{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["TOC","Instructions","Calendar","1 Project Information","2 Self-Scoring","3 Appl Frac","4 Utilities","5 Distr & Rent","6 Financing","7 Syndication","8 Set-Aside Election","9 Sources incl TC","10 Uses","11 Opt Inc & Exp","12 Pro Forma","13 Reserves","14 Amenities","15 Proj Sched","16a Mkt","16b Mkt","16c Mkt","17 Compliance","16 Progress Rpt","Notes","System Notes","18 Prop Mgt","19 AcqRehabConv","20 Mxd Inc Project Analysis","Blank"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":319,"comments":15,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"TOC","index":0,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,{"$f":"ProjName","v":0}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"}]
["TABLE OF CONTENTS"]
[]
[]
["TOC"]
["Instructions"]
["1 Project Information"]
["2 Self-Scoring"]
["3 Appl Frac"]
["4 Utilities"]
["5 Distr & Rent"]
["6 Financing"]
["7 Syndication"]
["8 Set-Aside Election"]
["9 Sources incl TC"]
["10 Uses"]
["11 Opt Inc & Exp"]
["12 Pro Forma"]
["13 Reserves"]
["14 Amenities"]
["15 Proj Sched"]
["16a Mkt"]
["16b Mkt"]
["16c Mkt"]
["17 Compliance"]
["18 Prop Mgt"]
["19 AcqRehabConv"]
["20 Mxd Inc Project Analysis"]
["Blank"]

{"sheet":"Instructions","index":1,"n_rows":27,"n_cols":23,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,"TOC",null,null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},1,1]
["INSTRUCTIONS FOR EXCEL SECTIONS",null,null,null,null,null,null,null,null,"OUTSIDE OF PRINT RANGE",null,null,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(H3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I3)*1=1,1,0))","v":1},1,1]
[null,null,null,null,null,null,null,null,null,"Term",null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"The purpose behind creating these worksheets in Excel is to make it easier for developers to complete"]
[null,"the application and to enable staff to more easily underwrite and review applications as required."]
[null,"Only those sections are included here which require a large amount of numeric entries.",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"All cells NOT filled in yellow should NOT be written into or over.  Doing so may negatively affect the file",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"and delay underwriting your application.",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"To reduce error risk, and where applicable, consider linking from cells on any sheet to cells on other sheets.",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Note cell comments in this file.  You can detect them from the red triangle in the upper right hand corner",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"of the cells where they are present (e.g., See above cell).  They are intended to explain that cell or area of this file.",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"WARNING: If you select all sheets when printing--be sure to deselect all sheets after printing.  Otherwise",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"you risk what you enter on one sheet posting on the other sheets you selected and overwriting other things.",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"APPLICATION DEADLINE (5:00 p.m.)",null,null,null,null,{"$f":"+Calendar!C11","v":"2017-05-05"},null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Pre-construction energy audits for all projects due within 90 days of receiving an allocation of LIHTCs.",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Yellow shaded cells","Enter information into the shaded cells.",null,null,null,null,null,null,null,null,null,1,0,1,1,1,1,1,1,1,1,1]
[null,"The 45 day basis boost request deadline:",null,null,null,null,{"$f":"+Calendar!C8","v":"2017-03-21"},null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"For support using this spreadsheet contact Scott Hamlin, 702-486-5947, shamlin@housing.nv.gov or",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Mark Licea, 702-486-5980, mlicea@housing.nv.gov",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Calendar","index":2,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,{"$f":"ProjName","v":0}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,"DO NOT PRINT"]
["Calendar of Key Dates and Deadlines",null,"DATA FEED PAGE",null,"DO NOT PRINT"]
[{"$f":"CELL(\"filename\")","v":"R:\\Programs\\Tax Credits\\Applications\\2017 LIHTC Applications\\[2017 NHD Application - Final.xlsm]14 Amenities"}]
[]
[null,null,null,null,null,"Add for"]
[null,null,null,null,"Days","Fri/Mon"]
[null,"Basis Boost request deadline (45 days prior to Application Deadline)",{"$f":"+$C$11+E8+F8","v":"2017-03-21"},null,-45,0]
[null,"Optional Application Pre Review (15 days prior to Application Deadline)",{"$f":"+$C$11+E9+F9","v":"2017-04-20"},null,-15,0]
[]
[null,"9% Tax Credit project Application Deadline to NHD by","2017-05-05"]
[null,"Posting of applications general information received",{"$f":"+$C$11+E12+F12","v":"2017-05-19"},null,14,0]
[null,"Issuance of Notice of Reservations by","2017-06-30",null,56,0]
[null,"Carryover Allocation notice",{"$f":"+$C$13+E14+F14","v":"2017-11-05"},null,128,0]
[null,"Carryover allocation request information due by",{"$f":"+$C$13+E15+F15","v":"2017-07-30"},null,30,0]
[null,"Carryover allocations issued by (approximate)","2017-11-03",null,182,0]
[null,"Proof of satisfaction of 10% test due by (approximate)","2017-11-03",null,180,2]
[null,"Estimated 270 Day Rule start date (approximate)","2017-07-19",null,75,0]
[null,"Estimated 270 Day Deadline documentation due (approximate)","2018-01-30",null,270,0]
[]
[]
[]
[]
[]
[null,"Your specific date may vary.  Confirm your actual date with any specific documention received for your project."]
[null,"Calendar day count deadlines falling on a Saturday or Sunday or holiday will be effective the first working day thereafter."]

{"sheet":"1 Project Information","index":3,"n_rows":192,"n_cols":19,"rows_kept":192,"cut":false,"hidden":false,"merged":[[33,0,34,0],[33,2,34,2],[33,4,34,4],[85,2,85,8],[86,2,86,8],[16,3,16,7],[17,3,17,7],[18,3,18,7],[31,3,31,7],[20,0,20,2],[20,3,20,7],[23,3,23,4],[19,0,19,2],[19,3,19,7],[21,6,21,7],[156,3,156,6],[25,3,25,7],[26,3,26,7],[27,3,27,7],[22,6,22,7],[38,5,38,6],[33,6,34,6],[67,3,67,7],[68,3,68,7],[87,2,87,8],[131,4,131,8],[143,1,143,6],[57,0,57,7],[58,0,58,7],[59,0,59,7],[32,2,32,3],[179,5,179,8],[167,4,167,8],[159,4,159,6],[160,2,160,6],[161,2,161,6],[162,1,162,2],[178,5,178,8]]}
["State of Nevada Housing Division",null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},1]
["2017 NHD FUNDING APPLICATION",null,null,null,null,null,"TOC",null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1}]
["PROJECT INFORMATION",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,{"$f":"(IF(IsLocked(G4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H4)*1=1,1,0))","v":1},1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Project Identification",null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I14)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,"Application Date",null,null,null,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,null,"Application Closing Deadline",null,null,null,1,1,1,1,1,1,1,0,1]
["Project Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Project Address/Location",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Project City, County, Zip Code",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Applicant/Organization Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Co-Applicant/Org'n Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Project Contact",null,null,null,null,"Contact Office Phone",null,null,null,null,{"$f":"(IF(IsLocked(A22)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B22)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C22)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D22)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E22)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F22)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G22)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H22)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I22)*1=1,1,0))","v":1}]
["  Contact Title",null,null,null,null,"Contact Cell Phone",null,null,null,null,1,1,1,0,1,1,0,0,1]
["Federal Tax ID Number ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,1,1,1,1]
["(The Federal Tax ID # must be received prior to carryover) ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Type of Entity",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Legal Status",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Non-Profit Status",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Project Information",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H31)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I31)*1=1,1,0))","v":1}]
["Assessor's Parcel\n Number(s)",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Census Tract Number",null,null,null,"QCT","SADDA",null,null,null,null,1,1,0,{"$f":"(IF(IsLocked(E33)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,0,1]
["State Senate District",null,"State Assembly District",null,"Congressional District",null,"US\nSenator",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A35)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B35)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(C35)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D35)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E35)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F35)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G35)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H35)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I35)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Project part of master plan?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Total Units (Incl' Mgrs Units)",null,null,null,"Acres (Gross)",null,null,null,null,null,1,1,1,0,1,0,1,1,1]
["Land Cost",null,null,null,"Date Closed",null,null,null,null,null,1,1,1,0,1,0,0,1,1]
["Total Parking Spaces",null,null,null,"Density:",{"$f":"IF(OR(D38=0,F38=0),0,D38/F38)","v":0},"Spaces/u",{"$f":"IF(OR(D38=0,D40=0),0,D40/D38)","v":0},null,null,1,1,1,0,1,1,1,1,1]
["Funding/Financing Requested (Amount):",null,null,null,"Request/unit",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["9% Tax Credits Requested",null,null,null,{"$f":"IF(AND($D$38>=1,D42>=1),D42/TotUnits,0)","v":0},"Other:",null,null,null,null,1,1,1,0,1,1,0,0,1]
["4% Tax Credits Requested",null,null,null,{"$f":"IF(AND($D$38>=1,D43>=1),D43/TotUnits,0)","v":0},"Other:",null,null,null,null,1,1,1,0,1,1,0,0,1]
["Tax-exempt bond volume cap",null,null,null,{"$f":"IF(AND($D$38>=1,D44>=1),D44/TotUnits,0)","v":0},"Other:",null,null,null,null,1,1,1,0,1,1,0,0,1]
["Total Project Costs",null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,0,0,1]
["Set Aside (20/50 or 40/60)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Application Type, Governmental Funding Source and Set-Aside/Geographical Apportionment",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Application for:   ",null," 9% LIHTC",null,"4% LIHTC with Federal Funds ",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Tax Exempt Bond/Tax Credit",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Project type:     ",null,"New construction",null,"Acquisition/Rehab",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Governmental Funding:",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,"HOME",null,"Local Authority",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,"General Revenue Trust",null,"Other (Explain type and amount)*",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1]
["(Check all set asides you are applying under) Set Aside:",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null," Non-Profit ",null,"Supportive Housing Set-Aside",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null," USDA-RD",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Geographical Apportionment:  ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,"Clark Co.   ",null,"Washoe Co. ",null,"Other Counties* ",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Project Redevelopment Area       ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
["Application Reviewed by (NHD)",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,"HOME",null,"Section 8",null,"Farmers Home",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Are these funds to be treated as Federal Funds?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Are Preference Points for Project Location being claimed? ",null,null,null,null,null,null,"QAP Section 14.8 ",null,null,1,1,1,1,1,1,1,1,1]
["Are Preference Points for Extended Compliance Period being claimed?",null,null,null,null,null,null,"QAP Section 14.8 ",null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Minimum Compliance Period 30 years ",null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H77)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I77)*1=1,1,0))","v":1}]
[null,"Additional Compliance Years",null,null,0,"Total Restricted Use Years:",null,null,{"$f":"+E78+30","v":30},null,1,1,1,1,0,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,"RTC",null,"State Tax Credit",null,"<-- keep these",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Is there an Identity of Interest?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H85)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I85)*1=1,1,0))","v":1}]
["If Yes, explain: ",null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Are State or County Taxes to be abated?",null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H91)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I91)*1=1,1,0))","v":1}]
["If yes, estimate annual tax abatement:",null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Rent Restrictions: Is this a Mixed-Income project?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,{"$f":"(IF(IsLocked(A96)*1=1,1,0))","v":1},1,1,1]
["If yes","Complete Mixed-Income Project Certification"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Tax Credit Unit Covenants",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,"% of AAMI",null,"or Max rents @",null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Units","%Units","w/Rents @","w/Income @","Rents: 0br","1br","2br","3br","4br",null,1,1,1,1,1,1,1,1,1]
[0,{"$f":"IF(A101=0,0,A101/A$108)","v":0},0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,0,0]
[0,{"$f":"IF(A102=0,0,A102/A$108)","v":0},0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,0,0]
[{"$f":"SUM(A101:A107)","v":0},{"$f":"IF(A108=0,0,A108/A$108)","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Are Preference Points for Low Rent Targeting being claimed?",null,null,null,null,null,null,"QAP Section 14.14.1",null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Description (and Site Information )",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Number of Buildings",null,"Tallest Building, \n# Floors",null,"Elevators",null,"Total #\nElevators",null,null,null,1,0,1,0,1,0,1,0,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Building Type",null,"Single Building",null,"Row/Townhouse",null,"Multi-Family",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Building Format",null,"Single Family Detached",null,"Duplex","Triplex",null,"Four-plex",null,null,1,1,1,1,1,1,1,1,1]
[null,null,"Garden Apartment",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Foundation Type",null,"Slab on Grade",null,"Crawl Space","Partial Basement",null,"Full Basement",null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Project Type",null,null,null,null,null,null,"# Units\nPlanned","% Total",null,1,1,1,1,1,1,1,1,1]
["A.  Senior Housing 55 and older",null,null,null,null,null,null,0,{"$f":"IF(H123=0,0,+H123/$H$130)","v":0},null,1,1,1,1,1,1,1,0,1]
["B.  Special Needs*",null,null,null,null,null,null,0,{"$f":"IF(H124=0,0,+H124/$H$130)","v":0},null,1,1,1,1,1,1,1,0,1]
["C.  Housing for Individuals",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["D.  Housing for Individuals with Children/Families",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["E.  Mixed Income",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["F.  Mixed Use (or Multi-Use)",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["G.  Supportive Housing Set-Aside",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,"Total Units",null,{"$f":"SUM(H123:H129)","v":0},0,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H131)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I131)*1=1,1,0))","v":1}]
["*Special Needs Population(s) Targeted:",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0]
["Please use \"Special Needs\" populations identified in QAP Section 11 D.",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Unit Mix",null,null,null,null,null,null,"# Units","% Total",null,1,1,1,1,1,1,1,1,1]
["Studio/Efficiency",null,null,null,null,null,null,0,{"$f":"IF(H136=0,0,H136/$H$145)","v":0},null,1,1,1,1,1,1,1,0,1]
["One bedroom",null,null,null,null,null,null,0,{"$f":"IF(H137=0,0,H137/$H$145)","v":0},null,1,1,1,1,1,1,1,0,1]
["Two bedrooms",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["   Two bedrooms 2 ba",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["Three bedrooms",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["   Three bedrooms 2 or 3 ba",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["Four bedrooms",null,null,null,null,null,null,0,0,null,{"$f":"(IF(IsLocked(A142)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B142)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C142)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D142)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E142)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F142)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G142)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H142)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I142)*1=1,1,0))","v":1}]
["   Four bedrooms 3 or 4 ba",null,null,null,null,null,null,0,0,null,1,1,1,1,1,1,1,0,1]
["Other",null,null,null,null,null,null,0,0,null,1,0,0,0,0,0,0,0,1]
[null,null,null,null,null,"Total Units",null,{"$f":"SUM(H136:H144)","v":0},0,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Commercial Space- Does the project contain any commercial / retail space?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["(Description and) Site Information",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Is the project part of an organized plan?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Does the Applicant/Co-Applicants have ownership of the land?",null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H152)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I152)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Total Cost of Land       ",null,0,"Size of the Site        ",0,null,null,null,null,null,1,1,0,1,0,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Date of Purchase       ",null,null,null,null,null,null,null,null,null,1,1,0,1,1,1,1,1,1]
["Title Insurance Company                                                                                            ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,1,1]
["Title Officer       ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Telephone Number",null,null,"Fax Number",null,null,null,null,null,null,1,1,0,1,0,1,1,1,1]
["Name of vested owner on Preliminary Title Report",null,null,null,null,null,null,null,null,null,1,1,1,1,0,0,0,1,1]
["Name of Seller",null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1]
["Address","     ",null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1]
["City",null,null,"State",null,"Zip Code",null,null,null,null,1,0,0,1,0,1,0,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["If the land is not owned by the Applicant/Co-Applicant, is it under site control?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["If yes, control is in the form of: ",null,null,"Deed","Option","Purchase Contract",null,null,null,null,{"$f":"(IF(IsLocked(A167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H167)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I167)*1=1,1,0))","v":1}]
[null,null,null,"Other (Explain)",null,null,null,null,null,null,{"$f":"(IF(IsLocked(A168)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B168)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C168)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D168)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E168)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(F168)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G168)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H168)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I168)*1=1,1,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Expiration date of Contract or Option      ",null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,1,1,1]
[" ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Is site property zoned for the project?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["If no, is site currently in the process of rezoning?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["When is the zoning issue to be resolved?       ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Are all utilities presently available to the site?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["     If no, which utilities need to be brought to the site and how far?      ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,{"$f":"(IF(IsLocked(F179)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G179)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H179)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I179)*1=1,1,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,0,0,0,0]
["Do you have the required permits?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Are special use permits required? ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Is a site plan prepared? ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Will support services be provided? ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["If yes, are they included in the rent? ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Are Preference Points for Readiness to Proceed being claimed?",null,null,null,null,null,null,"QAP Section 14.3.2",null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]

