC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!CP5:CP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!CP22:CP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!DC5:DC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!DC22:DC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!DP5:DP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!DP22:DP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!EC5:EC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!EC22:EC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!EP5:EP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!EP22:EP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!FC5:FC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!FC22:FC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!FP5:FP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!FP22:FP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!GC5:GC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!GC22:GC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!GP5:GP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!GP22:GP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Percentage of Cash Flow\",'Debt Service'!HC5:HC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Percentage of Cash Flow\",'Debt Service'!HC22:HC26)))","v":0}]
["Soft / Accrues",null,null,null,{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!AC5:AC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!AC22:AC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!AP5:AP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!AP22:AP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!BC5:BC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!BC22:BC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!BP5:BP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!BP22:BP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!CC5:CC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!CC22:CC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!CP5:CP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!CP22:CP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!DC5:DC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!DC22:DC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!DP5:DP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!DP22:DP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!EC5:EC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!EC22:EC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!EP5:EP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!EP22:EP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!FC5:FC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!FC22:FC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!FP5:FP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!FP22:FP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!GC5:GC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!GC22:GC26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!GP5:GP16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!GP22:GP26)))","v":0},{"$f":"SUM((SUMIF('Debt Service'!$N$5:$N$16,\"Soft / Accrues\",'Debt Service'!HC5:HC16)),(SUMIF('Debt Service'!$N$22:$N$26,\"Soft / Accrues\",'Debt Service'!HC22:HC26)))","v":0}]
["Miscellaneous Debt (specify)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Debt Service",null,null,null,{"$f":"SUM(E62:E65)","v":0},{"$f":"SUM(F62:F65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR - Mandatory",null,null,null,{"$f":"IF(E62>0,E60/E62,0)","v":0},{"$f":"IF(F62>0,F60/F62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR - Total",null,null,null,{"$f":"IF(E66>0,E60/E66,0)","v":0},{"$f":"IF(F66>0,F60/F66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow",null,null,null,{"$f":"E60-E66","v":0},{"$f":"F60-F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Partnership Distribution",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Cash Flow",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Cash Flow",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Cash Flow to Operating Reserve:",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Cash Flow",null,null,null,{"$f":"E69-E73-E70-E71-E72","v":0},{"$f":"F69-F73-F70-F71-F72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[1.3,null,null,null,{"$f":"IF(E74<0,\"\",E74/$A$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1.4999999999999999E-2,null,null,null,{"$f":"IF(E75=\"\",\"\",E75/(1+$A$76)^E41)","v":0},{"$f":"IF(F75=\"\",\"\",F75/(1+$A$76)^F41)","v":0},{"$f":"IF(G75=\"\",\"\",G75/(1+$A$76)^G41)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S75=\"\",\"\",S75/(1+$A$76)^S41)","v":0}]
[5.2499999999999998E-2,null,null,null,{"$f":"PV($A$77/12,15*12,-MIN($E$76:$S$76)/12,0,0)","v":0}]
["Operating Reserve"]
["Beginning Balance",null,null,null,{"$f":"'Dev Budget'!D42","v":0},{"$f":"E82","v":0},{"$f":"F82","v":0},0,0,0,0,0,{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0]
["Interest Earned",null,0.01,null,{"$f":"E79*$C$80","v":0},{"$f":"F79*$C$80","v":0},{"$f":"G79*$C$80","v":0},0,0,0,0,0,{"$f":"M79*$C$80","v":0},{"$f":"N79*$C$80","v":0},0,0,0,0,0]
["Payment to (draw from) cash flow",null,null,null,{"$f":"IF(E74<0,E57+E73+E74,E57+E73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",null,null,null,{"$f":"SUM(E79:E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Notes / Calculations:"]

{"sheet":"Pro Forma (Comm.)","index":39,"n_rows":4,"n_cols":14,"rows_kept":4,"cut":false,"hidden":true,"merged":[[3,0,3,10],[1,13,1,15],[1,18,1,19],[0,4,0,10],[1,0,1,1]]}
["AHP/APP-108: 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."]

{"sheet":"Pro Forma (Social)","index":40,"n_rows":4,"n_cols":14,"rows_kept":4,"cut":false,"hidden":true,"merged":[[1,18,1,19],[3,0,3,10],[0,4,0,10],[1,0,1,1],[1,13,1,15]]}
["AHP/APP-108: 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."]

