{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"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":"Sheet1","index":0,"n_rows":212,"n_cols":9,"rows_kept":212,"cut":false,"hidden":false,"merged":[[152,0,152,4],[153,0,153,4],[132,8,137,8],[136,0,137,5],[113,4,113,5],[114,4,114,5],[129,0,129,8],[132,3,132,5],[132,0,132,1],[133,0,135,1],[133,3,135,5],[143,0,143,4],[109,0,110,8],[122,6,128,6],[122,7,128,7],[122,8,128,8],[120,0,121,8],[115,0,115,5],[122,0,123,3],[122,4,123,5],[124,0,124,3],[111,6,118,6],[111,7,118,7],[111,8,118,8],[125,0,125,3],[126,0,126,3],[119,0,119,5],[111,0,112,5],[116,0,117,5],[114,0,114,3],[113,0,113,3],[118,4,118,5],[118,0,118,3],[211,6,212,6],[211,7,212,7],[211,8,212,8],[127,0,127,3],[128,0,128,3],[124,4,124,5],[125,4,125,5],[126,4,126,5],[127,4,127,5],[128,4,128,5],[205,0,206,5],[208,0,209,5],[205,6,206,6],[205,7,206,7],[205,8,206,8],[208,6,209,6],[140,6,157,6],[140,7,157,7],[140,8,157,8],[140,0,141,5],[132,6,137,6],[132,7,137,7],[149,0,150,5],[158,0,159,8],[177,0,177,4],[179,0,179,4],[180,0,180,4],[181,0,181,5],[176,0,176,4],[178,0,178,4],[176,6,183,6],[208,7,209,7],[208,8,209,8],[202,0,202,4],[203,0,203,4],[204,0,204,8],[198,0,198,4],[194,0,194,4],[199,0,199,4],[200,0,200,4],[201,0,201,4],[183,4,183,5],[182,0,182,3],[183,0,183,3],[192,0,192,5],[193,0,193,4],[186,0,186,4],[187,0,187,4],[188,0,188,4],[189,0,189,4],[211,0,212,5],[15,1,15,2],[29,0,29,5],[48,8,50,8],[46,0,47,8],[53,6,55,6],[53,7,55,7],[53,8,55,8],[59,7,62,7],[59,8,62,8],[57,0,58,8],[61,0,61,3],[62,0,62,3],[60,4,60,5],[61,4,61,5],[62,4,62,5],[89,4,90,4],[77,4,77,5],[82,4,82,5],[186,6,189,6],[186,7,189,7],[186,8,189,8],[190,0,191,8],[176,7,183,7],[154,0,154,4],[145,0,145,4],[146,0,146,4],[147,0,147,4],[148,0,148,4],[144,0,144,4],[59,0,59,3],[59,4,59,5],[60,0,60,3],[85,0,86,8],[107,6,108,6],[107,7,108,7],[107,8,108,8],[105,0,106,8],[101,0,101,2],[102,0,102,2],[103,0,103,2],[93,0,93,2],[95,0,95,2],[89,5,90,5],[89,3,90,3],[96,0,97,5],[56,0,56,8],[51,0,52,8],[59,6,62,6],[71,0,71,5],[36,0,36,3],[35,0,35,3],[34,0,34,3],[33,0,33,3],[32,0,32,3],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[42,0,42,3],[41,0,41,3],[71,8,77,8],[87,6,104,6],[87,7,104,7],[87,8,104,8],[92,0,92,2],[98,3,99,3],[98,4,99,4],[98,5,99,5],[84,0,84,8],[63,0,64,8],[100,3,100,5],[91,3,91,5],[89,0,91,2],[72,0,72,3],[74,0,74,3],[74,4,74,5],[80,6,83,6],[80,7,83,7],[80,8,83,8],[78,0,79,8],[82,0,82,3],[83,0,83,3],[81,4,81,5],[71,6,77,6],[71,7,77,7],[157,0,157,4],[40,0,40,3],[39,0,39,3],[38,0,38,3],[75,0,75,3],[77,0,77,3],[75,4,75,5],[80,0,80,5],[155,0,155,4],[156,0,156,4],[72,4,72,5],[94,0,94,2],[65,4,65,5],[66,4,66,5],[67,4,67,5],[65,0,65,3],[66,0,66,3],[69,0,70,8],[68,0,68,5],[73,0,73,3],[73,4,73,5],[76,0,76,5],[104,0,104,2],[98,0,100,2],[0,0,0,8],[2,0,3,8],[1,0,1,8],[9,0,9,8],[8,0,8,5],[22,0,22,4],[16,1,16,2],[17,1,17,2],[12,0,12,5],[18,1,18,2],[12,8,18,8],[22,8,26,8],[10,0,11,8],[4,3,4,8],[5,3,5,8],[6,3,6,8],[7,3,7,8],[26,0,26,4],[24,0,24,4],[25,0,25,4],[23,0,23,4],[12,6,18,6],[12,7,18,7],[22,6,26,6],[45,0,45,3],[43,0,