{"sheet":"2 Self-Scoring","index":4,"n_rows":67,"n_cols":37,"rows_kept":67,"cut":false,"hidden":false,"merged":[[58,0,58,2],[59,0,59,2],[46,0,46,2],[54,0,54,2],[55,0,55,2],[57,0,57,2],[56,0,56,4],[40,0,40,2],[41,0,41,4],[42,0,42,2],[44,0,44,2],[45,0,45,2],[9,0,9,2],[9,3,9,7],[20,0,20,5],[37,0,37,2],[38,0,38,2],[5,3,5,7],[6,3,6,7],[7,3,7,7],[8,0,8,2],[8,3,8,7]]}
["State of Nevada Housing Division",null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1}]
["2017 LOW-INCOME HOUSING UNIVERSAL FUNDING APPLICATION",null,null,null,null,null,"TOC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M2)*1=1,1,0))","v":1}]
["SELF-SCORING WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Project Information",null,null,null,null,null,"Application Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,0,1,1,1,1]
["Project Name",null,null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Project Address",null,null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Project City, County, Zip Code",null,null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Applicant/Organization Name",null,null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Co-Applicant/Org'n Name",null,null,{"$f":"CoAppOrg","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M10)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M11)*1=1,1,0))","v":1}]
["IRC 42 Non Profit Set Aside Request?",null,null,null,null,"So awarded?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["New Construction or Rehabilitation?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["PART ONE:  Project Type Scoring (see Project Scoring, Section 14.2 of QAP) – Choose Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Type (One Category Only) The points are only for the project type selected in Part One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["and are not inclusive.  See Section 11 & 14.2 of the QAP. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,"f' Maximum: 10 points.",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Section 14.2 Project Type",null,null,null,null,null,"Points\nAvailable\nStandard","Points Claimed\nStandard","Points\nAvailable\nS.H.","Points Claimed\nS.H.",null,null,null,null,null,null,null,null,null,null,null,"Max",1,1,1,1,1,1,1,1,1,1,1,1]
["14.2.1.  Senior Housing 55 and older",null,null,null,null,null,10,null,null,null,{"$f":"H20-G20","v":-10},{"$f":"+G20-H20","v":10},"f(ormerly): Individuals, income at or below 45% AMI.",null,null,null,null,null,null,null,10,10,1,1,1,1,1,1,1,0,1,0,1,1,{"$f":"+V20-G20","v":0}]
["14.2.2   Special Needs",null,null,null,null,null,10,null,10,null,{"$f":"H21-G21","v":-10},{"$f":"+G21-H21","v":10},"f' Individuals/children and families/children income at  or below 45% of median",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,0,1,0,1,1]
["14.2.3  Housing for Individuals",null,null,null,null,null,10,null,10,null,{"$f":"H22-G22","v":-10},{"$f":"+G22-H22","v":10},null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,0,1,0,1,1]
["14.2.4  Housing for individuals with children/Families",null,null,null,null,null,10,null,null,null,{"$f":"H23-G23","v":-10},{"$f":"+G23-H23","v":10},null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,0,1,0,1,1]
["14.2.5  Mixed Income (Complete Mixed Income Project Analysis tab & Exhibit 11)",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,0,1,0,1,1]
["14.2.6  Mixed Use (or Multi-Use)",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,0,1,0,1,1]
["14.2.7  Supportive Housing Set-Aside",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["14.2.8  Housing for Veterans*",null,null,null,null,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,0,1,0,1,1,{"$f":"+V27-G27","v":0},"Removed Veterans project lines (one for 15 and one for 10 points)"]
[null,null,null,null,null,"Maximum, Total amount estimated",null,{"$f":"SUM(H20:H27)","v":0},null,{"$f":"SUM(J20:J27)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U20:U27)","v":11},{"$f":"SUM(V20:V27)","v":11},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+V28-H29","v":0}]
[null,null,null,null,null,"Maximum possible",null,{"$f":"10+1","v":11},null,11,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,{"$f":"IF(H28>H$29,\"ERROR: \"&(H28-H$29)&\" pts\",0)","v":0},null,{"$f":"IF(J28>J$29,\"ERROR: \"&(J28-J$29)&\" pts\",0)","v":0},null,null,null,null,null,null,null,null,null,null,"Last yr",15,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G31-H31","v":0},null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"H28-H29","v":-11},null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["PART TWO: Standard Factors Scoring  (See Sections 14.3.1- 14.3.10 of QAP).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Section 14.3.1- 14.3.10",null,null,null,null,null,"Points\nAvailable\nStandard","Points Claimed\nStandard","Points\nAvailable\nS.H.","Points Claimed\nS.H.",null,null,null,null,null,null,null,null,null,null,"Section","Max",1,1,1,1,1,1,1,1,1,1,1,1]
["14.3.1  Project Location",null,null,null,null,null,3,0,3,null,{"$f":"H38-G38","v":-3},{"$f":"+G38-H38","v":3},null,null,null,null,null,null,null,null,14.3,3,1,1,1,1,1,1,1,0,1,0,1,1,{"$f":"+V38-G38","v":0}]
["14.3.2  Project Readiness",null,null,null,null,null,5,0,5,0,{"$f":"H39-G39","v":-5},5,null,null,null,null,null,null,null,null,14.4,5,1,1,1,1,1,1,1,0,1,0,1,1,{"$f":"+V39-G39","v":0}]
["14.3.3 Additional Project Amenities",null,null,null,null,null,24,0,22,0,-24,24,null,null,null,null,null,null,null,null,{"$f":"+U39+0.1","v":14.5},26,1,1,1,1,1,1,1,0,1,0,1,1,2]
["14.3.4  Nevada Based Applicant",null,null,null,null,null,10,0,10,0,-10,10,null,null,null,null,null,null,null,null,{"$f":"+U40+0.1","v":14.6},10,1,1,1,1,1,1,1,0,1,0,1,1,0]
["14.3.5  Nevada Based Projects By An Out of State Based Applicant",null,null,null,null,null,5,0,5,0,-5,5,null,null,null,null,null,null,null,null,{"$f":"+U41+0.1","v":14.7},5,1,1,1,1,1,1,1,0,1,0,1,1,0]
["14.3.6  Affordability Period",null,null,null,null,null,4,0,4,0,-4,4,null,null,null,null,null,null,null,null,{"$f":"+U42+0.1","v":14.799999999999999},4,1,1,1,1,1,1,1,0,1,0,1,1,0]
["14.3.7  Water Efficiency of Landscape Design",null,null,null,null,null,5,0,5,0,-5,5,null,null,null,null,null,null,null,null,{"$f":"+U43+0.1","v":14.899999999999999},5,1,1,1,1,1,1,1,0,1,0,1,1,0]
["14.3.8  Historic Character",null,null,null,null,null,3,0,3,0,-3,3,null,null,null,null,null,null,null,null,14.1,3,1,1,1,1,1,1,1,0,1,0,1,1,0]
["14.3.9 Smart Design",null,null,null,null,null,16,0,16,0,-16,16,null,null,null,null,null,null,null,null,{"$f":"+U45+0.01","v":14.11},20,1,1,1,1,1,1,1,0,1,0,1,1,4]
["14.3.10  Superior Project",null,null,null,null,null,23,0,23,0,-23,23,null,null,null,null,null,null,null,null,{"$f":"+U46+0.01","v":14.12},23,1,1,1,1,1,1,1,0,1,0,1,1,0]
[null,null,null,null,null,"Maximum, Total amount estimated",null,{"$f":"SUM(H38:H47)","v":0},null,{"$f":"SUM(J38:J47)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V38:V47)-V42","v":99},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AI38:AI47)","v":6}]
[null,null,null,null,null,"Maximum Points",null,{"$f":"SUM(G38:G47)-G42","v":93},null,{"$f":"SUM(I38:I47)-I42","v":91},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OOB =",null,{"$f":"IF(H48>H49,\"ERROR: \"&(H48-H49)&\" pts\",0)","v":0},null,{"$f":"IF(J48>J49,\"ERROR: \"&(J48-J49)&\" pts\",0)","v":0},null,null,null,null,null,null,null,null,null,null,"Last yr",104,1,1,1,1,1,1,1,1,1,1,1,1,-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["PART THREE: Special Factors Scoring  (See Sections 14.4.1- 14.4.6  of QAP). ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Section 14.4",null,null,null,null,null,"Points\nAvailable\nStandard","Points Claimed\nStandard","Points\nAvailable\nS.H.","Points Claimed\nS.H.",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["14.4.1 Low Rent Targeting",null,null,null,null,null,6,0,"N/A",0,{"$f":"H55-G55","v":-6},{"$f":"+G55-H55","v":6},null,null,null,null,null,null,null,null,"14.14.1",6,1,1,1,1,1,1,1,0,1,0,1,1,{"$f":"+V55-G55","v":0}]
["14.4.2 Low Income Targeting",null,null,null,null,null,2,0,"N/A",0,-2,2,null,null,null,null,null,null,null,null,"14.14.2",2,1,1,1,1,1,1,1,0,1,0,1,1,0]
["14.4.3 Supportive Services or Appendix A for SH Set Aside",null,null,null,null,null,6,0,11,0,-6,6,null,null,null,null,null,null,null,null,null,6,1,1,1,1,1,1,1,0,1,0,1,1,0,null,"Rent to Own Targeting"]
["14.4.4 Lowest Developer Fee",null,null,null,null,null,5,0,5,0,-5,5,null,null,null,null,null,null,null,null,"14.14.3",6,1,1,1,1,1,1,1,0,1,0,1,1,1]
["14.4.5 Lowest Contractor Fee",null,null,null,null,null,3,0,3,0,-3,3,null,null,null,null,null,null,null,null,"14.14.4",5,1,1,1,1,1,1,1,0,1,0,1,1,2]
["14.4.6 Affordable Housing Incentives",null,null,null,null,null,8,0,8,0,-8,8,null,null,null,null,null,null,null,null,"14.14.5",3,1,1,1,1,1,1,1,0,1,0,1,1,-5]
[null,null,null,null,null,"Maximum, Total amount estimated",null,{"$f":"SUM(H55:H60)","v":0},null,{"$f":"SUM(J55:J60)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V55:V60)-V57","v":22},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AI55:AI60)","v":-2}]
[null,null,null,null,null,"Maximum Points",null,{"$f":"SUM(G55:G60)","v":30},null,{"$f":"SUM(I55:I60)","v":27},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OOB =",null,{"$f":"IF(H61>H62,\"ERROR: \"&(H61-H62)&\" pts\",0)","v":0},null,{"$f":"IF(J61>J62,\"ERROR: \"&(J61-J62)&\" pts\",0)","v":0},null,null,null,null,null,null,null,null,null,null,"Last yr",31,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+V61-V63","v":-9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M64)*1=1,1,0))","v":1}]
[null,null,null,null,null,"Application Total",null,{"$f":"+H61+H48+H28+H31","v":0},null,{"$f":"+J61+J48+J28+J31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V61+V48+V28+V31","v":132},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+AI61+AI48+AI28+AI31","v":4}]
[null,null,null,null,null,"Maximum Points",null,{"$f":"+H62+H49+H29","v":134},null,{"$f":"+J62+J49+J29","v":129},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OOB =",null,{"$f":"IF(H65>H66,\"ERROR: \"&(H65-H66)&\" pts\",0)","v":0},null,{"$f":"IF(J65>J66,\"ERROR: \"&(J65-J66)&\" pts\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V30+V50+V63","v":150},1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"3 Appl Frac","index":5,"n_rows":50,"n_cols":36,"rows_kept":50,"cut":false,"hidden":false,"merged":[[28,12,29,12],[28,13,29,13],[16,5,16,6],[17,5,17,6],[28,7,28,11],[28,1,29,1],[28,2,28,5],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[15,5,15,6]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(O1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(P1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(Q1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(R1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(S1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(T1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,null,null,null,"TOC",null,null,null,null,null,1,1,1,1,1,1,{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1]
["APPLICABLE FRACTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,{"$f":"(IF(IsLocked(I3)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,{"$f":"(IF(IsLocked(I4)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Fraction","Tot Units","Restr'd","Tot SF","Rest'd\nTot SF",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,{"$f":"(IF(IsLocked(G5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(J5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N5)*1=1,1,0))","v":1}]
[null,"Unit Fraction",{"$f":"+F43","v":0},{"$f":"+E43","v":0},{"$f":"+C43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(J6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N6)*1=1,1,0))","v":1},1,1,1]
[null,"Floor Space Fraction",{"$f":"+L43","v":0},null,null,{"$f":"+K43","v":0},{"$f":"+I43","v":0},null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,"Applicable Fraction",{"$f":"MIN(C6,C7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,null,"Bldgs","# Units","Square Footage","Notes",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(J10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N10)*1=1,1,0))","v":1},1,1,1]
[null,"Total All Buildings",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"Restricted Residential",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,"Employee Occupied Residential",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,"Owner Occupied Residential",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"   Total Residential",{"$f":"SUM(C12:C14)","v":0},{"$f":"SUM(D12:D14)","v":0},{"$f":"SUM(E12:E14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,"Total Common Area ",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"Residential & Common Area",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"Total Commercial",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,null,"Units","sf",null,"Units","sf",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"Rent Restricted Units",0,0,"Other Restricted Units",0,0,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,1,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"LIHTC Units",0,0,"Market Rate Units",0,0,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,1,0,0,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"HOME Units",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"PBA Units",0,0,"(Project Based Assistance) Units",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"HUD/FmHA Approved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"If Project is less than 100% low-income units, please complete the following to determine the Applicable Fraction by building.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,"Building Number","Unit Fraction",null,null,null,null,"Floor Space Fraction",null,null,null,null,"Applicable\nFraction","Expected Placed-In-Service Date\n(MM/DD/YYYY)",null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,null,"# LI Units\n(w/o Mgr U)","# Non LI & Mgr Units","Total\nUnits","Unit \nFraction","% Total\nUnits","Avg\nLI SF/u","SF:\nLI/ w/o \nMgr Units","SF: \nNon LI & Mgr Units","Total\nSq Ft","Flr Spc\nFraction",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[1,null,0,0,{"$f":"SUM(C31:D31)","v":0},{"$f":"IF(C31=0,0,C31/E31)","v":0},{"$f":"IF(E31=0,0,E31/$E$43)","v":0},0,{"$f":"+H31*C31","v":0},0,{"$f":"SUM(I31:J31)","v":0},{"$f":"IF(I31=0,0,I31/K31)","v":0},{"$f":"MIN(F31,L31)","v":0},null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[2,null,null,null,{"$f":"SUM(C32:D32)","v":0},{"$f":"IF(C32=0,0,C32/E32)","v":0},{"$f":"IF(E32=0,0,E32/$E$43)","v":0},null,{"$f":"+H32*C32","v":0},null,{"$f":"SUM(I32:J32)","v":0},0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[3,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,{"$f":"(IF(IsLocked(A33)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B33)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(C33)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(D33)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E33)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F33)*1=1,1,0))","v":1},1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[4,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[5,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[6,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[7,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[8,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[9,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[10,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[11,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[12,null,null,null,0,0,0,null,0,null,0,0,0,null,null,null,null,null,1,0,0,0,1,1,1,0,0,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},0,1,1,1,0,1,1,1]
[null,"TOTALS FOR ALL BUILDINGS",{"$f":"SUM(C31:C42)","v":0},{"$f":"SUM(D31:D42)","v":0},0,{"$f":"IF(C43=0,0,C43/E43)","v":0},null,null,{"$f":"SUM(I31:I42)","v":0},{"$f":"SUM(J31:J42)","v":0},{"$f":"SUM(K31:K42)","v":0},{"$f":"IF(I43>0,I43/(I43+J43),0)","v":0},0,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,"see Total Residential (Units, SF) Check Total*",{"$f":"+E12+E13+E14","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,"OOB =",{"$f":"+K44-K43","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,"Rev. Rul. 92-61 holds that the adjusted basis of a unit occupied by a full-time resident manager is included in the Eligible Basis of a qualified low-income building under IRC §42(d)(1), but the unit is excluded from the applicable fraction under",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,"IRC §42(c)(1)(B) for purposes of determining the building's Qualified Basis. https://www.irs.gov/Businesses/Small-Businesses-&-Self-Employed/Chapter-8-Category-11e-Changes-in-Eligible-Basis. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,1,1]