{"sheet":"Results","index":41,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":true,"merged":[[0,5,0,8],[39,10,40,10],[39,7,40,7],[44,2,44,6],[41,2,41,6],[38,2,38,6],[37,2,37,6],[33,2,33,6],[27,2,27,6],[16,2,16,6],[23,2,23,6],[36,2,36,6],[20,2,20,6],[25,2,25,6],[29,10,30,10],[34,10,35,10],[24,2,24,6],[28,2,28,6],[15,2,15,6],[13,2,13,6],[14,2,14,6],[1,7,1,10],[5,2,5,6],[6,2,6,6],[11,2,11,6],[17,2,17,6],[12,2,12,6],[3,1,3,6],[7,2,7,6],[2,1,2,2],[8,2,8,6]]}
[null,"AHP/APP-108: Rental Project Workbook",null,null,null,"Financial Analysis Results"]
[null,null,null,null,null,null,"Project Name:",{"$f":"'Dev Budget'!C2","v":" "}]
[null,"INSTRUCTIONS"]
[null,"Contingency Analysis",null,null,null,null,null,"Result","Maximum","Minimum","OK?",null,"Variance"]
[null,1,"If the project is a rehabilitation project, is the hard cost contingency within the standard?",null,null,null,null,{"$f":"IF(Input!B46>=0.5,IF(Input!B12=0,0,Input!B13/Input!B12),\"NA\")","v":"NA"},0.1500001,"-",{"$f":"IF(H5=\"NA\",\"NA\",IF(H5=0,\"Explain\",IF(H5>I5,\"Explain\",\"Yes\")))","v":"NA"},null,{"$f":"IF(H5=\"NA\",\"NA\",IF(AND(H5>I5),H5-I5,\"OK\"))","v":"NA"}]
[null,{"$f":"B5+1","v":2},"If the project is a new construction project, is the hard cost contingency within the standard?",null,null,null,null,{"$f":"IF(Input!B44>0.5,IF(Input!B12=0,0,Input!B13/Input!B12),\"NA\")","v":"NA"},0.10000009999999999,"-",{"$f":"IF(H6=\"NA\",\"NA\",IF(H6=0,\"Explain\",IF(H6>I6,\"Explain\",\"Yes\")))","v":"NA"},null,{"$f":"IF(H6=\"NA\",\"NA\",IF(AND(H6>I6),H6-I6,\"OK\"))","v":"NA"}]
[null,{"$f":"B6+1","v":3},"Is the soft cost contingency within the standard?",null,null,null,null,{"$f":"IF(Input!B24=0,\"NA\",Input!B24/Input!B22)","v":"NA"},5.0000099999999999E-2,"-",{"$f":"IF(H7=\"NA\",\"NA\",IF(H7>I7,\"See Combined Standard\",\"Yes\"))","v":"NA"},null,{"$f":"IF(H7=\"NA\",\"NA\",IF(AND(H7>I7),H7-I7,\"OK\"))","v":"NA"}]
[null,{"$f":"B7+1","v":4},"or is the rehabilitation project's combined soft and hard cost contingency both within the standard?",null,null,null,null,{"$f":"IF(H5=\"NA\",\"NA\",(Input!B24+Input!B13)/(Input!B12+Input!B22))","v":"NA"},0.1500001,4.99999E-2,{"$f":"IF(H8=\"NA\",\"NA\",IF(AND(H8<=I8,H8>=J8),\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H8=\"NA\",\"NA\",IF(AND(H8>I8),H8-I8,IF(AND(H8<J8),H8-J8,\"OK\")))","v":"NA"}]
[null,{"$f":"B8+1","v":5},"or is the new construction project's combined soft and hard cost contingency both within the standard?",null,null,null,null,{"$f":"IF(H6=\"NA\",\"NA\",(Input!B24+Input!B13)/(Input!B12+Input!B22))","v":"NA"},0.10000009999999999,4.99999E-2,{"$f":"IF(H9=\"NA\",\"NA\",IF(AND(H9<=I9,H9>=J9),\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H9=\"NA\",\"NA\",IF(AND(H9>I9),H9-I9,IF(AND(H9<J9),H9-J9,\"OK\")))","v":"NA"}]
[]
[null,"Development Budget Analysis",null,null,null,null,null,"Result","Maximum","Minimum","OK?",null,"Variance"]
[null,{"$f":"B9+1","v":6},"Is the developer’s fee (including any additional fees for housing consultants) within the standard?",null,null,null,null,{"$f":"IF('Dev Budget'!D33=0,0,'Dev Budget'!D33/('Dev Budget'!D34-'Dev Budget'!D33))","v":0},0.1500001,4.99999E-2,{"$f":"IF(AND(H12<=I12,H12>=J12),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H12=\"NA\",\"NA\",IF(AND(H12>I12),H12-I12,IF(AND(H12<J12),H12-J12,\"OK\")))","v":-4.99999E-2}]