43,3],[55,0,55,4],[22,7,26,7],[20,0,21,8],[13,1,14,2],[19,0,19,2],[13,3,15,5],[16,3,18,5],[30,4,30,5],[27,0,28,8],[31,4,31,5],[29,6,45,6],[29,7,45,7],[29,8,45,8],[48,6,50,6],[48,7,50,7],[31,0,31,3],[30,0,30,3],[164,7,165,7],[164,8,165,8],[161,4,161,5],[65,8,67,8],[65,7,67,7],[65,6,67,6],[67,0,67,3],[37,0,37,3],[37,4,37,5],[50,0,50,4],[49,0,49,4],[48,0,48,4],[38,4,38,5],[39,4,39,5],[40,4,40,5],[44,4,44,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[81,0,81,3],[83,4,83,5],[53,0,53,4],[54,0,54,4],[45,4,45,5],[170,3,170,5],[171,3,171,5],[172,3,172,5],[87,0,88,5],[107,0,108,3],[107,4,108,5],[193,6,203,6],[193,7,203,7],[193,8,203,8],[197,0,197,5],[176,8,183,8],[182,4,182,5],[130,0,131,8],[138,0,139,8],[142,0,142,4],[151,0,151,4],[132,2,135,2],[160,6,161,6],[160,7,161,7],[160,8,161,8],[160,0,160,3],[160,4,160,5],[162,0,163,8],[164,6,165,6],[174,0,175,8],[173,0,173,8],[184,0,185,8],[161,0,161,3],[164,0,165,5],[166,0,167,8],[207,0,207,8],[210,0,210,8],[4,0,4,2],[5,0,5,2],[6,0,6,2],[7,0,7,2],[168,6,172,6],[168,7,172,7],[168,8,172,8],[196,0,196,4],[195,0,195,4],[168,0,168,2],[169,0,169,2],[170,0,170,2],[171,0,171,2],[172,0,172,2],[169,3,169,5],[168,3,168,5]]}
["Part III"]
["SCORING WORKSHEET"]
["Sponsor to Score Application and Indicate Exhibit Which Supports Score Prior to Submission of Application"]
[]
["Applicant Name:",null,null,"(Enter Applicant Name)"]
["Development Name:",null,null,"(Enter Development Name)"]
["Development Address:",null,null,"(Enter Development Address)"]
["LIHTC Request:",null,null,"(Enter Total LIHTC Request)"]
["CATEGORY",null,null,null,null,null,"MAXIMUM\nPTS","ACTUAL \nPTS","EXHIBIT # and Page #"]
["Development Characteristics (50 Possible Points)"]
["Increase in the Compliance Period / Homeownership Converstion"]
[]
["Please highlight choices",null,null,null,null,null,15]
["Compliance","Points",null,"Homeownership Converstion "]
[" Period"]
[15,0]
[20,5,null,"10 Points"]
[25,10]
[30,15]
[]
["Preservation"]
[]
["Requires hard cost that exceed $50,000 per unit",null,null,null,null,4,10]
["Have Committed federal rental assistance contracts",null,null,null,null,3]
["Project repays all existing DSHA debt, principal and int.",null,null,null,null,3]
["Property was placed in service on or before 12/31/98",null,null,null,null,2]
["Property is family development ",null,null,null,null,1]
["Development and Unit Amenities"]
[]
["Please highlight choices",null,null,null,null,null,15]
["Amenity",null,null,null,"Points "]
["Community Center",null,null,null,5]
["Security",null,null,null,3]
["Private Outdoor",null,null,null,3]
["WIFI",null,null,null,2]
["Washer/Dryer in Elderly Units",null,null,null,2]
["Elderly Bus Service",null,null,null,2]
["Specified Design Accessories",null,null,null,2]
["Trails",null,null,null,1]
["Eat in Kitchen",null,null,null,1]
["Ceiling Fan",null,null,null,1]
["Microwave hood",null,null,null,1]
["Trash chute",null,null,null,1]
["Raised Garden",null,null,null,1]
[null,"Gazebo",null,null,1]
["Other Prior DSHA Approved:",null,null,null,1]