{"sheet":"4 Utilities","index":6,"n_rows":50,"n_cols":25,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,1,11,2],[29,1,29,9],[6,1,6,2],[7,1,7,2],[12,4,12,9],[7,3,7,7],[8,3,8,6],[45,1,45,8],[46,1,46,8],[47,1,47,8],[48,1,48,8],[31,3,31,8],[34,1,34,8],[39,1,39,2],[40,1,40,2],[41,1,41,2],[44,1,44,8]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,"TOC",null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
["UTILITIES",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Tenant Utilities",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tenant Paid Utilities?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Source of Utility Allowance Data",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,1,1,1,1,1,1]
[null,"Effective Date",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"E= Electric, G= Natural Gas, P= Propane, LNG = Liquified Natural Gas, O = Oil, S = Solar",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"(Use all that apply)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Paid by","Energy/Fuel","Number of Bedrooms",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Usage","O(wner)/\nT(enant)","Source","Studio (0)",1,2,3,4,5,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heating",null,null,0,0,0,0,0,0,null,1,1,{"$f":"(IF(IsLocked(C15)*1=1,1,0))","v":0},0,0,0,0,0,0,0,1,1,1,1]
[null,"Air Conditioning",null,null,0,0,0,0,0,0,null,1,1,{"$f":"(IF(IsLocked(C16)*1=1,1,0))","v":0},0,0,0,0,0,0,0,1,1,1,1]
[null,"Cooking",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Lighting",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Hot Water",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Water",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Sewer",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Trash",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Range",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Refrigerator",null,null,0,0,0,0,0,0,null,1,1,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Other",null,null,0,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Other",null,null,0,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"Other",null,null,0,0,0,0,0,0,null,{"$f":"(IF(IsLocked(A27)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(C27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(D27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(F27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(J27)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(K27)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L27)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M27)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N27)*1=1,1,0))","v":1}]
[null,null,null,null,{"$f":"SUM(E15:E27)","v":0},0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"NOTE: Documentation for all utility calculations must be included with application. Sources of documentation must be from HUD, RD, PHA or utility company.",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"PHA or Utility allowance used:",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Appliances supplied in the unit.  Select \"Yes\" for all supplied items.",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Range",null,"Disposal",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Oven",null,"Dishwasher",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Refrigerator",null,"Air Conditioner",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Kitchen exhaust fan",null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,1,1,1,1,1,1,1,1]
[null,"Washer & Dryer",null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,1,1,1,1,1,1,1,1]
[null,"Washer & Dryer hook-up",null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,1,1,1,1,1,1,1,1]
[null,"Other",null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"If different utilities provided than in market rate units please explain.",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"5 Distr & Rent","index":7,"n_rows":38,"n_cols":36,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(O1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(P1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(Q1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,null,null,null,null,null,"TOC",null,null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["UNIT DISTRIBUTION AND MONTHLY RENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,"Unit Distribution and Monthly Rents",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Total",null,"Total Restricted Units",null,null,null,null,"Total Market Rate Units",null,null,null,"Total Common Use Units",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"R",null,null,null,null,"MR",null,null,null,"MU",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"SUM(F9:P9)","v":0},null,{"$f":"SUMIF($D$13:$D$27,G8,$G$13:$G$27)","v":0},null,null,null,null,{"$f":"SUMIF($D$13:$D$27,L8,$G$13:$G$27)","v":0},null,null,null,{"$f":"SUMIF($D$13:$D$27,P8,$G$13:$G$27)","v":0},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"#","#","Unit","Square","Total","AMI","Max' AMI","Proposed","Total","Mandatory","Utility","Owner","Net",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Type","Bedrms","Bathrms"," Count","Ft/u","Sq Ft","Max %","Gr' Rent","Gr' Rent","Gr' Rent","Charges*","Allowance","Paid? y/n","Rent/mo",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"1   ",null,"r",0,0,0,0,0,0.3,0,0,{"$f":"+L13*G13","v":0},0,0,null,{"$f":"L13-IF(P13=\"n\",O13,0)","v":0},null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"2   ",null,"r",0,0,0,0,0,0.35,0,0,{"$f":"+L14*G14","v":0},0,0,null,{"$f":"L14-IF(P14=\"n\",O14,0)","v":0},null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"3   ",null,"r",0,0,0,0,0,0.4,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"4   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"5   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"6   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"7   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"8   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"9   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"10   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"11   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"12   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"13   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"14   ",null,"r",0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,"15   ",null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,null,null,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,null,null,"Totals","","",{"$f":"SUM(G13:G27)","v":0},{"$f":"SUMPRODUCT(H13:H27,$G13:$G27)","v":0},{"$f":"SUM(I13:I27)","v":0},"",{"$f":"SUMPRODUCT(K13:K27,$G13:$G27)","v":0},{"$f":"SUMPRODUCT(L13:L27,$G13:$G27)","v":0},{"$f":"SUM(M13:M27)","v":0},{"$f":"SUMPRODUCT(N13:N27,$G13:$G27)","v":0},{"$f":"SUMPRODUCT(O13:O27,$G13:$G27)","v":0},"",{"$f":"SUMPRODUCT(Q13:Q27,$G13:$G27)","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Average",null,null,null,{"$f":"IF(OR(H28=0,G28=0),0,H28/G28)","v":0},null,null,{"$f":"IF(OR(K28=0,G28=0),0,K28/$G$28)","v":0},{"$f":"IF(OR(L28=0,G28=0),0,L28/$G$28)","v":0},null,{"$f":"IF(OR(N28=0,G28=0),0,N28/$G$28)","v":0},{"$f":"IF(OR(O28=0,$G28=0),0,O28/$G$28)","v":0},null,{"$f":"IF(OR(Q28=0,$G28=0),0,Q28/$G$28)","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Key",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"R","Restricted",null,{"$f":"SUMIF($D$13:$D$27,$D32,G$13:G$27)","v":0},null,{"$f":"SUMIF($D$13:$D$27,$D32,I$13:I$27)","v":0},null,null,null,{"$f":"SUMIF($D$13:$D$27,$D32,M$13:M$27)","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"MR","Market Rate",null,{"$f":"SUMIF($D$13:$D$27,$D33,G$13:G$27)","v":0},null,{"$f":"SUMIF($D$13:$D$27,$D33,I$13:I$27)","v":0},null,null,null,{"$f":"SUMIF($D$13:$D$27,$D33,M$13:M$27)","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"MU","Manager's Unit",null,{"$f":"SUMIF($D$13:$D$27,$D34,G$13:G$27)","v":0},null,{"$f":"SUMIF($D$13:$D$27,$D34,I$13:I$27)","v":0},null,null,null,{"$f":"SUMIF($D$13:$D$27,$D34,M$13:M$27)","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,{"$f":"SUM(G32:G34)","v":0},null,{"$f":"SUM(I32:I34)","v":0},null,null,null,{"$f":"SUM(M32:M34)","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"AMI (Area Median Income)",null,null,null,null,null,"Net Rent = Proposed - Utility Allowance (unless paid)",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"*Mandatory Charges must be identified (Add addendum) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"6 Financing","index":8,"n_rows":213,"n_cols":21,"rows_kept":213,"cut":false,"hidden":false,"merged":[[32,4,32,8],[4,3,4,9],[5,3,5,9],[6,3,6,9],[7,3,7,9],[8,4,8,5],[13,3,13,9],[16,3,16,9],[17,3,17,4],[17,8,17,9],[31,3,31,4],[31,7,31,8],[30,3,30,8],[23,3,23,8],[15,3,15,5],[14,3,14,9],[45,3,45,8],[52,3,52,8],[53,3,53,4],[53,7,53,8],[54,4,54,8],[57,3,57,9],[35,3,35,9],[36,3,36,9],[37,3,37,5],[38,3,38,9],[39,3,39,4],[39,8,39,9],[74,3,74,8],[75,3,75,4],[75,7,75,8],[76,4,76,8],[79,3,79,9],[80,3,80,9],[58,3,58,9],[59,3,59,5],[60,3,60,9],[61,3,61,4],[61,8,61,9],[67,3,67,8],[97,3,97,4],[97,7,97,8],[98,4,98,8],[104,3,104,9],[105,3,105,9],[106,3,106,5],[81,3,81,5],[82,3,82,9],[83,3,83,4],[83,8,83,9],[89,3,89,8],[96,3,96,8],[149,3,149,8],[150,3,150,4],[150,7,150,8],[125,4,125,8],[126,3,126,8],[124,4,124,8],[132,3,132,9],[133,3,133,9],[134,3,134,5],[123,4,123,8],[107,3,107,9],[108,3,108,4],[108,8,108,9],[114,3,114,8],[121,3,121,8],[122,3,122,4],[122,7,122,8],[136,3,136,4],[136,8,136,9],[135,3,135,9],[163,3,163,9],[164,3,164,4],[164,8,164,9],[182,3,182,8],[177,3,177,8],[178,3,178,4],[178,7,178,8],[179,4,179,8],[170,3,170,8],[151,4,151,8],[152,4,152,8],[153,4,153,8],[154,3,154,8],[142,3,142,8],[207,4,207,8],[208,4,208,8],[209,4,209,8],[210,3,210,8],[192,3,192,4],[192,8,192,9],[198,3,198,8],[205,3,205,8],[206,3,206,4],[206,7,206,8],[180,4,180,8],[181,4,181,8],[188,3,188,9],[189,3,189,9],[190,3,190,5],[191,3,191,9],[160,3,160,9],[161,3,161,9],[162,3,162,5]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,"TOC",null,null,1,1,1,1,1,1,1,1,1,1]
["FINANCING SOURCES INFORMATION",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B5)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B6)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Identification Number:       ",null,null,{"$f":"TaxID","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Construction Financing",null,null,null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I11)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J11)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J12)*1=1,1,0))","v":1}]
[null,"Source Number 1",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(F14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(J14)*1=1,1,0))","v":0}]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,"     ",{"$f":"(IF(IsLocked(A16)*1=1,1,0))","v":1},1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,1,1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Source Number 2",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,null,1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,1,1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Source Number 3",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,null,1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,1,1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I78)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J78)*1=1,1,0))","v":1}]
[null,"Source Number 4",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A80)*1=1,1,0))","v":1},1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,null,1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,1,1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Permanent Financing- All information Needs to be Completed",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Source Number 1",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,null,1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type, Other terms",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,1,1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Market Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Amortization term",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Other terms",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Exclude grants from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Exclude federal sources from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Source Number 2",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,null,1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,{"$f":"(IF(IsLocked(B141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I141)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J141)*1=1,1,0))","v":1}]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A143)*1=1,1,0))","v":1},1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type, Other terms",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,1,1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Market Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Amortization term",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Other terms",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Exclude grants from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Exclude federal sources from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Source Number 3",null,null,null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I159)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J159)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,null,1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type, Other terms",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,1,1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Market Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Amortization term",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Other terms",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Exclude grants from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Exclude federal sources from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Source Number 4",null,null,null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(B187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I187)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J187)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Providers Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,null,1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Source",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Conventional",null,"CDBG",null,"FHLB AHP",null,"Bond Financing",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"HOME",null,"Non-Qual/Non-Recourse",null,null,null,"Owner Equity     ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Private      ",null,"Local Government",null,null,null,"Federal (other)",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Finance Type, Other terms",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"BMIR Loan",null,"Balloon Loan",null,"Credit Enhancement",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Deferred Loan",null,"Grant",null,"Insurance     ",null,"Forgivable Loan",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Amortizing Loan",null,"Manual Debt Service",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Deferral/Increments ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Other (Describe)      ",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Commitment Date",null,null,null,"Principal Amount",null,null,null,"     ",null,{"$f":"(IF(IsLocked(A207)*1=1,1,0))","v":1},1,1,0,0,1,1,0,0,1]
[null,"Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Market Interest Rate",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Amortization term",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Other terms",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,1]
[null,"Exclude grants from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Exclude federal sources from basis?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]

{"sheet":"7 Syndication","index":9,"n_rows":33,"n_cols":21,"rows_kept":33,"cut":false,"hidden":false,"merged":[[27,3,27,9],[23,3,23,9],[24,3,24,9],[4,3,4,9],[5,3,5,9],[6,3,6,9],[7,3,7,9],[8,4,8,5],[28,3,28,9],[29,3,29,5],[30,3,30,9],[31,3,31,4],[31,8,31,9]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,"TOC",null,null,1,1,1,1,1,1,1,1,1,1]
["SYNDICATION",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B5)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A6)*1=1,1,0))","v":1},1,{"$f":"(IF(IsLocked(C6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I6)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J6)*1=1,1,0))","v":1}]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Identification Number:       ",null,null,{"$f":"TaxID","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I10)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J10)*1=1,1,0))","v":1}]
[null,"Estimated proceeds from Low-Income Housing Tax Credit Syndication",null,null,null,null,null,null,0,null,null,1,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Number of Annual Pay-Ins",null,null,0,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"First Pay-In Year",null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Interest Rate",null,null,0,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Equity Factor",null,null,0,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Historic Tax Credits Received",null,null,0,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Type of Low-Income Housing Tax Credit offering:",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,"Public ","Private  ",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Type of Investors:",null,"Individuals   ",null,"Corporations  ",null,null,"Others*",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"*Others (Describe)",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Syndicator",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"City","     ",null,null,null,"State",null,"Zip Code",null,"     ",1,1,1,0,0,0,1,0,1,0]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0]
[null,"Telephone Number",null,null,null,null,"Fax Number",null,null,null,null,1,1,1,0,0,1,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]

{"sheet":"8 Set-Aside Election","index":10,"n_rows":23,"n_cols":22,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,3,4,9],[5,3,5,9],[6,3,6,9],[7,3,7,9],[8,4,8,5]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,"TOC",null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1}]
["MINIMUM SET-ASIDE ELECTION",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Identification Number:       ",null,null,{"$f":"TaxID","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Applicant/Co-Applicants  irrevocably elects one of the minimum set-aside",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"requirements (check one only)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I13)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J13)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]