[null,{"$f":"B12+1","v":7},"Is the Architecture Fee within the standard?",null,null,null,null,{"$f":"IF('Dev Budget'!D15=0,0,'Dev Budget'!D15/'Dev Budget'!D30)","v":0},7.0000099999999996E-2,2.4999899999999999E-2,{"$f":"IF(AND(H13<=I13,H13>=J13),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H13=\"NA\",\"NA\",IF(AND(H13>I13),H13-I13,IF(AND(H13<J13),H13-J13,\"OK\")))","v":-2.4999899999999999E-2}]
[null,8,"Is the Profit, Overhead & General Requirement cost within the standard?",null,null,null,null,{"$f":"IF(Supplement!C32>0,Supplement!C32/('Dev Budget'!D30-Supplement!C32),0)","v":0},0.16000010000000001,8.9999899999999994E-2,{"$f":"IF(AND(H14<=I14,H14>=J14),\"Yes\",\"Explain\")","v":"Explain"},"CFT",{"$f":"IF(H14=\"NA\",\"NA\",IF(AND(H14>I14),H14-I14,IF(AND(H14<J14),H14-J14,\"OK\")))","v":-8.9999899999999994E-2},"Hard Cost Exception"]
[null,9,"Is the “hard” project development cost within the Bank’s limits?",null,null,null,null,{"$f":"'2. Schedule of Values'!O60","v":0},{"$f":"L15*(1+RP!J52)","v":0},{"$f":"L15*(1-RP!J52)","v":0},{"$f":"IF(L15=0,\"\",IF(OR(H15>I15,H15<J15),\"Explain\",\"Yes\"))","v":""},null,{"$f":"IF(L15=0,\"NA\",((H15-L15)/L15))","v":"NA"},{"$f":"IF(ABS(M15)<=RP!J52,\"-\",IF(M15<0,M15+RP!J52,M15-RP!J52))","v":{"$error":"#VALUE!"}}]
[null,10,"Are the \"soft\" project costs within the Bank's limits?",null,null,null,null,{"$f":"IFERROR('Dev Budget'!D28/'Dev Budget'!D34,0)","v":0},{"$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(H16<=I16,\"Yes\",\"Explain\")","v":"Yes"},null,{"$f":"IF(H16=\"NA\",\"NA\",IF(AND(H16>I16),H16-I16,\"OK\"))","v":"OK"}]
[null,11,"If the project's financing includes State Low-income Housing Tax Credit Financing, is the net equity received greater than or equal to the standard?",null,null,null,null,{"$f":"IFERROR((SUMIF('Source of Funds'!$A$6:$A$17,Lookups!$BD19,'Source of Funds'!$E$6:$E$17)/('Source of Funds'!$B23*10)),\"NA\")","v":"NA"},"-",0.62,{"$f":"IF(H17=\"NA\",\"NA\",IF(H17>=J17,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H17=\"NA\",\"NA\",IF(AND(H17<J17),H17-J17,\"OK\"))","v":"NA"}]
[null,12,"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$6:$A$17,\"Federal LIHTC*\",'Source of Funds'!$E$6:$E$17)/('Source of Funds'!$B22*10)),\"NA\")","v":"NA"},"-",0.85,{"$f":"IF(H18=\"NA\",\"NA\",IF(H18>=J18,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H18=\"NA\",\"NA\",IF(AND(H18<J18),H18-J18,\"OK\"))","v":"NA"}]
[]
[null,"Operating Pro Forma Analysis",null,null,null,null,null,"Result","Maximum ","Minimum","OK?",null,"Variance"]
[null,{"$f":"B18+1","v":13},"Are the annual operating expenses within the standard?",null,null,null,null,{"$f":"IF(RP!B52=0,0,(Input!B61-'Pro Forma (Res.)'!E50-'Pro Forma (Res.)'!E30)/RP!B52)","v":0},8000,3000,{"$f":"IF(AND(H21<=I21,H21>=J21),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H21=\"NA\",\"NA\",IF(AND(H21>I21),H21-I21,IF(AND(H21<J21),H21-J21,\"OK\")))","v":-3000}]