["Provision of Social Services: Supported by MOUs"]
[]
["(Specify Service, Provider)",null,null,null,null,2,5]
["(Specify Service, Provider)",null,null,null,null,3]
["(Specify Service, Provider)",null,null,null,null,5]
["Energy Conservation Measures and Benchmarking"]
[]
["Approach",null,null,null,null,"Points",5]
["Enterprise, Leed, or NGBS",null,null,null,null,"3 pts"]
["Passive House, DOE Energy Star, Additional HERS",null,null,null,null,"2 pts"]
["Community Impact (50 Possible Points)"]
["Promoting Balanced Housing Opportunities"]
[]
["% of Units Located in Area of Opportunity",null,null,null,"Points",null,15]
["0-49.9%",null,null,null,0]
["50-99.9%",null,null,null,7]
[1,null,null,null,15]
["Community Revitilization and DDD"]
[]
["Category",null,null,null,"Points ",null,10]
["(QCT or DDD) and CCRP",null,null,null,10]
["DDD",null,null,null,2]
[]
["Site and Neighborhoods"]
[]
["Please highlight choices",null,null,null,null,null,15]
["Category",null,null,null,"Points"]
["A. Access to Transit - New Transit",null,null,null,5]
["or"]
["Access to Transit - Connectivity",null,null,null,2]
[]
["B. Amenities, Supported by Market Study",null,null,null,10]
["Community Compatibility"]
[]
[null,null,null,null,null,null,10]
["Category",null,null,null,"Points"]
["Residential Appropriatness",null,null,null,5]
["Community Design",null,null,null,10]
["Tenant Populations Served (45 Possible Points)"]
["Serving Lower Income Residents  "]
[]
["Serving Lower Income Residents New Castle County",null,null,null,null,null,20]
[]
["% of units",null,null,"50% AMI ","40% AMI ","30% AMI "]
[]
[null,null,null,"Points"]
[0.35,null,null,0,5,10]
[0.45,null,null,5,10,20]
[0.55000000000000004,null,null,10,15]
[0.65,null,null,15]
["Serving Lower Income Residents Kent and Sussex"]
[]
["% of units",null,null,"50% AMI ","40% AMI ","30% AMI "]
[]
[null,null,null,"Points"]
[0.3,null,null,0,5,10]
[0.4,null,null,5,10,20]
[0.5,null,null,10,15]
[0.6,null,null,15]
["Integrated Housing for Special Populations"]
[]
["Designate greater of 10%  or 6 units as set aside for special populations",null,null,null,"(Specify # of Units)",null,10]
[]
["Additional ADA Units  "]
[]
["Additional ADA units New Castle County ",null,null,null,null,null,5]
[]
["10% Fully Accessible Units ",null,null,null,3]
["15% Fully Accessible Units ",null,null,null,5]
[]
["Additional  ADA Units Kent Sussex"]
[]
["10% Fully Accessible Units ",null,null,null,5]
[]
["Mixed Income / Market Rate"]
[]
["Percentage of Unsubsidized Units neither income nor rent restricted",null,null,null,"Points",null,10]
[]
[0.1,null,null,null,2]
[0.15,null,null,null,4]
[0.2,null,null,null,6]
[0.25,null,null,null,8]
[0.3,null,null,null,10]
["Use of Resources (40 Possible Points)"]
["Cost Reduction"]
[]
["New Creation",null,null,"Acquisition Rehab",null,null,15]
["(100 - ((Per Unit TDC / 227,250) * 100))) / 1.5",null,null,"(100 - ((Per Unit TDC / 188,883) * 100)))  / 1.5"]
[]
[]
["1 point for every 1.5% per unit less than the average costs"]
[]
["Leveraging of Non-DSHA Resources"]
[]