{"sheet":"9 Sources incl TC","index":11,"n_rows":79,"n_cols":34,"rows_kept":79,"cut":false,"hidden":false,"merged":[[34,5,34,8],[31,1,31,3],[73,1,73,3],[26,1,26,3],[35,1,35,8],[67,1,67,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[29,1,29,3],[30,1,30,3],[28,1,28,3],[27,1,27,3],[72,1,72,3],[14,1,14,3],[15,1,15,3],[20,1,20,3],[25,1,25,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,"TOC",null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N2)*1=1,1,0))","v":1}]
["SOURCES OF FUNDS",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Costs (Uses)/unit",null,{"$f":"+'10 Uses'!F6","v":0},"(\"S6 Uses Costs…\" wks)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Credits requested/unit",null,{"$f":"IF(E56>0,E56/TotUnits,0)","v":0},"(\"Credits Requested\" /9% 10 yr TC/Unit)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Credits requested/unit",null,{"$f":"IF(F56>0,F56/TotUnits,0)","v":0},"(\"Credits Requested\" /4% 10 yr TC/Units)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Units",null,{"$f":"TotUnits","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Section 4:  Sources of Funds:",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Source",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sub-Section A: Construction & Bridge Sources",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Lending Source",null,null,"Principal","Payment/Yr","LTC%","Prin/Tot",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1,null,null,null,null,0,0,{"$f":"IF(E15>0,E15/$E$22,0)","v":0},null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[2,null,null,null,null,0,0,0,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[3,null,null,null,null,0,0,0,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[4,null,null,null,null,0,0,0,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[5,null,null,null,null,0,0,0,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[6,null,null,null,null,0,0,0,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[7,null,null,null,null,0,0,0,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[null,"Sub-Total Interim Sources",null,null,{"$f":"SUM(E15:E21)","v":0},{"$f":"SUM(F15:F21)","v":0},{"$f":"IF(AND(E22>0,E77>0),E22/$E$77,0)","v":0},0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sub-Section B: Permanent Financing",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+B14","v":"Lending Source"},null,null,{"$f":"+E14","v":"Principal"},{"$f":"+F14","v":"Payment/Yr"},{"$f":"+G14","v":"LTC%"},"DSCR","Prin/Tot",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1,null,null,null,0,0,0,0,{"$f":"IF(E26>0,E26/$E$33,0)","v":0},null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[2,null,null,null,0,0,0,0,{"$f":"IF(E27>0,E27/$E$33,0)","v":0},null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[3,null,null,null,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[4,null,null,null,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[5,null,null,null,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[6,null,null,null,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[7,null,null,null,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[null,"Total",null,null,{"$f":"SUM(E26:E32)","v":0},{"$f":"SUM(F26:F32)","v":0},{"$f":"IF(E33>0,E33/$E$77,0)","v":0},null,0,null,1,1,1,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Explain Financing Basis (if not LTV or DSCR):",null,null,null,null,null,null,null,null,1,1,1,1,1,0,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,1,1,1,1,1]
[null,"Plan Total Loan to Value ratio",null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sub-Section C: Tax Credit Equity Contribution",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Historic Rehabilitation TC Proceeds:",null,null,0,0,null,null,null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,null,null,null,"70% Eligible Basis\n(Development/\nRehabilitation)","30% Eligible Basis (Acquisition)",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Development or Acqusition Costs",null,null,0,0,null,null,null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,"Less Ineligible Costs/Financing",null,null,0,0,null,"Note",null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,"   Net Costs",null,null,{"$f":"+E43-E44","v":0},{"$f":"+F43-F44","v":0},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Eligible Basis, net, pre-adjustments",null,null,{"$f":"+E45","v":0},{"$f":"+F45","v":0},null,null,null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,"Applicable Fraction",null,null,0,0,null,"Basis? (Units or Sf)",null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,"Qualified Basis",null,null,{"$f":"+E47*E48","v":0},{"$f":"+F47*F48","v":0},null,null,null,null,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(Y49)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(AH49)*1=1,1,0))","v":1},1,1,1,1,1,{"$f":"+'3 Appl Frac'!M43","v":0},null,null,null,null,null,null,null,null,{"$f":"+'3 Appl Frac'!C8","v":0}]
[null,"Adjustments (1 + Basis Boost%)",null,null,0,0,null,null,"(Boost)",null,1,1,1,1,0,0,1,{"$f":"(IF(IsLocked(Z50)*1=1,1,0))","v":1},1,1,1,1,1,1,null,{"$f":"+E49*(E50-1)","v":0}]
[null,"Adjusted Eligible Basis",null,null,{"$f":"IF(E$50>0,E49*E50,E49)","v":0},{"$f":"IF(F$49>0,F49*F50,F49)","v":0},null,null,null,null,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(AE51)*1=1,1,0))","v":1},1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(E51:F51)","v":0}]
[null,"   Applicable Percentage",null,null,0,0,null,null,null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,"Total Credits Qualified for/year",null,null,{"$f":"+E51*E52","v":0},{"$f":"+F51*F52","v":0},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"+'10 Uses'!D109","v":0},{"$f":"+AE53/AE54","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"+AE51-AE53","v":0}]
[null,"Total LIHT Credits Requested/Year",null,null,0,0,null,null,null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,"Total LIHT Credits Requested (10 yr)",null,null,{"$f":"+E55*10","v":0},{"$f":"+F55*10","v":0},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Price per credit",null,null,0,0,null,null,null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"+E56*E57","v":0},{"$f":"+F56*F57","v":0},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Funds from investors %",null,null,0,0,null,null,null,null,1,1,1,1,0,0,1,1,1,1,1,1,1,1]
[null,"Funds from investors",null,null,{"$f":"+E58*E59","v":0},{"$f":"+F58*F59","v":0},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Note: Balance",null,{"$f":"100%-E59","v":1},{"$f":"+E58*$D$61","v":0},{"$f":"+F58*$D$61","v":0},"(This is a balancing note)",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Estimated Total 10yr LIHTC Equity",null,null,{"$f":"+E60","v":0},{"$f":"SUM(F60:F61)","v":0},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"   Total Tax Credit Equity",null,null,{"$f":"+E62+E41","v":0},{"$f":"+F62+F41","v":0},{"$f":"IF(E63=0,0,(E63+F63)/$E$77)","v":0},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"   Equity share of total funding",null,null,{"$f":"IF(E63=0,0,E63/$E$77)","v":0},{"$f":"IF(F63=0,0,F63/$E$77)","v":0},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M65)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N65)*1=1,1,0))","v":1}]
[null,null,null,null,"Principal","Annual","Federal",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sub-Section D: Other Sources",null,null,null,"Payment","Subsidy Y/N?",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1,"Deferred Developer Fee",null,null,0,0,null,null,null,null,1,1,1,1,0,0,0,1,1,1,1,1,1,1]
[2,"General Partner Equity",null,null,0,0,null,null,null,null,1,1,1,1,0,0,0,1,1,1,1,1,1,1]
[3,"HOME Soft Loan",null,null,0,0,null,null,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[4,"Trust Funds:",null,null,0,0,null,null,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[5,"Grant funding",null,null,0,0,null,null,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[6,"Other:",null,null,0,0,null,null,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[7,"test",null,null,0,0,null,null,null,null,1,0,0,0,0,0,0,1,1,1,1,1,1,1]
[null,"Sub-Total",null,null,{"$f":"SUM(E68:E74)","v":0},{"$f":"SUM(F68:F74)","v":0},{"$f":"IF(E75=0,0,E75/$E$77)","v":0},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"TOTAL FUNDING (B, C, D)",null,null,{"$f":"+E75+E63+E33","v":0},{"$f":"+F75+E64+F33","v":0},{"$f":"IF(E77=0,0,E77/$E$77)","v":0},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"(Excludes Construction Sources in lieu of Permanent Borrowings.)",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"10 Uses","index":12,"n_rows":166,"n_cols":23,"rows_kept":166,"cut":false,"hidden":false,"merged":[[123,21,123,22],[123,4,123,5]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,{"$f":"ProjName","v":0},null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,"TOC",null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},null,null,null,null,null,null,"Consider for 2017"]
["USES OF FUNDS",null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,"Density: ",null,null,null,null,null,1,1,1,1,1,1,1]
[null,"Units",null,{"$f":"'1 Project Information'!D38","v":0},"Costs (Uses)/unit",{"$f":"IF(OR(D6=0,D122=0),0,D122/D6)","v":0},null,1,1,1,1,1,1,1]
[null,"Acres (Gross)",null,{"$f":"'1 Project Information'!F38","v":0},"Credit Request/Unit",{"$f":"IF(OR(D6=0,'9 Sources incl TC'!E56=0),0,(D130/'9 Sources incl TC'!E56))","v":0},null,1,1,1,1,1,1,1]
[null,"Density",null,{"$f":"IF(OR(D6=0,D7=0),0,D6/D7)","v":0},"Credit Request/Cost",{"$f":"IF(OR(F6=0,F7=0),0,F7/F6)","v":0},null,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"ITEM","ESTIMATED COSTS","30% VALUE ELIGIBLE BASIS\n4% TAX CREDIT","70% VALUE ELIGIBLE BASIS\n9% TAX CREDIT",null,1,1,1,1,1,1,1,null,null,null,null,null,null,"ESTIMATED COSTS","30% VALUE ELIGIBLE BASIS\n4% TAX CREDIT","70% VALUE ELIGIBLE BASIS\n9% TAX CREDIT"]
[null,null,"Land, Building & Site-Work",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Land Acquisition",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,0,"Ineligible","Ineligible"]
[null,null,"Buildings",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"   Existing",null,0,0,null,1,1,1,0,0,0,1]
[null,null,"   Demolition",null,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"   Other*",null,0,0,null,1,1,0,0,0,0,1]
[null,null,"Site Work",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"  On-Site",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,300299]
[null,null,"  Off-Site (Eligible)",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"  Off-Site (Ineligible)",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Other*",0,"Ineligible","Ineligible",null,1,1,0,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Sub-Total",{"$f":"SUM(D18:D21,D14:D16,D12)","v":0},{"$f":"+E18+E16+E14","v":0},{"$f":"+F18+F16+F14","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U18:U21,U14:U16,U12)","v":300299},{"$f":"+V18+V16+V14","v":0},{"$f":"+W18+W16+W14","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Construction & Contractor Fees",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"New Structures",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,1326961]
[null,null,"Rehabilitation",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Accessory Buildings",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"General Requirements",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,45000]
[null,null,"Other*",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Overhead",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,75000]
[null,null,"Profit",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,42563]
[null,null,"Other*",0,0,0,null,1,1,0,0,0,0,1]
[null,null,"Sub-Total",{"$f":"SUM(D25:D32)","v":0},{"$f":"SUM(E25:E32)","v":0},{"$f":"SUM(F25:F32)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U25:U32)","v":1489524},{"$f":"SUM(V25:V32)","v":0},{"$f":"SUM(W25:W32)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Contingency",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Construction",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,37650]
[null,null,"Rehabilitation",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Other*",0,0,0,null,1,1,0,0,0,0,1]
[null,null,"Sub-Total",{"$f":"SUM(D36:D38)","v":0},{"$f":"SUM(E36:E38)","v":0},{"$f":"SUM(F36:F38)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U36:U38)","v":37650},{"$f":"SUM(V36:V38)","v":0},{"$f":"SUM(W36:W38)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Professional Fees",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Architect Design",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Architect Supervision",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Real Estate Attorney",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,20000]
[null,null,"Consultant/Agent",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Engineer/Survey",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Permits/Impact Fees",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Other*",0,0,0,null,1,1,0,0,0,0,1]
[null,null,"Sub-Total",{"$f":"SUM(D42:D48)","v":0},{"$f":"SUM(E42:E48)","v":0},{"$f":"SUM(F42:F48)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U42:U48)","v":20000},{"$f":"SUM(V42:V48)","v":0},{"$f":"SUM(W42:W48)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Construction Interim Cost",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Hazard Insurance",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Liability Insurance",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,25000]
[null,null,"Payment Bond",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Performance Bond",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Credit Report",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Interest",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,75000]
[null,null,"Origination Points",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,22350]
[null,null,"Discount Points",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Credit Enhancement",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,3000]
[null,null,"Inspection Fees",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Title and Recording",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,15000]
[null,null,"Legal Fees",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Taxes",0,0,0,null,{"$f":"(IF(IsLocked(A64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C64)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D64)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E64)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(F64)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G64)*1=1,1,0))","v":1},null,null,null,null,null,null,4500]
[null,null,"Other",0,0,0,null,1,1,0,0,0,0,1,null,null,null,null,null,null,20000]
[null,null,"Sub-Total",{"$f":"SUM(D52:D65)","v":0},{"$f":"SUM(E52:E65)","v":0},{"$f":"SUM(F52:F65)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U52:U65)","v":164850},{"$f":"SUM(V52:V65)","v":0},{"$f":"SUM(W52:W65)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Permanent Financing",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Bond Premium",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Credit Report",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Discount Points",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Origination Fees",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Credit Enhancement",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Cost of Issuance",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Title and Recording",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Legal Fees",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Prepaid MIP",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Other*",0,"Ineligible","Ineligible",null,1,1,0,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Sub-Total",{"$f":"SUM(D69:D78)","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U69:U78)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Soft Cost",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Feasibility Study",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Market Study",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,6500]
[null,null,"Lease Up Marketing",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,15000,"Ineligible","Ineligible"]
[null,null,"Environmental Study",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,10000]
[null,null,"Tax Credit Fees",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,22500]
[null,null,"Compliance Fees",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Rent-up Expense",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Project Appraisal",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,6500]
[null,null,"Cost Certification",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,12500]
[null,null,"Survey",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Contingency",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Other*",0,0,0,null,1,1,0,0,0,0,1]
[null,null,"Sub-Total",{"$f":"SUM(D82:D93)","v":0},{"$f":"SUM(E82:E93)","v":0},{"$f":"SUM(F82:F93)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U82:U93)","v":73000},{"$f":"SUM(V82:V93)","v":0},{"$f":"SUM(W82:W93)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Syndication Cost",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Organization",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Bridge Loan",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Tax Opinion",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"PV Adjustment",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Other*",0,"Ineligible","Ineligible",null,1,1,0,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Sub-Total",{"$f":"SUM(D97:D101)","v":0},{"$f":"SUM(E97:E101)","v":0},{"$f":"SUM(F97:F101)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U97:U101)","v":0},{"$f":"SUM(V97:V101)","v":0},{"$f":"SUM(W97:W101)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Developer Fees**",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Overhead",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,145572]
[null,null,"Profit",0,0,0,null,1,1,1,0,0,0,1,null,null,null,null,null,null,145572]
[null,null,"Consultant",0,0,0,null,1,1,1,0,0,0,1]
[null,null,"Other*",0,0,0,null,1,1,0,0,0,0,1]
[null,null,"Sub-Total",{"$f":"SUM(D105:D108)","v":0},{"$f":"SUM(E105:E108)","v":0},{"$f":"SUM(F105:F108)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U105:U108)","v":291144},{"$f":"SUM(V105:V108)","v":0},{"$f":"SUM(W105:W108)","v":0}]
[null,null,"Total Developer Fee%",null,{"$f":"IF(E122=0,0,(E109/(E122-E109)))","v":0},{"$f":"IF(F122=0,0,(F109/(F122-F109)))","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Project Reserves",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Lease Up",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,20000,"Ineligible","Ineligible"]
[null,null,"Operating",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,25000,"Ineligible","Ineligible"]
[null,null,"Replacement",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Escrows",0,"Ineligible","Ineligible",null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Other*",0,"Ineligible","Ineligible",null,1,1,0,0,1,1,1,null,null,null,null,null,null,null,"Ineligible","Ineligible"]
[null,null,"Sub-Total",{"$f":"SUM(D113:D117)","v":0},{"$f":"SUM(E113:E117)","v":0},{"$f":"SUM(F113:F117)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U113:U117)","v":45000},{"$f":"SUM(V113:V117)","v":0},{"$f":"SUM(W113:W117)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Other",0,0,0,null,1,1,0,0,0,0,1,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Total Project Costs (Uses) w/land",{"$f":"+D118+D109+D102+D94+D79+D66+D49+D39+D33+D22+D120","v":0},{"$f":"+E118+E109+E102+E94+E79+E66+E49+E39+E33+E22+E120","v":0},{"$f":"+F118+F109+F102+F94+F79+F66+F49+F39+F33+F22+F120","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"+U118+U109+U102+U94+U79+U66+U49+U39+U33+U22+U120","v":2421467},{"$f":"+V118+V109+V102+V94+V79+V66+V49+V39+V33+V22+V120","v":0},{"$f":"+W118+W109+W102+W94+W79+W66+W49+W39+W33+W22+W120","v":0}]
[null,null,"Costs/Unit",{"$f":"IF(OR(D6=0,D122=0),0,D122/D6)","v":0},{"$f":"IF(OR(E$122=0,$D$122=0),0,E$122/$D$122)","v":0},{"$f":"IF(OR(F$122=0,$D$122=0),0,F$122/$D$122)","v":0},null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"IF(OR(U6=0,U122=0),0,U122/U6)","v":0},{"$f":"IF(OR(V$122=0,$D$122=0),0,V$122/$D$122)","v":0},{"$f":"IF(OR(W$122=0,$D$122=0),0,W$122/$D$122)","v":0}]
[null,null,null,null,"Eligible/Total Costs",null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,"Eligible/Total Costs"]
[null,null,"Ineligible Costs",{"$f":"D122-SUM(E122:F122)","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"U122-SUM(V122:W122)","v":2421467}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Total Sources",{"$f":"+'9 Sources incl TC'!E77","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,0]
[null,null,"Reconciliation (S-U)",{"$f":"+D127-D122","v":0},"(For internal information purposes)",null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"+U127-U122","v":-2421467},"(For internal information purposes)"]
[null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A129)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B129)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C129)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D129)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E129)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F129)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G129)*1=1,1,0))","v":1}]
[null,null,"Tax Credits Requested",{"$f":"+'9 Sources incl TC'!E56","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,{"$f":"+'9 Sources incl TC'!U63","v":1}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"**Detail Payment Schedule of Developer Fee:",null,null,null,null,1,1,1,1,1,1,1]
[null,null,null,"Amount:","Notes",null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,"Amount:","Estimated \nDate Due:","Notes"]
[null,null,"Payment Number One",0,null,null,null,1,1,1,0,0,0,1,null,null,null,null,null,null,96988.33,"2015-10-01"]
[null,null,"Payment Number Two",0,null,null,null,1,1,1,0,0,0,1,null,null,null,null,null,null,96988.33,"2016-02-01"]
[null,null,"Payment Number Three",0,null,null,null,1,1,1,0,0,0,1,null,null,null,null,null,null,96988.33,"2016-08-01"]
[null,null,"Dev Deferred Note",0,null,null,null,1,1,0,0,0,0,1,null,null,null,null,null,null,179,null,"deferred"]
[null,null,"Sub-Total",{"$f":"SUM(D134:D137)","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U134:U137)","v":291143.99}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Grants, subsidies, soft debt",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Grants",0,null,null,null,1,1,1,0,0,0,1]
[null,null,"Federal Subsidies (Other)",0,null,null,null,1,1,1,0,0,0,1]
[null,null,"Non-Recourse Financing",0,null,null,null,1,1,1,0,0,0,1]
[null,null,"Historic Credits",0,null,null,null,1,1,1,0,0,0,1]
[null,null,"High Quality Units",0,null,null,null,1,1,1,0,0,0,1]
[null,null,"Sub-Total",{"$f":"SUM(D141:D145)","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(U141:U145)","v":0},{"$f":"SUM(V141:V145)","v":0},{"$f":"SUM(W141:W145)","v":0}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"DEVELOPER GAP CALCULATION  ",null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Total Project Cost",{"$f":"+D122","v":0},null,null,null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,null,{"$f":"+U122","v":2421467}]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,"Sources:",null,"Notes/Other:",null,null,1,1,1,1,1,1,1]
[null,null,"Mortgages (Permanent Financing)",{"$f":"+'9 Sources incl TC'!E33","v":0},null,null,null,1,1,1,0,1,1,1,null,null,null,null,null,null,null,null,{"$f":"+'9 Sources incl TC'!U33","v":1}]
[null,null,"Grants",null,null,null,null,1,1,1,0,1,1,1]
[null,null,"Owner Investment",null,null,null,null,1,1,1,0,1,1,1]
[null,null,"HOME Loan",null,null,null,null,1,1,0,0,0,1,1,null,null,null,null,null,null,null,null,630000]
[null,null,"Deferred developer fee",null,null,null,null,1,1,0,0,0,1,1,null,null,null,null,null,null,null,null,179]
[null,null,"Other Items (overwrite)",null,null,null,null,1,1,0,0,0,1,1]
[null,null,"Sub-Total",{"$f":"SUM(D152:D157)","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,{"$f":"SUM(W152:W157)","v":630180}]
[null,null,"Proposed Tax Credits",{"$f":"+D149-D158","v":0},null,null,null,1,1,1,1,1,1,1]
[null,null,"Total Proposed Sources",{"$f":"SUM(D158:D159)","v":0},null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,{"$f":"+W149-W158","v":1791287}]
[null,null,"LIHTC Syndication Pricing (Attach Syndicate Commitment Letter)",null,null,{"$f":"+'9 Sources incl TC'!E57","v":0},null,1,1,1,1,1,1,1]
[null,null,"LIHTC (10 Years) Required to Meet TEG (GAP ÷ Price)",null,null,{"$f":"IF(OR(D159=0,F161=0),0,D159/F161)","v":0},null,1,1,1,1,1,1,1]
[null,null,"Annual LIHTC",null,null,{"$f":"+F162/10","v":0},null,1,1,1,1,1,1,1]
[null,null,"Equity Gap after Estimated Tax Credit sources",null,null,{"$f":"+D159-F162","v":0},null,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,1,1,1,1,1,1,1]