[null,14,"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(H22<=I22,H22>=J22),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H22=\"NA\",\"NA\",IF(AND(H22>I22),H22-I22,IF(AND(H22<J22),H22-J22,\"OK\")))","v":-9.9999000000000008E-3}]
[null,15,"Is the percentage change in operating expenses within the standard?",null,null,null,null,{"$f":"IF(Input!B61=0,0,(Input!B62-Input!B61)/Input!B61)","v":0},3.0000099999999998E-2,9.9999000000000008E-3,{"$f":"IF(AND(H23<=I23,H23>=J23),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H23=\"NA\",\"NA\",IF(AND(H23>I23),H23-I23,IF(AND(H23<J23),H23-J23,\"OK\")))","v":-9.9999000000000008E-3}]
[null,{"$f":"B23+1","v":16},"Does the project have a debt coverage ratio of 1.30 or less on all debt?",null,null,null,null,{"$f":"IF(Input!B64=0,\"NA\",Input!B63/Input!B64)","v":"NA"},1.3,"-",{"$f":"IF(H24=\"NA\",\"NA\",IF(H24<=I24,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H24=\"NA\",\"NA\",IF(AND(H24>I24),H24-I24,\"OK\"))","v":"NA"}]
[null,17,"Does the project have a debt coverage ratio of 1.1 or greater on mandatory debt?",null,null,null,null,{"$f":"IF('Pro Forma (Res.)'!E67=0,\"NA\",'Pro Forma (Res.)'!E67)","v":"NA"},"-",1.1000000000000001,{"$f":"IF(H25=\"NA\",\"NA\",IF(H25>=J25,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H25=\"NA\",\"NA\",IF(AND(H25<J25),H25-J25,\"OK\"))","v":"NA"}]
[null,"17a","If the project has debt, how much more debt can the existing cash flow support?",null,null,null,null,{"$f":"IF(H24=\"NA\",\"NA\",'Pro Forma (Res.)'!E77)","v":"NA"},{"$f":"0.75*Input!B35","v":0},"-",{"$f":"IF(H26=\"NA\",\"NA\",IF(I26>=H26,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H26=\"NA\",\"NA\",IF(AND(H26>I26),H26-I26,\"OK\"))","v":"NA"}]
[null,"17b","If the project has no debt, how much debt could the cash flow support?",null,null,null,null,{"$f":"IF(H24=\"NA\",'Pro Forma (Res.)'!E77,\"NA\")","v":0},{"$f":"Input!B35","v":0},"-",{"$f":"IF(H27=\"NA\",\"NA\",IF(I27>=H27,\"Yes\",\"Explain\"))","v":"Yes"},null,{"$f":"IF(H27=\"NA\",\"NA\",IF(AND(H27>I27),H27-I27,\"OK\"))","v":"OK"}]
[null,{"$f":"B25+1","v":18},"Is the vacancy rate within the standard?",null,null,null,null,{"$f":"IF(Input!B52=0,0,Input!B52/Input!B50)","v":0},7.0000099999999996E-2,3.9999899999999998E-2,{"$f":"IF(AND(H28<=I28,H28>=J28),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H28=\"NA\",\"NA\",IF(AND(H28>I28),H28-I28,IF(AND(H28<J28),H28-J28,\"OK\")))","v":-3.9999899999999998E-2}]
[null,19,"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(AND('Pro Forma (Res.)'!E17=0,'Pro Forma (Res.)'!E18=0),\"Explain\",Input!B56/Input!B55)","v":"Explain"},8.0000100000000005E-2,"-",{"$f":"IF(OR(H30<=I30,H31<=I31),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H30=\"Explain\",\"NA\",IF(AND(H30>I30),H30-I30,\"OK\"))","v":"NA"}]
[null,null,null,null,null,null,"Management Fee/Unit/month",{"$f":"IF(AND('Pro Forma (Res.)'!E17=0,'Pro Forma (Res.)'!E18=0),\"Explain\",Input!B56/RP!B52/12)","v":"Explain"},53,"-",null,null,{"$f":"IF(H31=\"Explain\",\"NA\",IF(AND(H31>I31),H31-I31,\"OK\"))","v":"NA"}]
[]
[null,"Reserve Analysis",null,null,null,null,null,"Result","Maximum ","Minimum","OK?",null,"Variance"]
[null,{"$f":"B29+1","v":20},"Is the annual contribution to the replacement reserve within the standard?"]