{"sheet":"11 Opt Inc & Exp","index":13,"n_rows":120,"n_cols":21,"rows_kept":120,"cut":false,"hidden":false,"merged":[[6,1,6,3],[54,2,54,3],[66,2,66,3],[84,2,84,3],[83,2,83,3],[23,1,23,3],[13,1,13,3]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,{"$f":"ProjName","v":0},null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,"TOC",null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L2)*1=1,1,0))","v":1}]
["ANNUAL OPERATING INCOME AND EXPENSES",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Rest'd & Mkt Units",{"$f":"TotRestrUnits+TotMktU","v":0},"<---",null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Income Recap    Sub-Section A",null,null,"(Total Units)","Total Units",{"$f":"TotUnits","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Annual","Monthly","Annual/RU","Monthly/RU",null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gross Rental Income*",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Low-Income Housing Tax Credit Units",null,null,0,{"$f":"IF($E9<>0,$E9/12,0)","v":0},{"$f":"IF(E9<>0,E9/$G$5,0)","v":0},{"$f":"IF($E9<>0,$E9/$G$5/12,0)","v":0},null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"HOME Units (Non LIHTC)",null,null,0,0,0,{"$f":"IF($E10<>0,$E10/$G$5/12,0)","v":0},null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Project Based Assisted Units",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Market Rate Units",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Common Use Areas",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Other and items <10% of GRI",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"   Total Gross Rental Income (GRI)",null,null,{"$f":"SUM(E9:E14)","v":0},0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Other Income",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Laundry Facilities",null,null,0,{"$f":"IF($E18<>0,$E18/12,0)","v":0},{"$f":"IF(E18<>0,E18/$G$6,0)","v":0},{"$f":"IF($E18<>0,$E18/TotUnits/12,0)","v":0},null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Garage/Parking",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Commercial Space Rent",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Tenant Charges (late fees, NSF fees…)",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Other",null,null,0,0,0,0,null,1,0,0,1,0,1,1,1,1,1,1,1]
[null,"Other",null,null,0,0,0,0,null,1,0,0,1,0,1,1,1,1,1,1,1]
[null,"Admin Fees, Pet Deposits, etc.",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"   Total Other Income",null,null,{"$f":"SUM(E18:E24)","v":0},0,{"$f":"IF(E25<>0,E25/$G$6,0)","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Note: Net of Commercial Space Rent",null,null,{"$f":"+TotOI-E20","v":0},0,{"$f":"IF(E26<>0,E26/$G$6,0)","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vacancy (GRI, Comm)",null,{"$f":"+'12 Pro Forma'!K2","v":0},{"$f":"(TotGRI+E20)*-D28","v":0},{"$f":"IF($E28<>0,$E28/12,0)","v":0},{"$f":"IF(E28<>0,E28/$G$6,0)","v":0},{"$f":"IF($E28<>0,$E28/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Other Income Vacancy",null,0,{"$f":"-D29*E26","v":0},{"$f":"IF($E29<>0,$E29/12,0)","v":0},{"$f":"IF(E29<>0,E29/$G$6,0)","v":0},{"$f":"IF($E29<>0,$E29/TotUnits/12,0)","v":0},{"$f":"+IF(E29>0,\"* A positive value entry here increases your EGI and reduces your total vacancy loss\",0)","v":0},1,1,1,0,0,1,1,1,1,1,1,1]
[null,"Total Vacancy, Loss",null,{"$f":"IF(OR(E30=0,E15=0,E25=0),0,-(E30/(TotOI+TotGRI)))","v":0},{"$f":"SUM(E28:E29)","v":0},{"$f":"IF($E30<>0,$E30/12,0)","v":0},{"$f":"IF(E30<>0,E30/$G$6,0)","v":0},{"$f":"IF($E30<>0,$E30/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Effective Gross Income",null,null,{"$f":"+TotGRI+TotOI+TotVac","v":0},{"$f":"IF($E31<>0,$E31/12,0)","v":0},{"$f":"IF(E31<>0,E31/$G$6,0)","v":0},{"$f":"IF($E31<>0,$E31/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Operating Expenses  Section 7",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Administrative Expense",null,null,"Annual",{"$f":"+F7","v":"Monthly"},{"$f":"+G7","v":"Annual/RU"},{"$f":"+H7","v":"Monthly/RU"},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Accounting",null,null,0,{"$f":"IF($E35<>0,$E35/12,0)","v":0},{"$f":"IF(E35<>0,E35/$G$6,0)","v":0},{"$f":"IF($E35<>0,$E35/TotUnits/12,0)","v":0},null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Administrative Salaries",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Administrative Payroll Taxes",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Advertising",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Auditing",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Compliance Monitoring Fees",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Bad Debt",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Legal",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Leased Equipment",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Management Fees & Charges",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Manager(s) Salaries",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Marketing",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Model Apartment Rent",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Onsite Management",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Office Salaries (non manager)",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Office Supplies and Postage",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Other payroll",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Resident Services Coordinator",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Rent Concessions",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Telephone",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Other*:",null,null,0,0,0,0,null,1,1,0,0,0,1,1,1,1,1,1,1]
[null,"   Total Administrative",null,null,{"$f":"SUM(E35:E55)","v":0},0,{"$f":"SUM(G35:G55)","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"   without Compliance Monitoring ",null,null,{"$f":"+TotAdmin-ComplFees","v":0},0,{"$f":"IF(E57<>0,E57/$G$6,0)","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Utilities",null,null,{"$f":"+E34","v":"Annual"},{"$f":"+F34","v":"Monthly"},{"$f":"+G34","v":"Annual/RU"},{"$f":"+H34","v":"Monthly/RU"},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cable Television/Internet",null,null,0,{"$f":"IF($E60<>0,$E60/12,0)","v":0},{"$f":"IF(E60<>0,E60/$G$6,0)","v":0},{"$f":"IF($E60<>0,$E60/TotUnits/12,0)","v":0},null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Electricity",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Fuel Oil/Coal/...(Heat and Water)",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Gas",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Garbage and Trash",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Security",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Water and Sewer",null,null,0,0,0,0,null,{"$f":"(IF(IsLocked(A66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E66)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(F66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K66)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L66)*1=1,1,0))","v":1}]
[null,"Other*:",null,null,0,0,0,0,null,1,1,0,0,0,1,1,1,1,1,1,1]
[null,"   Total Utilities",null,null,{"$f":"SUM(E60:E67)","v":0},0,{"$f":"SUM(G60:G67)","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Maintenance",null,null,{"$f":"+E59","v":"Annual"},{"$f":"+F59","v":"Monthly"},{"$f":"+G59","v":"Annual/RU"},{"$f":"+H59","v":"Monthly/RU"},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Decorating",null,null,0,{"$f":"IF($E71<>0,$E71/12,0)","v":0},{"$f":"IF(E71<>0,E71/$G$6,0)","v":0},{"$f":"IF($E71<>0,$E71/TotUnits/12,0)","v":0},null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Elevator maintenance",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Exterminating",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Grounds/Landscaping",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Janitorial Services",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Repairs & Maintenance",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Painting",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Repairs",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Security payroll/contract",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Trash/waste Removal",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Snow Removal",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Supplies-Maintenance, Janitor, Cleaning",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Swimming Pool or Picnic/Barbecue Area",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Other*:",null,null,0,0,0,0,null,1,1,0,0,0,1,1,1,1,1,1,1]
[null,"Other*:",null,null,0,0,0,0,null,1,1,0,0,0,1,1,1,1,1,1,1]
[null,"Total Maintenance",null,null,{"$f":"SUM(E71:E85)","v":0},0,{"$f":"SUM(G71:G85)","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Taxes/Insurance",null,null,{"$f":"+E70","v":"Annual"},{"$f":"+F70","v":"Monthly"},{"$f":"+G70","v":"Annual/RU"},{"$f":"+H70","v":"Monthly/RU"},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Property Insurance",null,null,0,{"$f":"IF($E89<>0,$E89/12,0)","v":0},{"$f":"IF(E89<>0,E89/$G$6,0)","v":0},{"$f":"IF($E89<>0,$E89/TotUnits/12,0)","v":0},null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Liability Insurance",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Payroll Taxes",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Real Estate Taxes",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Real Estate Tax Abatement",null,null,0,0,{"$f":"IF(E93<>0,E93/$G$6,0)","v":0},0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Workers Compensation Insurance",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"In-Lieu Taxes",null,null,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"Other*:",null,null,0,0,0,0,null,1,1,0,0,0,1,1,1,1,1,1,1]
[null,"   Total Taxes/Insurance",null,null,{"$f":"SUM(E89:E96)","v":0},0,{"$f":"SUM(G89:G96)","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"*All “Other” costs must be identified",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"   Total Operating Expenses",null,null,{"$f":"+E56+E68+E86+E97","v":0},{"$f":"IF($E100<>0,$E100/12,0)","v":0},{"$f":"+G56+G68+G86+G97","v":0},{"$f":"IF($E100<>0,$E100/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Reserves",null,null,{"$f":"RplcmtRes","v":0},{"$f":"IF($E102<>0,$E102/12,0)","v":0},{"$f":"IF(E102<>0,E102/$G$6,0)","v":0},{"$f":"IF($E102<>0,$E102/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Other Reserves",null,null,{"$f":"OthRes","v":0},{"$f":"IF($E103<>0,$E103/12,0)","v":0},{"$f":"IF(E103<>0,E103/$G$6,0)","v":0},{"$f":"IF($E103<>0,$E103/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"   Total Reserves",null,null,{"$f":"SUM(E102:E103)","v":0},{"$f":"IF($E104<>0,$E104/12,0)","v":0},{"$f":"IF(E104<>0,E104/$G$6,0)","v":0},{"$f":"IF($E104<>0,$E104/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"   Net Operating Income",null,null,{"$f":"+TotEGI-TotOpEx-E104","v":0},{"$f":"IF($E106<>0,$E106/12,0)","v":0},{"$f":"SUM(G99:G105)","v":0},{"$f":"IF($E106<>0,$E106/TotUnits/12,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Minimum Hard DSCR",null,{"$f":"+'12 Pro Forma'!C35","v":0},"Interest rate",0.05,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Payment maximum",null,{"$f":"+E106/E107","v":{"$error":"#DIV/0!"}},"Term",15,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Debt maximum",null,{"$f":"-PV(G107/12,G108*12,E108/12)","v":{"$error":"#DIV/0!"}},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Taxes and Expense Detail",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Unit Size/Type",null,"Property Tax/u","Annual",{"$f":"+F88","v":"Monthly"},{"$f":"+G88","v":"Annual/RU"},{"$f":"+H88","v":"Monthly/RU"},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Efficiency",null,null,null,{"$f":"IF(E113<>0,E113/12,0)","v":0},{"$f":"IF(E113<>0,E113/$G$6,0)","v":0},{"$f":"IF(F113<>0,G113/12,0)","v":0},null,1,1,1,0,0,1,1,1,1,1,1,1]
[null,"One Bedroom",null,0,{"$f":"TotOpEx/18","v":0},0,0,0,null,1,1,1,0,0,1,1,1,1,1,1,1]
[null,"Two Bedroom",null,0,0,0,0,0,null,1,1,1,0,0,1,1,1,1,1,1,1]
[null,"Three Bedroom",null,0,0,0,0,0,null,1,1,1,0,0,1,1,1,1,1,1,1]
[null,"Four Bedroom",null,0,0,0,0,0,null,1,1,1,0,0,1,1,1,1,1,1,1]
[null,"Other*      ",null,0,0,0,0,0,null,1,1,1,0,0,1,1,1,1,1,1,1]
[null,"Total",null,{"$f":"SUM(D113:D118)","v":0},{"$f":"SUM(E113:E118)","v":0},{"$f":"SUM(F113:F118,0)","v":0},{"$f":"SUM(G113:G118)","v":0},{"$f":"SUM(H113:H118,0)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"12 Pro Forma","index":14,"n_rows":43,"n_cols":43,"rows_kept":43,"cut":false,"hidden":false,"merged":[[17,1,17,3]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,"Units",{"$f":"+TotUnits","v":0},"Income Adj",0,"<=2% (or bank maximum, whichever is less)",null,null,null,null,null,{"$f":"ProjName","v":0},null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,0,1,{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,"Vacancy Rate",0,"<=7% ( \" )(Enter w/no negative sign)",null,null,null,null,null,"TOC",null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K2)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(L2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(O2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(P2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(Q2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"(IF(IsLocked(S2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(T2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(U2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(V2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(W2)*1=1,1,0))","v":1}]
["PRO FORMA OPERATING CASHFLOW",null,null,null,null,null,null,null,null,"Expense Adj",0,"<=3% ( \" )","EGI/Unit",{"$f":"+'11 Opt Inc & Exp'!H31","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,{"$f":"(IF(IsLocked(R2)*1=1,1,0))","v":1},1,1,1,1,1]
["(From point of stabilization)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(R4)*1=1,1,0))","v":1},1,1,1,1,1]
[null,null,null,null,1,{"$f":"+E5+1","v":2},{"$f":"+F5+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"+$K$1","v":0},"Gross Rental Income",null,null,{"$f":"TotGRI","v":0},{"$f":"E7*(1+$A7)","v":0},{"$f":"F7*(1+$A7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"+$K$1","v":0},"Other Income",null,null,{"$f":"TotOI","v":0},{"$f":"E8*(1+$A8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vacancy ",null,{"$f":"+'11 Opt Inc & Exp'!D30","v":0},{"$f":"TotVac","v":0},{"$f":"SUM(F7:F8)*-$D$9","v":0},{"$f":"SUM(G7:G8)*-$D$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Effective Gross Income",null,null,{"$f":"SUM(E7:E9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"IF(E10-TotEGI=0,\"Ties\",\"OOB=\"&(E10-TotEGI))","v":"Ties"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"+K3","v":0},"EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Administrative/Mgmt",null,null,{"$f":"TotAdmin-ComplFees","v":0},{"$f":"E13*(1+$A$12)","v":0},{"$f":"F13*(1+$A$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[0,"Compliance Monitoring Fees",null,null,{"$f":"ComplFees","v":0},{"$f":"E14*(1+$A14)","v":0},{"$f":"F14*(1+$A14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Maintenance & Repairs",null,null,{"$f":"TotMaint","v":0},{"$f":"E15*(1+$A$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Utilities",null,null,{"$f":"TotUtil","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[0,"Taxes & Insurance",null,null,{"$f":"TotTxIns","v":0},{"$f":"E17*(1+$A17)","v":0},{"$f":"F17*(1+$A17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[0,null,null,null,0,{"$f":"E18*(1+$A18)","v":0},{"$f":"F18*(1+$A18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Operating Expenses",null,null,{"$f":"SUM(E13:E18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"(Asset Mgt Fee below)",null,null,{"$f":"IF(E19-TotOpEx=0,\"Ties\",\"OOB=\"&(E19-TotOpEx))","v":"Ties"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[0,"Replacement Reserves",null,null,{"$f":"RplcmtRes","v":0},{"$f":"E22*(1+$A22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[0,"Other Reserves",null,null,{"$f":"OthRes","v":0},{"$f":"E23*(1+$A23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Reserves",null,null,{"$f":"SUM(E22:E23)","v":0},{"$f":"SUM(F22:F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"NET OPERATING INCOME",null,null,{"$f":"+E10-E19-E24","v":0},{"$f":"+F10-F19-F24","v":0},{"$f":"+G10-G19-G24","v":0},{"$f":"+H10-H19-H24","v":0},0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"IF(E26<>'11 Opt Inc & Exp'!E106,\"*** Unbalanced from Inc & Exp\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"   Debt Service (Soft Debt)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
[null,"   Debt Service (Hard Debt)",null,null,{"$f":"PermPmt","v":0},{"$f":"+E29","v":0},{"$f":"+F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Debt Service",null,null,{"$f":"SUM(E28:E29)","v":0},{"$f":"SUM(F28:F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"NET CASH (Hard) FLOW",null,null,{"$f":"+E26-E29","v":0},{"$f":"+F26-F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt (Hard) Coverage Ratio",null,null,{"$f":"IF(OR(E19=0,E10=0,E29=0),0,E26/E29)","v":0},{"$f":"IF(OR(F19=0,F10=0,F29=0),0,F26/F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"DCR Min",0,null,{"$f":"IF(OR(E34=0,$C$35=0),0,IF(E34<$C$35,\"Low DCR\",0))","v":0},{"$f":"IF(OR(F34=0,$C$35=0),0,IF(F34<$C$35,\"Low DCR\",0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"OpEx/EGI w/o Repl Res",null,null,{"$f":"IF(OR(E19=0,E10=0),0,(E19+E22)/E10)","v":0},{"$f":"IF(OR(F19=0,F10=0),0,(F19+F22)/F10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Note: Mangement Fee",null,null,{"$f":"MgtFee","v":0},{"$f":"+E37","v":0},{"$f":"+F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"DCR w/Soft & Hard Debt",null,null,{"$f":"IF(OR(E26=0,E30=0),0,E26/E30)","v":0},{"$f":"IF(OR(F26=0,F30=0),0,F26/F30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Reserves/unit",null,null,{"$f":"IF($I$1=0,0,E22/$I$1)","v":0},{"$f":"IF($I$1=0,0,F22/$I$1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Other Reserves/unit",null,null,{"$f":"IF($I$1=0,0,E23/$I$1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Asset Mangement Fee may be a contingent or accruing cashflow expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"  >= $150/u older w/pref; $200/u other (NAC 319.989)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"13 Reserves","index":15,"n_rows":27,"n_cols":20,"rows_kept":27,"cut":false,"hidden":false,"merged":[[25,3,25,5]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,{"$f":"ProjName","v":0},null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,"TOC",null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K2)*1=1,1,0))","v":1}]
["REPLACEMENT RESERVES",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Reserves and Annual Increase Factors",null,null,null,null,null,null,null,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,{"$f":"(IF(IsLocked(B5)*1=1,1,0))","v":1},1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Project Type Minimum annual  replacement  reserves",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"1) New construction Senior Housing projects:  $250 per unit.",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"2) Other new construction projects:  $300 per unit.",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"3) All Acquisition/Rehabilitation projects:  $325 per unit.",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Units:",null,null,null,null,{"$f":"TotUnits","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Reserves per unit  (Operating Year 1)",null,null,null,null,"Total/yr",null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Replacement",null,0,{"$f":"+$G$12*F14","v":0},null,null,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,"Other*",null,0,{"$f":"+$G$12*F15","v":0},null,null,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,null,{"$f":"SUM(F14:F15)","v":0},{"$f":"+$G$12*F16","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sub-Total",null,null,null,{"$f":"F16*G12","v":0},null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Annual Increase Factors",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Rent",null,{"$f":"+'12 Pro Forma'!K1","v":0},null,null,null,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,"Expenses",null,{"$f":"+'12 Pro Forma'!K3","v":0},null,null,null,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,"Replacement",null,{"$f":"+'12 Pro Forma'!A22","v":0},null,null,null,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,"Other*",null,0,null,null,null,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"Other*",null,null,null,null,null,null,null,1,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"14 Amenities","index":16,"n_rows":57,"n_cols":27,"rows_kept":57,"cut":false,"hidden":false,"merged":[[31,1,31,8],[37,1,37,8],[25,1,25,8],[13,1,13,8],[8,1,8,8],[9,1,9,8],[10,1,10,8],[11,1,11,8],[12,1,12,8],[24,1,24,8],[48,1,48,8],[32,1,32,8],[33,1,33,8],[34,1,34,8],[35,1,35,8],[36,1,36,8],[39,1,39,8],[38,1,38,8],[40,1,40,8],[41,1,41,8],[42,1,42,8],[43,1,43,8],[44,1,44,8],[45,1,45,8],[46,1,46,8],[47,1,47,8],[6,1,6,8],[27,1,27,8],[28,1,28,8],[29,1,29,8],[30,1,30,8],[26,1,26,8],[14,1,14,8],[15,1,15,8],[16,1,16,8],[17,1,17,8],[18,1,18,8],[19,1,19,8],[20,1,20,8],[21,1,21,8],[22,1,22,8],[23,1,23,8]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1},1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,null,null,null,"TOC",null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1}]
["PROJECT AMENITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(IF(IsLocked(M3)*1=1,1,0))","v":1}]
[]
[null,"QAP Section 14.3.3",null,null,"Additional Project Amenities",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"RATING FACTORS",null,null,null,null,null,null,null,"(P)roject",null,"Max","Preference",null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Project Amenities -- Development has:",null,null,null,null,null,null,null,"or (U)nit",null,"Points","Point Value",null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()-8","v":1},"A. Elevators (does not apply to Senior Housing projects with 2 or more\nfloors, Special Needs Project, and Tenant Ownership Projects).",null,null,null,null,null,null,null,"P",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()-8","v":2},"B. Picnic area equipped with, for each 100 units, a minimum of three\ncharcoal or gas barbeque units and one 6’ picnic table with benches on\nseparate concrete slabs no less than 200 square feet evenly distributed…",null,null,null,null,null,null,null,"P",null,1,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[3,"C. Swimming or lap pools (does not apply to Tenant Ownership Projects).",null,null,null,null,null,null,null,"P",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[4,"D. Solar hot water heating for swimming pools. ",null,null,null,null,null,null,null,"P",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[5,"E. A children’s pool that purifies and recycles water at a minimum four\nspray positions. Each position must have individual timer for water spray, a 20 x 20 concrete area with drain, and minimum five-foot high rod iron…. ",null,null,null,null,null,null,null,"P",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[6,"F. 500 square feet community room in project fewer than 50 units. ",null,null,null,null,null,null,null,"P",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[7,"G. In-ground spa that is a minimum of eight ft. in diameter with seven\n jets, booster pump, blower, 20-minutes time and 300,000 Btu heaters.",null,null,null,null,null,null,null,"P",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[8,"H. Equipped weight/exercise room that is a minimum 200 square feet and has at least three exercise machines (does not apply to Tenant Ownership Projects).",null,null,null,null,null,null,null,"P",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[9,"I. Computer/study room with full Internet access that is a minimum of\n100 square feet and is equipped with at least one computer for every \n20 units (computers specification must meet or exceed 1.8 GHz Intel…. ",null,null,null,null,null,null,null,"P",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[10,"J. Exterior lighting with fluorescent dusk-to-dawn fixture of \nHigh Pressure Sodium illuminating walking paths to entrances \nto residential units or LED.",null,null,null,null,null,null,null,"P",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[11,"K. Library and/or reading room supplied with books.",null,null,null,null,null,null,null,"P",null,1,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[12,"L. On-site salon equipped with washer sinks, hair dryers, beauty chair,\nmirrors, manicure station, supply cabinets, and additional seating.",null,null,null,null,null,null,null,"P",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[13,"M. Recreation areas worth 1.5 points each:  Shuffle Board, Horseshoe Pits, Sand Volleyball Court, Pool Table,  Piano, or Dog park which consists of 300 sq. ft. minimum, fenced and equipped with a sitting bench and a shade tree/structure.",null,null,null,null,null,null,null,"P",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[14,"N. Business center equipped with a fax and copier machine in project with fewer than 50 units.",null,null,null,null,null,null,null,"P",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[15,"O. Wellness room equipped with a medical grade exam table and secure\nmedical cabinets to insure no equipment or medications would be subject to inventory reduction.",null,null,null,null,null,null,null,"P",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[16,"P.  Automatic door openers on doors which are required by the building code to have automatic closers, where providing access to common area rooms intended for use by tenants and their guests, that are on an accessible route.  Excluded doors are those of the apartments, rooms intended to be used primarily by property management and maintenance staff, and those for corridors and stairwells where the use of automatic doors is prohibited by the building code.  Only one door per room shall be required to have an automatic door opener unless the entrance and exit are part of the building egress route. For the purposes of allocating these points to a project, “common area rooms” are those within the project available for common use by all tenants, or their guests. Must conform to ADA/Section 504/FHAA requirements as applicable. ",null,null,null,null,null,null,null,"P",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,"Tenant Unit Amenities -- Each Unit has:",null,null,null,null,null,null,null,"Proj/Unit",null,{"$f":"+L8","v":"Points"},"Points",null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()-9","v":17},"Q. Picnic area equipped with one charcoal or gas unit and 6’ picnic table\nwith benches on 64 square feet concrete slab or in patio area (applies to\nTenant Ownership Projects only).",null,null,null,null,null,null,null,"U",null,1,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()-9","v":18},"R. Air conditioning (applicable only outside of Clark County) ",null,null,null,null,null,null,null,"U",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[19,"S. Hard surface throughout unit (e.g., ceramic tile or bamboo flooring; vinyl flooring is subject to the Division staff approval).",null,null,null,null,null,null,null,"U",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[20,"T. Covered patio area on concrete slab with roof that is a minimum of 64 square feet. (applies to Tenant Ownership Projects only) or Patio or balcony area that is a minimum of 48 square feet (applies to all other project types).",null,null,null,null,null,null,null,"U",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[21,"U. Attached two-car garage (applies to Tenant Ownership Projects only) or\nCovered parking spaces (applies to all other project types).",null,null,null,null,null,null,null,"U",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[22,"V. Enclosed exterior wood-framed storage structure that is a minimum of \n24 square feet.",null,null,null,null,null,null,null,"U",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[23,"W. (Moved to Threshold requirement in 2017)",null,null,null,null,null,null,null,"U",null,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[24,"X.  Washer/dryer hooks ups in projects with 39 units or less developed under the project category “Projects for Individuals with Children and Families with Children.” No points awarded if threshold. ",null,null,null,null,null,null,null,"U",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[25,"Y. Washer/dryers provided in each unit. (Includes Hookups)",null,null,null,null,null,null,null,"U",null,3,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[26,"Z. Free individual internet in each unit.",null,null,null,null,null,null,null,"U",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[27,"AA. Ceiling fans, including a minimum of one fan in the living room and one fan in the master bedroom.",null,null,null,null,null,null,null,"U",null,1,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[28,"BB. Security doors on front and back entrances (applies to Tenant\nOwnership Projects only).",null,null,null,null,null,null,null,"U",null,1,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[29,"CC. Covered front porch (applies to Tenant Ownership Projects only). ",null,null,null,null,null,null,null,"U",null,1,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[30,"DD. Smoke-Free (lit tobacco products) Housing.",null,null,null,null,null,null,null,"U",null,1,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[31,"EE. Entry screen front door to unit on units for eventual tenant ownership",null,null,null,null,null,null,null,"U",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[32,"FF. Storage cabinets in attached garage in units for eventual tenant\nownership (minimum of 2 cabinets each)",null,null,null,null,null,null,null,"U",null,2,0,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[33,"GG. Storage shelves in attached garage in units for eventual tenant ownership",null,null,null,null,null,null,null,"U",null,1,0]
[34,"HH. Garage door opener in units for eventual tenant ownership",null,null,null,null,null,null,null,"U",null,2,0]
[35,"II. Lighted walkway to the home in units for eventual tenant ownership",null,null,null,null,null,null,null,"U",null,2,0]
[36,"JJ. Community garden in one large plot or divided into individual plots for residents to grow flowers, fruit, plants or vegetables. It is supported by drip irrigation or has access to water at the garden site. Minimum total area for planting 500 square feet. Community Manager responsible for assigning plots, maintaining area and providing initial soil. Residents responsible for tools and materials required to plant and grow items. ",null,null,null,null,null,null,null,"U",null,1,0]
[37,"KK. For Special Needs and for Senior Projects Only.  Removable cabinet fronts at all kitchens and bathroom sinks in all apartments. ",null,null,null,null,null,null,null,"U",null,2,0]
[38,"LL. Projects that opt to exceed the HUD 5% &2% accessibility requirement  by ensuring that 21% of units (15% mobility /6% A-V) are adaptable/accessible.",null,null,null,null,null,null,null,"U",null,3,0]
[39,"MM.  Grab bars at all bathtubs and showers in all apartments.  To qualify for these points, the grab bars must be specified for handicapped use and meet ADA requirements.",null,null,null,null,null,null,null,"U",null,2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,"Total Points",null,null,{"$f":"SUM(L9:L49)","v":78},{"$f":"SUM(M9:M49)","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,"Maximum Amenities Points",null,null,null,24,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,"Points over maximum",null,null,null,{"$f":"IF(M50>25,\" \"&(M50-M52)&\" \",\"-\")","v":"-"},null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["1.","All amenities for the project must be listed above in Sec. 11 of this application and ",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"must conform to the amenities in the 2017 QAP, Section 14.3.3",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["2.","Points are not given for items that are required (threshold) for your project category.",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"15 Proj Sched","index":17,"n_rows":76,"n_cols":33,"rows_kept":76,"cut":false,"hidden":false,"merged":[[60,2,60,5],[20,2,20,5],[27,2,27,5],[31,2,31,5],[38,2,38,5],[46,2,46,5],[53,2,53,5]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1},1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,"TOC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K2)*1=1,1,0))","v":1},1]
["PROJECT SCHEDULE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUTSIDE OF PRINT RANGE",null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($S$12:$S$75)","v":0},"Mos",{"$f":"DATE(2014,8,15)","v":"2014-08-15"},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"The following will be considered a commitment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Not","Scheduled",null,"Project",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Applicable","Completion",null,"Update",null,null,null,null,"Scheduled Completion",null,null,null,"Remaining ",null,"Duration",1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"(na)","Month/Yr",null,"2016-12-01",null,null,null,null,"Month",null,"Year",null,"Months",null,"Months",1,1,1,1,1,1,1,1,1,0,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Phase:  Site-Control (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Option/Contract in Place",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,2,"/",2014,null,null,null,null,{"$f":"(IF(IsLocked(A12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G12)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H12)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J12)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(K12)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L12)*1=1,1,0))","v":0}]
[null,"Carryover",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/","2015-02-01",null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Record Declaration of Restrictive Covenants",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/","2015-12-01",null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Site Acquisition",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Environmental Review Completed",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Zoning Approvals (Discretionary)",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Zoning Approvals (Administrative)",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Special Use Permit",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Tax Abatement",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Other*",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,0,0,0,0,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Phase:  Plans (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Site Plan Review",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Grading Permit",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Building Permit",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Final Plans & Specifications",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Other*",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,0,0,0,0,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Phase:  Closing (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Property Transfer",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Other*",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,0,0,0,0,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Phase:  Construction Financing (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Loan Application",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Conditional Commitment",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Final Commitment",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Closing & Disbursement",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Other*",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,0,0,0,0,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Phase:  Construction (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Construction Start",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Progress Review (quarterly, beginning...)",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"10% of Costs Incurred",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Construction Completion",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Certificate of Occupancy",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Other*",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,0,0,0,0,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Phase:  Permanent  Financing (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Loan Application",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Conditional Commitment",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Final Commitment",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Closing & Disbursement",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Other*",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,0,0,0,0,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Other Loans and Grants (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Scheduled Completion",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Application",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Award",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Funding Date",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Type & Source",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,0,0,0,0,0,0,1,0,1,0]
[null,"(Add addendum(s) if necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Phase:  Lease-Up (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Start",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Set-Aside requirements satisfied",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Placed In Service",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Occupancy of 93% of restricted units",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Low-Income Housing Tax Credits (Item)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Final Cost Certification",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"Final Application",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"NHD Inspection and Training",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,"8609s (usually within 60 days)",null,null,null,null,null,null,null,"2015-12-01",null,null,null,null,null,"/",null,null,null,null,null,1,1,1,1,1,1,0,0,1,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K76)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L76)*1=1,1,0))","v":1}]

{"sheet":"16a Mkt","index":18,"n_rows":45,"n_cols":22,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,7],[4,3,4,9],[5,3,5,9],[6,3,6,9],[7,3,7,9],[8,4,8,5]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,"TOC",null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1}]
["PROJECT MARKET AREA: DEMOGRAPHICS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I3)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J3)*1=1,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Identification Number:       ",null,null,{"$f":"TaxID","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Primary Type of Zoning:",null,null,"Commercial ",null,"Industrial ",null,"Residential",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Type of Neighborhood:",null,null,"Declining ",null,"Emerging",null,"Revitalizing ",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Stable",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Prevalent Area Housing Type:",null,null,"Single Family",null,"Manufactured      ",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Multi-Family",null,"Transient ",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Average Age of Housing ",null,null,null,"to",null,null,null,null,null,null,1,1,1,1,0,1,0,1,1,1]
[null,"Average Purchase Price",null,null,0,"to",0,null,null,null,null,null,1,1,1,1,0,1,0,1,1,1]
[null,"Average Monthly Rents",null,null,null,"to",null,null,null,null,null,null,1,1,1,1,0,1,0,1,1,1]
[null,"Other Low-Income Housing in Area?",null,null,null,null,"Within",0,"Miles (est')",null,null,null,1,1,1,1,1,1,1,0,1,1]
[null,"Public Housing Authority in Area?",null,null,null,null,null,"Miles (est')",null,null,null,null,1,1,1,1,1,1,0,1,1,1]
[null,"If yes, please identify the PHA:",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,0,0,0,1,1]
[null,"Estimated Number of Low-Income Units in Area",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Prevalencies:",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Racial/Ethnic Composition",null,null,null,null,"Types of Employment",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," African American",null,null,null," Agriculture",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Asian/Pacific Islander",null,null,null," Business/Professional",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Caucasian",null,null,null," Clerical/Office",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Chinese American",null,null,null," Government/Public Service",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Cuban American",null,null,null," Industrial/Manufacturing",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Haitian American",null,null,null," Unemployed",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Hispanic",null,null,null," Skilled/Specialized",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Jewish",null,null,null," Unskilled",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Korean American",null,null,null," Retired",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Mexican American",null,null,null," Self Employed",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Middle Eastern/Arab",null,null,null," Other",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Native American",null,null,null," Full Time Student",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Puerto Rican",null,null,null," Married Filing Joint Tax Return",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null," Other",null,null,null," Single Parent with Dependents",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null," Title IV Assisted",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null," Enrolled in Job Training",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Transportation & Delivery",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]