[null,null,null,null,null,null,"Rep. Reserve/Unit",{"$f":"IF(Input!B57=0,0,(Input!B57/RP!B52))","v":0},500,250,{"$f":"IF(OR((AND(H35<=I35,H35>=J35)),(AND(H36<=I36,H36>=J36))),\"Yes\",\"Explain\")","v":"Explain"},null,{"$f":"IF(H35=\"NA\",\"NA\",IF(AND(H35>I35),H35-I35,IF(AND(H35<J35),H35-J35,\"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(H36=\"NA\",\"NA\",IF(AND(H36>I36),H36-I36,IF(AND(H36<J36),H36-J36,\"OK\")))","v":-2.4999000000000002E-3}]
[null,{"$f":"B34+1","v":21},"Is the capitalized replacement reserve no greater the resulting standard?",null,null,null,null,{"$f":"IF('Dev Budget'!D43=0,\"NA\",'Dev Budget'!D43/RP!B50)","v":"NA"},1000,"-",{"$f":"IF(OR(I37=\"NA\",H37=\"NA\"),\"NA\",IF(I37>=H37,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H37=\"NA\",\"NA\",IF(AND(H37>I37),H37-I37,IF(AND(H37<J37),H37-J37,\"OK\")))","v":"NA"}]
[null,{"$f":"B37+1","v":22},"Is the annual operating reserve no greater than 3% of the gross rents? ",null,null,null,null,{"$f":"IF(Input!B58=0,\"NA\",Input!B58/Input!B50)","v":"NA"},3.0000099999999998E-2,"-",{"$f":"IF(H38=\"NA\",\"NA\",IF(H38<=I38,\"Yes\",\"Explain\"))","v":"NA"},null,{"$f":"IF(H38=\"NA\",\"NA\",IF(AND(H38>I38),H38-I38,\"OK\"))","v":"NA"}]
[null,{"$f":"B38+1","v":23},"Is the capitalized operating reserve no greater than the lesser of 1% of TDC or 50% of gross rents?"]
[null,null,null,null,null,null,"1% of Total Development Costs",{"$f":"'Dev Budget'!D42","v":0},{"$f":"'Dev Budget'!D34*0.01","v":0},"-",{"$f":"IF(AND(H40<=I40,H40<=I41),\"Yes\",\"Explain\")","v":"Yes"},null,{"$f":"IF(H39=\"NA\",\"NA\",IF(AND(H39>I39),H39-I39,\"OK\"))","v":"OK"}]
[null,null,null,null,null,null,"50% of Gross Rents",null,{"$f":"'Pro Forma (Res.)'!E8*0.5","v":0},"-"]
[null,{"$f":"B39+1","v":24},"Is the initial operating deficit reserve greater than 6 months of operating expenses plus debt service?",null,null,null,null,{"$f":"IF('Dev Budget'!D36>0,'Dev Budget'!D36/('Pro Forma (Res.)'!E59+'Pro Forma (Res.)'!E66),0)","v":0},0.5,"-",{"$f":"IF(H42=0,\"NA\",IF(H42>I42,\"Explain\",\"Yes\"))","v":"NA"},null,{"$f":"IF(H42=\"NA\",\"NA\",IF(AND(H42>I42),H42-I42,\"OK\"))","v":"OK"}]
[]
[null,"Financial Measurement Analysis",null,null,null,null,null,"Result","Standard",null,"OK?",null,"Variance"]
[null,{"$f":"B42+1","v":25},"Is the Acquisition Price equal to or less than the Value Documentation?",null,null,null,null,{"$f":"Input!B7+Input!B9","v":0},{"$f":"Input!B11","v":0},"-",{"$f":"IF(H45<=I45,\"Yes\",\"Explain\")","v":"Yes"},null,{"$f":"IF(H45=\"NA\",\"NA\",IF(AND(H45>I45),H45-I45,\"OK\"))","v":"OK"}]

{"sheet":"LIMITS_COUNTYLEVEL","index":42,"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":"Sheet2","index":43,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Input","index":44,"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'!D6","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",{"$f":"'Dev Budget'!D7","v":0}]
["Purchase Price - Building on Worksheet C",{"$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",{"$f":"'Dev Budget'!D30","v":0}]
["Hard Cost Contingency",{"$f":"'Dev Budget'!D31","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'!D28","v":0}]
["Other development costs for commercial space",0,""]
["Soft Cost Contingency",{"$f":"'Dev Budget'!D32","v":0}]
["Developer’s Ret + Housing Con.",{"$f":"'Dev Budget'!D33","v":0}]
["Total Development Cost",{"$f":"'Dev Budget'!D34","v":0}]
["Initial Operating Reserve Amt",{"$f":"'Dev Budget'!D36","v":0}]
["Other Reserves/Working Cap.",{"$f":"'Dev Budget'!D40-'Dev Budget'!D36+'Dev Budget'!D44","v":0}]
["Capitalized Operating Reserve",{"$f":"'Dev Budget'!D42","v":0}]
["Total Project Cost",{"$f":"'Dev Budget'!D45","v":0}]
["Tax Credit Allocation",0,"Not Used"]
["Tax Credit Equity Investment",0,"Not Used"]
["Status of Allocation",0,"Not Used"]
["Section 811 / 202 Amount",0,"Not Used"]
["AHP Subsidy Request - Worksheet A",{"$f":"'Dev Budget'!B45","v":0}]
["AHP Subsidy Request - Worksheet B",{"$f":"'Source of Funds'!E19","v":0},{"$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:C45,Lookups!BG4,RP!B14:B45)","v":0}]
["New Construction Percentage",{"$f":"IF(RP!B50=0,0,B43/RP!B52)","v":0}]
["Rehabilitated Units",{"$f":"SUMIF(RP!C14:C45,Lookups!BG5,RP!B14:B45)","v":0}]
["Rehabilitated Percentage",{"$f":"IF(RP!B50=0,0,B45/RP!B52)","v":0}]
[]
[]
["OPERATING BUDGET"]
["Gross Res Income Pro Forma",{"$f":"'Pro Forma (Res.)'!E8","v":0}]
["Gross Inc Rent Plan",{"$f":"RP!B56","v":0},{"$f":"B51-B50","v":0}]
["Vacancy Allowance",{"$f":"'Pro Forma (Res.)'!E9*-1","v":0}]
["Ancillary Income",{"$f":"'Pro Forma (Res.)'!E11","v":0}]
["Subsidy Income",{"$f":"'Pro Forma (Res.)'!E12","v":0}]
["Total Effective Income",{"$f":"'Pro Forma (Res.)'!E13","v":0}]
["Management Fee",{"$f":"'Pro Forma (Res.)'!E18","v":0}]
["Replacement Reserve",{"$f":"'Pro Forma (Res.)'!E58","v":0}]