{"sheet":"16b Mkt","index":19,"n_rows":39,"n_cols":22,"rows_kept":39,"cut":false,"hidden":false,"merged":[[4,3,4,9],[5,3,5,9],[6,3,6,9],[7,3,7,9],[8,4,8,5]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,"TOC",null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1}]
["PROJECT MARKET AREA: AREA FACILITIES",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Identification Number:       ",null,null,{"$f":"TaxID","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Education/Retail",null,null,"Distance",null,"Community",null,"Distance",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Facilities",null,null,"In Miles",null,"Facilities",null,"In Miles",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Preschool/Daycare",null,null,null,null,"Activity Center",null,null,null,null,null,1,1,1,1,0,1,1,1,0,1]
[null,"Elementary",null,null,null,null,"Park & Recreation",null,null,null,null,null,1,1,1,1,0,1,1,1,0,1]
[null,"Middle School",null,null,null,null,"Senior Center",null,null,null,null,null,1,1,1,1,0,1,1,1,0,1]
[null,"High School",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Community College",null,null,null,null,"Medical Facilities",null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Colleges/Universities",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Vocational/Technical",null,null,null,null,"Clinic/Dispensary",null,null,null,null,null,1,1,1,1,0,1,1,1,0,1]
[null,null,null,null,null,null,"Doctors Offices",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,"Retail Facilities",null,null,null,null,"Emergency Care",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,null,"Hospital",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,"Convenience",null,null,null,null,"Public Health Agency",null,null,null,null,null,1,1,1,1,0,1,1,1,0,1]
[null,"Groceries/Staples",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Shopping",null,null,null,null,"Transportation",null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Health & Pharmacy",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,"Other:","     ",null,null,null,"Public Transportation",null,null,null,null,null,1,1,0,0,0,1,1,1,0,1]
[null,null,null,null,null,null,"Major Highways",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,"Religious Worship",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Employment",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Church/Temple",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,null,null,"Major Employer",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,null,"Other Full Time",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,null,"Part Time",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,null,"Volunteer",null,null,null,null,null,1,1,1,1,1,1,1,1,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]

{"sheet":"16c Mkt","index":20,"n_rows":51,"n_cols":25,"rows_kept":51,"cut":false,"hidden":false,"merged":[[10,1,12,1],[10,2,12,2],[10,3,12,3],[4,2,4,8],[5,2,5,8],[6,2,6,8],[10,5,12,5],[10,8,11,10],[7,2,8,8]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,"TOC",null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1}]
["MARKET STUDY PROJECT SUMMARY",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Name",{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Address",{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zp",{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Applicant/",{"$f":"Applicant","v":0},null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Co-Applicant",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"UNIT TYPE","% OF AREA MEDIAN INCOME","NUMBER OF UNITS","PERCENT","NET SQ\nFEET","PERCENT","MAX.","RENTS AT OPENING*",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"TOTAL",null,"TOTAL","ALLOW-ABLE ",null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"UNITS",null,"SQFT","GROSS RENT","GROSS","UTILITY ALLOWANCE","COLLECTED",null,1,1,1,1,1,1,1,1,1]
[null,"EFFICIENCY/",0.2,null,{"$f":"IF(D14>0,D14/$D$50,0)","v":0},null,{"$f":"IF(F14>0,D14*F14/$F$50,0)","v":0},null,0,null,null,null,{"$f":"(IF(IsLocked(A14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E14)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I14)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(J14)*1=1,1,0))","v":0},null,"4/6/2016 2:50pm",null,"Changed formula in column G so it now picks up the number of units in column D and"]
[null,"1 BATH",0.3,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0,null,null,null,"multiplies it by the number of square feet in column F.  It then gives you a percent of"]
[null,null,0.4,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0,null,null,null,"square feet of a project. Md"]
[null,null,0.5,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.6,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,"MKT",null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,1,0,0]
[null,"1-BEDROOM/",0.2,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,"1 BATH",0.3,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.4,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.5,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.6,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,"MKT",null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,1,0,0]
[null,"2-BEDROOM/",0.2,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,"1 BATH",0.3,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.4,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.5,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.6,10,0.5,500,0.5,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,"MKT",null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,1,0,0]
[null,"2-BEDROOM/ ",0.2,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,"2 BATH",0.3,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.4,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.5,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.6,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,"MKT",null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,1,0,0]
[null,"3-BEDROOM/",0.2,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,"2 BATH",0.3,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.4,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.5,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.6,null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,"MKT",null,0,null,0,null,0,null,null,null,1,1,1,0,1,0,1,0,0]
[null,"4-BEDROOM/",0.2,10,0.5,500,{"$f":"IF(F44>0,D44*F44/$F$50,0)","v":0.5},null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,"2 BATH",0.3,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.4,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.5,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,0.6,null,0,500,0,null,0,null,null,null,1,1,1,0,1,0,0,0,0]
[null,null,"MKT",null,0,500,{"$f":"IF(F49>0,D49*F49/$F$50,0)","v":0},null,0,null,null,null,1,1,1,0,1,0,1,0,0]
[null,"Totals",null,{"$f":"SUM(D14:D49)","v":20},{"$f":"SUM(E14:E49)","v":1},{"$f":"SUMPRODUCT(D14:D49,F14:F49)","v":10000},{"$f":"SUM(G14:G49)","v":1},null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Wtd Avg U' Size",null,null,null,{"$f":"IF(AND(D50>0,F50>0),SUMPRODUCT(D14:D49,F14:F49)/D50,0)","v":500},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]

{"sheet":"17 Compliance","index":21,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,30,10],[40,1,40,10],[41,1,41,10],[27,1,27,10],[28,1,28,10],[29,1,29,10],[34,1,34,10],[46,2,46,6],[45,2,45,6],[31,1,31,10],[33,1,33,10],[35,1,35,10],[46,8,46,9],[4,3,4,9],[6,3,6,9],[7,3,7,9],[5,3,5,9],[14,1,14,10],[8,4,8,5],[19,1,19,10],[22,1,22,10],[25,1,25,10],[11,1,11,10],[12,1,12,10],[13,1,13,10],[15,1,15,10],[17,1,17,10],[18,1,18,10],[20,1,20,10],[23,1,23,10],[24,1,24,10]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,"TOC",null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J2)*1=1,1,0))","v":1}]
["COMPLIANCE STATUS OF APPLICANT AND MANAGEMENT COMPANY",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Identification Number:       ",null,null,{"$f":"TaxID","v":0},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Name of other properties developer participates or has participated in--in any state:       ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,"Identification, Name, Contact information for Proposed Management Company and contact:      ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,"Management experienced managing LIHTC properties in Nevada?  (N / Y-Explain)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,"List properties the property management company now manages:",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,"Open non-compliance in any properties Developer participates in? (N/Y-Explain)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,"Attach a copy of all outstanding 8823’s",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"(If non-compliance is in Extended Use Period attach a copy of findings letter)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Does Management Company have outstanding non-compliance issues with other LIHTC properties",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"they manage in Nevada?       ",null,null,null,null,null,"  If yes--briefly describe.",null,null,null,1,1,1,1,1,1,{"$f":"(IF(IsLocked(H40)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,"Please attach a copy of outstanding 8823’s",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"(If non-compliance is in Extended Use Period attach a copy of findings letter)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"NHD Compliance Officer: (Completed by staff after application received)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Name",null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,1,1,1]
[null,"Signature",null,null,null,null,null,"Date:     ",null,null,null,1,1,0,0,0,0,0,1,0,0]

{"sheet":"16 Progress Rpt","index":22,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":true,"merged":[[24,1,24,10],[25,1,25,10],[30,1,30,10],[26,1,26,10],[27,1,27,10],[29,1,29,10],[42,1,42,10],[43,1,43,10],[49,2,49,6],[50,2,50,6],[50,8,50,9],[48,2,48,6],[41,1,41,10],[31,1,31,10],[32,1,32,10],[33,1,33,10],[35,1,35,10],[37,1,37,10],[38,1,38,10],[39,1,39,10],[7,3,7,9],[8,3,8,9],[9,3,9,9],[10,3,10,9],[23,1,23,10],[17,6,17,9],[18,6,18,9],[15,7,15,9],[16,7,16,9]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["PROGRESS REPORT",null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,"Reporting Calendar Quarter #",null,"Year",null,null,null,{"$f":"(IF(IsLocked(B5)*1=1,1,0))","v":1},1,1,1,1,1,0,1,0]
[null,null,null,null,null,null,null,null,"Reporting Date",null,null,null,1,1,1,1,1,1,1,1,0]
[null,"Complete and submit by day 15 of each new quarter from award announcement until placed in service date.",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Applicant/Developer",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Tax Identification Number:       ",null,null,{"$f":"TaxID","v":0},null,null,null,"Restricted Units",{"$f":"TotUnits","v":0},null,null,1,1,1,1,1,1,1,1,1]
[null,"IRC Non Profit Set Aside",null,null,null,null,null,null,"Total Units",{"$f":"TotUnits","v":0},null,null,1,1,1,1,1,1,1,1,1]
[null,"Set Aside"]
[null,"New Construction/Rehab?",null,null,null,null,null,null,"Construction %Complete",null,null,null,1,1,1,1,1,1,1,1,0]
[null,"Credit amount reserved for project",null,null,null,null,"Notes:",null,null,null,null,null,{"$f":"(IF(IsLocked(B16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C16)*1=1,1,0))","v":1},1,1,0,1,0,0,0]
[null,"Year of reservation (M/D/YYYY)",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(B17)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C17)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D17)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E17)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F17)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G17)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H17)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I17)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(J17)*1=1,1,0))","v":0}]
[null,"Planned Placed in Service Date",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,0,0,0,0]
[null,"Wait list Opening Date",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,0,0,0,0]
[null,"Reserve level, current",null,null,null,null,{"$f":"IF(OR(F20=0,F21=0),0,F20/F21)","v":0},null,null,null,null,null,1,1,1,1,0,1,1,1,1]
[null,"Reserve Application Commitment",null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1]
[null,"Insurances in place? (Y/N)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Summary of Current Project Status ",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Accomplishments this Quarter",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Pending Issues (Schedule, Cost, Legal, Funding/Financing…)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Status of Marketing Plan Implementation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Photos attached (with each quarterly update)"]
[]
[null,"This progress report completed and submitted by (officer or other principal)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Name",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1,1,1]
[null,"Title",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1,1,1]
[null,"Signature",null,null,null,null,null,"Date:     ",null,null,null,null,1,0,0,0,0,0,1,0,0]

{"sheet":"Notes","index":23,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":true,"merged":[[17,1,17,9],[18,1,18,9],[19,1,19,9],[11,1,11,9],[12,1,12,9],[13,1,13,9],[14,1,14,9],[15,1,15,9],[16,1,16,9],[10,1,10,9],[5,1,5,9],[6,1,6,9],[7,1,7,9],[8,1,8,9],[9,1,9,9]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,{"$f":"ProjName","v":0}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"}]
["NOTES"]
[]
[]
[1,"3/25/15 Changed General Format to Text format for alphanumeric entry on  Tab 2 for Number of Buildings/Units"]
[2,"3/25/15 Unlocked T or O (Tenant or Owner) paid cell entry on Tab 3 for T or O paid utilities by utility type"]
[3,"3/25/15 Added a clarifying note on tab 6 indicating that a Sources-Uses difference due to investor percent ownership may"]
[4,"be for internal information purposes only."]
[5,"3/25/15 Added \"Ineligible Costs\" line to show that total from Total Development Costs"]
[6,"? Separate TC calculation approaches (eligible basis, gap method) onto the same but new worksheet"]
[7,"? Add columns on Schedule for quarterly updates -- if > 30 days"]
[8,"? Add columns on Costs for quarterly updates -- if  costs increase > 10% or contingency amount"]
[9,"? Be sure to see contingency"]
[10,"? Add developer fee payoff schedule"]
[11,"MERGE & REDUCE DUPLICATIVE CALLS FOR #UNITS, SF, ETC., to one worksheet"]
[12,"3/16/16 edited links to other files"]
[13]
[14]
[15]

{"sheet":"System Notes","index":24,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":true,"merged":[[54,3,54,9],[55,3,55,9],[48,3,48,9],[49,3,49,9],[50,3,50,9],[51,3,51,9],[52,3,52,9],[53,3,53,9],[47,3,47,9],[36,3,36,9],[37,3,37,9],[38,3,38,9],[39,3,39,9],[40,3,40,9],[46,3,46,9],[41,3,41,9],[42,3,42,9],[43,3,43,9],[44,3,44,9],[45,3,45,9],[21,3,21,9],[22,3,22,9],[35,3,35,9],[24,3,24,9],[25,3,25,9],[26,3,26,9],[27,3,27,9],[28,3,28,9],[29,3,29,9],[30,3,30,9],[23,3,23,9],[31,3,31,9],[32,3,32,9],[33,3,33,9],[34,3,34,9],[17,3,17,9],[18,3,18,9],[19,3,19,9],[20,3,20,9],[11,3,11,9],[12,3,12,9],[13,3,13,9],[14,3,14,9],[15,3,15,9],[16,3,16,9],[6,3,6,9],[7,3,7,9],[8,3,8,9],[9,3,9,9],[10,3,10,9]]}
[{"$f":"Div","v":"State of Nevada Housing Division"}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"}]
["SYSTEM NOTES"]
[{"$f":"CELL(\"filename\")","v":"R:\\Programs\\Tax Credits\\Applications\\2017 LIHTC Applications\\[2017 NHD Application - Final.xlsm]14 Amenities"}]
[]
[null,"Date","Wksht","Change/Note"]
[1,"2014-03-10","S11 Amen","Increased decimal places to two"]
[2,"2014-03-10","Self-Scoring","Increased decimal places to two"]
[3,"2014-03-10","Self-Scoring","Added logic to calculate funding/financing requested per unit"]
[4,"2014-03-10","System Notes","Added System Notes"]
[5,"2014-03-10","Market Summary","Added Market Summary"]
[6,"2014-03-10","TOC","Added table of contents hyperlinks for Market Summary and System Notes worksheets"]
[7,"2014-03-27","S6 Uses…","Adjusted formula to calculate supportable tax credit request + misc' formatting adjustments"]
[8,"2014-03-27","S2","Unit Fraction formula, Col F, changed OR formula out"]
[9,null,null,"Add Proj Rental Assistance, S3"]
[10,null,null,"Add logic for 4% acq and 9% rehab"]
[11,null,null,"Developer fee could be acq' rehab' improvement seller's note, also"]
[12,"2015-02-04",null,"Updated to tie self-scoring sheet w/QAP and Word app part"]
[13,"2015-02-04",null,"Added note re TAMs re what eligible basis includes/excludes"]
[14,"2015-02-27","Pro forma","Separated replacement reserve item from Operating expenses to stand alone but be included in NOI"]
[15,"2015-02-27","Res, I&E, PF","Reordered reserve calc' tab forward then let flow into I&E and PF sheets"]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]