["Operating Reserve",{"$f":"'Pro Forma (Res.)'!E57","v":0}]
["First Year  Revenue",{"$f":"('Pro Forma (Res.)'!E13-'Pro Forma (Res.)'!E9)","v":0}]
["Second Year  Revenue ",{"$f":"('Pro Forma (Res.)'!F13-'Pro Forma (Res.)'!F9)","v":0}]
["First Year Operating Costs",{"$f":"('Pro Forma (Res.)'!E59-'Pro Forma (Res.)'!E57-'Pro Forma (Res.)'!E58)","v":0}]
["Second Year Operating Costs",{"$f":"('Pro Forma (Res.)'!F59 - 'Pro Forma (Res.)'!F57-'Pro Forma (Res.)'!F58)","v":0}]
["Net Operating Income",{"$f":"'Pro Forma (Res.)'!E60","v":0}]
["Debt Service Payment",{"$f":"'Pro Forma (Res.)'!E66","v":0}]
["Cash Flow Loan Payment",{"$f":"'Pro Forma (Res.)'!E73","v":0},""]
["Cash Flow to Operating Reserves",{"$f":"'Pro Forma (Res.)'!E74","v":0},""]
[]
["List of High Cost Counties:"]
["New York"]
["New York",{"$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":45,"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":46,"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,"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":"RPW Version Control","index":47,"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":"sof formulas","index":48,"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$19","v":0},null,null,null,"Member","p",null,"**Status Codes are:"]
["AHP Advance Loan by Member",null,null,null,null,null,null,null,"Closed=","c"]
["FHLB Advance (CICA)",null,null,null,null,null,null,null,"Committed=","m"]
["Other Financing by Member",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD16,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD16,'Source of Funds'!A6:A21,0),1),\"\")","v":""},null,null,"Pending=","p"]
["Other Conventional Financing",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD6,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD6,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["State Funds",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD18,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD18,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Local Funds",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD14,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD14,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["State LIHTC",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD19,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD19,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Federal LIHTC",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD9,'Source of Funds'!$D$6:$D$21)+SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD10,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$6:$E$21,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD10,'Source of Funds'!$A$6:$E$21,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$6:$E$21,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD10,'Source of Funds'!$A$6:$E$21,2,FALSE)),\"\")))","v":""}]
["Developer Equity",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD7,'Source of Funds'!$D$6:$D$21)+SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD8,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$6:$E$21,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD8,'Source of Funds'!$A$6:$E$21,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$6:$E$21,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD8,'Source of Funds'!$A$6:$E$21,2,FALSE)),\"\")))","v":""}]
["HOME",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD13,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD13,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["CDBG",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD4,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD4,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Other Federal Housing Program",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD17,'Source of Funds'!$D$6:$D$21)+SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD21,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$6:$E$21,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD21,'Source of Funds'!$A$6:$E$21,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$6:$E$21,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD21,'Source of Funds'!$A$6:$E$21,2,FALSE)),\"\")))","v":""}]
["FHA Financing",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD11,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD11,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Charitable Grants",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD5,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD5,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["In-Kind Donations"]
["Volunteer Professional Labor/Services"]
["Tax-Exempt Revenue Bonds",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD20,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD20,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Other 1",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD12,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD12,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Other 2",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD15,'Source of Funds'!$D$6:$D$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD15,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["TOTAL Construction/Rehab Sources",{"$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$19","v":0},null,null,null,"Member","p",null,"*Input 7.5 for 7.5%."]
["AHP Advance Loan by Member"]
["FHLB Advance (CICA)"]
["Other Financing by Member",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD16,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD16,'Source of Funds'!A6:A21,0),1),\"\")","v":""},null,null,"**Status Codes are:"]
["Other Conventional Financing",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD6,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD6,'Source of Funds'!A6:A21,0),1),\"\")","v":""},null,null,"Closed=","c"]
["State Funds",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD18,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD18,'Source of Funds'!A6:A21,0),1),\"\")","v":""},null,null,"Committed=","m"]
["Local Funds",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD14,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD14,'Source of Funds'!A6:A21,0),1),\"\")","v":""},null,null,"Pending=","p"]
["State LIHTC",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD19,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD19,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Federal LIHTC",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD9,'Source of Funds'!$E$6:$E$21)+SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD10,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$6:$E$21,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD10,'Source of Funds'!$A$6:$E$21,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD9,'Source of Funds'!$A$6:$E$21,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD10,'Source of Funds'!$A$6:$E$21,2,FALSE)),\"\")))","v":""}]
["Developer Equity",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD7,'Source of Funds'!$E$6:$E$21)+SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD8,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$6:$E$21,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD8,'Source of Funds'!$A$6:$E$21,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD7,'Source of Funds'!$A$6:$E$21,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD8,'Source of Funds'!$A$6:$E$21,2,FALSE)),\"\")))","v":""}]
["HOME",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD13,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD13,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["CDBG",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD4,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD4,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Other Federal Housing Program",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD17,'Source of Funds'!$E$6:$E$21)+SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD21,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$6:$E$21,2,FALSE)&\" - \"&(VLOOKUP(Lookups!BD21,'Source of Funds'!$A$6:$E$21,2,FALSE))),IFERROR((VLOOKUP(Lookups!BD17,'Source of Funds'!$A$6:$E$21,2,FALSE)),IFERROR((VLOOKUP(Lookups!BD21,'Source of Funds'!$A$6:$E$21,2,FALSE)),\"\")))","v":""}]
["FHA Financing",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD11,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD11,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Charitable Grants",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD5,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD5,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["In-Kind Donations"]
["Volunteer Professional Labor/Services"]
["Borrower Equity"]
["Tax-Exempt Revenue Bonds",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD20,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD20,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Other 1",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD12,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD12,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["Other 2",{"$f":"SUMIF('Source of Funds'!$A$6:$A$21,Lookups!BD15,'Source of Funds'!$E$6:$E$21)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Source of Funds'!$B$6:$B$21,MATCH(Lookups!BD15,'Source of Funds'!A6:A21,0),1),\"\")","v":""}]
["TOTAL Permanent Sources",{"$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":"uof formulas","index":49,"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":50,"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+Input!B58","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":"IFERROR(C16/C20,0)","v":0}]