{"sheet":"18 Prop Mgt","index":25,"n_rows":36,"n_cols":20,"rows_kept":36,"cut":false,"hidden":false,"merged":[[31,1,31,4],[34,1,34,2],[34,5,34,6],[23,1,23,5],[27,1,27,2],[27,5,27,6],[24,1,24,4],[30,1,30,5],[25,1,25,2],[32,1,32,2],[12,1,12,3],[11,1,11,5],[16,1,16,5],[17,1,17,3],[20,1,20,2],[20,5,20,6],[13,1,13,2],[18,1,18,2],[10,2,10,3],[4,3,4,7],[5,3,5,7],[6,3,6,7],[7,3,7,7]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},1,1,1,1,1,1,1,1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,"TOC",null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1}]
["PROPERTY MANAGEMENT COMPANY INFORMATION",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Property Management Company",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Federal Tax ID #     ",null,null,null,null,null,null,null,null,null,null,1,1,0,0,1,1,1,1,1]
["Name",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1,1,1]
["Address",null,null,null,null,null,null,null,null,null,null,1,0,0,0,1,1,1,1,1]
["City",null,null,"State",null,"Zip Code",null,null,null,null,null,1,0,0,1,0,1,0,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Administrative Contact Person",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Name",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1,1,1]
["Address",null,null,null,null,null,null,null,null,null,null,1,0,0,0,1,1,1,1,1]
["City",null,null,"State",null,"Zip Code",null,null,null,null,null,1,0,0,1,0,1,0,1,1]
["Telephone",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Number",null,null,"Fax Number",null,null,null,null,null,null,null,1,0,0,1,1,0,0,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["On-Site Contact Name*",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Name",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1,1,1]
["Address",null,null,null,null,"(On-Site Contact Address)",null,null,null,null,null,1,0,0,0,0,1,1,1,1]
["City",null,null,"State",null,"Zip Code",null,null,null,null,null,1,0,0,1,0,1,0,1,1]
["Telephone",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Number",null,null,"Fax Number",null,null,null,null,null,null,null,1,0,0,1,1,0,0,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Other Contact Person",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Name",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1,1,1]
["Address",null,null,null,null,"(On-Site Contact Address)",null,null,null,null,null,1,0,0,0,0,1,1,1,1]
["City",null,null,"State",null,"Zip Code",null,null,null,null,null,1,0,0,1,0,1,0,1,1]
["Telephone",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
["Number",null,null,"Fax Number",null,null,null,null,null,null,null,1,0,0,1,1,0,0,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]

{"sheet":"19 AcqRehabConv","index":26,"n_rows":100,"n_cols":20,"rows_kept":100,"cut":false,"hidden":false,"merged":[[42,3,42,4],[50,1,50,8],[46,1,46,8],[47,1,47,8],[48,1,48,8],[49,1,49,8],[74,4,74,5],[80,3,80,4],[83,1,83,8],[84,1,84,8],[85,1,85,8],[88,1,88,8],[79,3,79,6],[78,3,78,8],[81,6,81,7],[81,3,81,4],[86,1,86,8],[87,1,87,8],[67,1,67,4],[68,1,68,4],[19,1,19,2],[19,7,19,8],[63,1,63,4],[64,1,64,4],[65,1,65,4],[45,1,45,8],[25,7,25,8],[26,7,26,8],[20,7,20,8],[21,7,21,8],[22,7,22,8],[23,7,23,8],[24,7,24,8],[20,1,20,3],[4,3,4,7],[5,3,5,7],[6,3,6,7],[7,3,7,7],[66,1,66,4],[17,6,17,8],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[40,3,40,8],[41,3,41,6],[43,3,43,4],[43,6,43,7]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H1)*1=1,1,0))","v":1},1]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,"TOC",null,null,null,{"$f":"(IF(IsLocked(A2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H2)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I2)*1=1,1,0))","v":1}]
["ACQUISITION/REHABILITATION/CONVERSION OF EXISTING BUILDINGS      ",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(H4)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I4)*1=1,1,0))","v":1}]
[null,"Applicant",null,{"$f":"Applicant","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Name",null,{"$f":"ProjName","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project Address",null,{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Project City, Cnty, Zip",null,{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Is this an Acquisition/Rehabilitation project? ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"       ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"How many buildings will be acquired for the project?      ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Are all the buildings currently under control for the project? ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"If no, how many buildings are under control for the project?       ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,1,1]
[null,"    ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"When will the rest of the buildings be under control for acquisition?",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Address of Buildings\nUnder Control",null,null,"Type of \nControl","Expiration \nDate","Number \nof Units","Acquisition \nCost",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,"     ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Attach additional sheet(s) if necessary",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Acquisition/Rehab Projects need energy requirement and cost data info completed within 90",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"days if a reservation of LIHTC is received. (Section 12.1.7 of the QAP.) ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Sub-Section A"," Acquisition Information",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Provide the information listed below concerning the acquisition of building(s) for the project.",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Building(s) acquired or to be acquired from 0 Related Party 0 Unrelated Party  ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"(All must pass 50% test)",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Identity of Related Party      ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Name",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,1,1]
[null,"City",null,null,null,"State",null,"Zip Code",null,null,null,1,1,1,0,0,1,0,1,0]
[null,"Telephone Number",null,null,null,"Fax Number",null,null,null,null,null,1,1,1,0,0,1,0,0,1]
[null,"Description of relationship",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Building(s) acquired/to be acquired with Buyer's Basis:  ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"     Determined with reference to Seller's Basis",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"     Undetermined with reference to Seller's Basis",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"List below by building address, the date the building was placed in service, date the building was or is",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"planned for acquisition, and the number of years between the date the building was placed in service",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"and date of acquisition.  Attach additional sheet(s) if necessary.",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Building Address",null,null,null,"Original","Proposed","Number of Years",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Placed in","Date of","Between Placed",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Service Date","Acquisition","in Service",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,"And Acquisition",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A68)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B68)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(C68)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(D68)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(E68)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(F68)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(G68)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(H68)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(I68)*1=1,1,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Sub-Section B",null,"Relocation Information",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Provide the following information concerning any relocation plans for the project.  ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Number of tenants involved     ",null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,1,1,1]
[null,"The total estimated cost of relocation",null,null,null,null,null,null,null,null,null,1,1,1,1,0,0,1,1,1]
[null,"The estimated date that the relocation will be complete      ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Name of the",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"relocation coordinator",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0]
[null,"Address",null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,1,1]
[null,"City",null,null,null,"State",null,"Zip Code",null,null,null,1,1,1,0,0,1,0,1,0]
[null,"Telephone Number",null,null,null,"Fax Number",null,null,null,null,null,1,1,1,0,0,1,0,0,1]
[null,"Other pertinent information",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"     ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"     ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"     ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"     ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"     ",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]

{"sheet":"20 Mxd Inc Project Analysis","index":27,"n_rows":57,"n_cols":37,"rows_kept":57,"cut":false,"hidden":false,"merged":[[6,3,6,9],[7,3,7,9],[8,3,8,9],[9,3,10,9]]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjName","v":0},null,null,{"$f":"(IF(IsLocked(A1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M1)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N1)*1=1,1,0))","v":1}]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,null,null,null,null,null,null,null,null,null,"TOC",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["MIXED-INCOME PROJECT ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["For Mixed-Income Project Applications only"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M5)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N5)*1=1,1,0))","v":1}]
[null,null,"Part One","Project Information",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Project Name",{"$f":"ProjName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Project Address",{"$f":"ProjAddr","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Project City, Cnty, Zp",{"$f":"ProjCCZip","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Applicant/",{"$f":"Applicant","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Co-Applicant",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Project Type",null,null,"Project TC Minimum Set-Aside Election",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(F15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M15)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N15)*1=1,1,0))","v":1}]
[null,null,"Projected Eligible Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(IsLocked(A16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(B16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(C16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(D16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(E16)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(F16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(G16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(I16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(J16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(K16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(L16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(M16)*1=1,1,0))","v":1},{"$f":"(IF(IsLocked(N16)*1=1,1,0))","v":1}]
[null,null,"Projected Qualified Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Residential Types","# Units","% Units","Sq Ft","% Sq Ft",null,"Unit Mix","# Units","% Units","Total sf","% Units","SF/U",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Restricted TC*",{"$f":"SUMIF($C$30:$C$44,$C49,F$30:F$44)","v":0},{"$f":"IF(D$23=0,0,D20/D$23)","v":0},{"$f":"SUMIF($C$30:$C$44,$C49,I$30:I$44)","v":0},{"$f":"IF(F$23=0,0,F20/F$23)","v":0},null,"Studios",{"$f":"SUM(SUMIF($D$30:$D$44,$I20,$F$30:$F$44))","v":0},{"$f":"IF(J$26=0,0,J20/J$26)","v":0},{"$f":"SUM(SUMIF($D$30:$D$44,$I20,$I$30:$I$44))","v":0},{"$f":"IF(L$26=0,0,L20/L$26)","v":0},{"$f":"IF(J20=0,0,L20/J20)","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Market",{"$f":"SUMIF($C$30:$C$44,C50,F$30:F$44)","v":0},{"$f":"IF(D$23=0,0,D21/D$23)","v":0},{"$f":"SUMIF($C$30:$C$44,$C50,I$30:I$44)","v":0},{"$f":"IF(F$23=0,0,F21/F$23)","v":0},null,1,{"$f":"SUM(SUMIF($D$30:$D$44,I21,$F$30:$F$44))","v":0},{"$f":"IF(J$26=0,0,J21/J$26)","v":0},{"$f":"SUM(SUMIF($D$30:$D$44,I21,$I$30:$I$44))","v":0},{"$f":"IF(L$26=0,0,L21/L$26)","v":0},0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Management",{"$f":"SUMIF($C$30:$C$44,C51,F$30:F$44)","v":0},{"$f":"IF(D$23=0,0,D22/D$23)","v":0},{"$f":"SUMIF($C$30:$C$44,$C51,I$30:I$44)","v":0},0,null,2,0,0,{"$f":"SUM(SUMIF($D$30:$D$44,I22,$I$30:$I$44))","v":0},0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Residential",{"$f":"SUM(D20:D22)","v":0},{"$f":"IF(D$23=0,0,D23/D$23)","v":0},{"$f":"SUM(F20:F22)","v":0},0,null,3,0,0,{"$f":"SUM(SUMIF($D$30:$D$44,I23,$I$30:$I$44))","v":0},0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"IF(D23<>J26,\"Check total\",\"ok\")","v":"ok"},null,null,null,null,4,0,0,{"$f":"SUM(SUMIF($D$30:$D$44,I24,$I$30:$I$44))","v":0},0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"* Minimum 40% required of Restricted TC",null,null,null,null,null,"Other",0,0,{"$f":"SUM(SUMIF($D$30:$D$44,I25,$I$30:$I$44))","v":0},0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J20:J25)","v":0},0,{"$f":"SUM(L20:L25)","v":0},0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"#","#","Unit","Square",null,"Total","AMI","Utility","Anticipated","Anticipated","Proposed",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,"Total","Mandatory","Utility","Owner","Net","Max' AMI"]
[null,null,"Type","Bedrms","Bathrms"," Count","Ft/u",null,"Sq Ft","Max %","Allowance","TC Rent","Market Rent","Gr' Rent???",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,"Gr' Rent","Charges*","Allowance","Paid? y/n","Rent/mo","Gr' Rent"]
["1   ",null,"r",0,0,0,0,null,{"$f":"+G30*F30","v":0},0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+N30*F30","v":0},null,0,"Y",{"$f":"N30-IF(AI30=\"n\",AH30,0)","v":0},461]
["2   ",null,"r",0,0,0,0,null,{"$f":"+G31*F31","v":0},0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["3   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["4   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["5   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["6   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["7   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["8   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["9   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["10   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["11   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["12   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["13   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["14   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
["15   ",null,"r",0,0,0,0,null,0,0,0,0,0,0,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,null,0]
[null,null,"Totals","","",{"$f":"SUM(F30:F44)","v":0},{"$f":"SUMPRODUCT(G30:G44,$F30:$F44)","v":0},null,{"$f":"SUM(I30:I44)","v":0},"",null,{"$f":"SUMPRODUCT(L$30:L$44,$F$30:$F$44)","v":0},{"$f":"SUMPRODUCT(M$30:M$44,$F$30:$F$44)","v":0},{"$f":"SUMPRODUCT(N$30:N$44,$F$30:$F$44)","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"SUM(AF30:AF44)","v":0},{"$f":"SUMPRODUCT(AG30:AG44,$C25:$C25)","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AH30:AH44,$C25:$C25)","v":{"$error":"#VALUE!"}},null,{"$f":"SUMPRODUCT(AJ30:AJ44,$C25:$C25)","v":{"$error":"#VALUE!"}}]
[null,null,"Averages",null,null,null,{"$f":"IF(OR(G45=0,F45=0),0,G45/F45)","v":0},null,null,null,{"$f":"SUMPRODUCT(K$30:K$44,$F$30:$F$44)/F45","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(L45=0,$F45=0),0,L45/$F45)","v":0},{"$f":"IF(OR(M45=0,$F45=0),0,M45/$F45)","v":0},{"$f":"IF(OR(N45=0,$F45=0),0,N45/$F45)","v":0},null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"IF(OR(AG45=0,F45=0),0,AG45/#REF!)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(AH45=0,#REF!=0),0,AH45/#REF!)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(AJ45=0,#REF!=0),0,AJ45/#REF!)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Key","Unit Type",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"R","Restricted",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"SUMIF($D$14:$D$14,#REF!,AF$29:AF$43)","v":0}]
[null,null,"MR","Market Rate",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"SUMIF($D$14:$D$14,#REF!,AF$29:AF$43)","v":0}]
[null,null,"MU","Manager's Unit",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"SUMIF($D$14:$D$14,#REF!,AF$29:AF$43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"The applicable fraction of ",null,{"$f":"MIN(E20,G20)","v":0},"  will be maintained for the duration of the ",null,null,null,{"$f":"+'1 Project Information'!I78","v":30},"affordability period and that the next available unit rule ",null,null,null,null,null,1,1,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1,{"$f":"(IF(IsLocked(E53)*1=1,1,0))","v":0},{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,1]
[null,null,"will be enforced.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,{"$f":"(IF(IsLocked(#REF!)*1=1,1,0))","v":{"$error":"#VALUE!"}},1,1,{"$f":"(IF(IsLocked(K53)*1=1,1,0))","v":1},1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Blank","index":28,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Div","v":"State of Nevada Housing Division"},null,null,null,"TOC"]
[{"$f":"nhd","v":"2017 NHD FUNDING APPLICATION"},null,null,null,{"$f":"ProjName","v":0}]
["Blank"]
[{"$f":"CELL(\"filename\")","v":"R:\\Programs\\Tax Credits\\Applications\\2017 LIHTC Applications\\[2017 NHD Application - Final.xlsm]14 Amenities"}]
[]
[null,"Date","Worksheet","Cell Loc","Notes"]
[]
[null,"2016-03-29","7 Syndication","I11","Widened cell (column) to allow 10 digit $number"]
[null,{"$f":"+B8","v":"2016-03-29"},"7 Syndication","E17","Widened cell (column) to allow 10 digit $number"]
[null,"2016-03-29","2 Self-Scoring","H5","Widened cell (column) to allow 10 digit $number"]
[null,"2016-03-29","3 Appl Frac","F43","Changed Unit Fraction formula to allow for 100% LI units (no mgr unit)"]
[null,{"$f":"+B11","v":"2016-03-29"},{"$f":"+C11","v":"3 Appl Frac"},"J","Removed prior column J as being unnecessary; cleared up titles"]
[null,{"$f":"+B12","v":"2016-03-29"},"4 Utilities","D7","Switched to Yes/No radio button option"]
[null,{"$f":"+B13","v":"2016-03-29"},{"$f":"+C13","v":"4 Utilities"},"regions","Added more Yes-No buttons"]