["Leveraging of Non-DSHA Resources New Castle County",null,null,null,null,null,10]
[]
["Percent Non-DSHA Perm Source",null,null,null,null,"Points"]
["81 - 100%",null,null,null,null,10]
["71 - 80%",null,null,null,null,8]
["61 - 70%",null,null,null,null,6]
["51 - 61%",null,null,null,null,4]
["36 - 50%",null,null,null,null,2]
["0 - 35%",null,null,null,null,0]
["Leveraging of Non-DSHA Resources Kent Sussex"]
[]
["Percent Non-DSHA Perm Source",null,null,null,null,"Points"]
["71 - 100%",null,null,null,null,10]
["61 - 70%",null,null,null,null,8]
["51 - 60%",null,null,null,null,6]
["36 - 50%",null,null,null,null,4]
["21 - 35%",null,null,null,null,2]
["0 - 20%",null,null,null,null,0]
["New Rental Subsidy"]
[]
["At least  75% of total affordable units:",null,null,null,"(Specify %)",null,5]
["Subsidy Type:",null,null,null,"(Specify Type)"]
["Section 811 Participation"]
[]
["Only 1 bedroom units to a maximum of 11 units or Section 811 maximum percentage, whichever is lower",null,null,null,null,null,5]
[]
["Historic Housing"]
[]
["State Historic Register",null,null,"Yes / No",null,null,5]
["Federal Historic Register",null,null,"Yes / No"]
["0% - 50% of units",null,null,0]
["51% - 99% of units",null,null,2]
["100% of units",null,null,5]
["Development Team (25 Possible Points)"]
["Sponsor Capacity"]
[]
["Experience",null,null,null,null,"Points",10]
["2-4 Developments in service less than 3 years",null,null,null,null,3]
["2-4 Developments in service more than 3 years",null,null,null,null,5]
["5 or more Developments in service less than 3 years",null,null,null,null,7]
["5 or more Developments in service more than 3 years",null,null,null,null,10]
[]
["All Developments have positive cashflow?",null,null,null,"Yes / No"]
["All Developments have funded reserves?",null,null,null,"Yes / No"]
["Management Agent's Experience  "]
[]
["Experience",null,null,null,null,"Points",5]
["1-4 Developments",null,null,null,null,1]
["5-15 Developments",null,null,null,null,3]
["More than 15 Developments",null,null,null,null,5]
["Readiness to Proceed"]
[]
[]
["Local municipality design and / or site plan approval",null,null,null,null,3,10]
["Plans and Specs Certified at 80%",null,null,null,null,3]
["DelDOT Approval",null,null,null,null,3]
["DNREC Approval",null,null,null,null,3]
["If not claimed as a component of above:"]
["Enforceable Construction Financing Commitments",null,null,null,null,1]
["No Need for Environmental Remediation",null,null,null,null,1]
["Final Zoning",null,null,null,null,1]
["Fire Suppression System Design Approval",null,null,null,null,1]
["Scope of Work Synopsis",null,null,null,null,1]
["Architectural Progress",null,null,null,null,"(1-6)"]
[]
["Base TOTAL",null,null,null,null,null,{"$f":"SUM(G11:G204)","v":210},{"$f":"SUM(H11:H204)","v":0}]
[]
[]
["Bonus Points ",null,null,null,null,null,10,{"$f":"IF(H133>=5,IF(0.5*(H133+H60+H54+H81+H169+H112)>10,10,(0.5*(H133+H60+H54+H81+H169+H112))),0)","v":0},"For Calculation method, see DSHA QAP Page 53"]
[]
[]
["TOTAL",null,null,null,null,null,null,{"$f":"SUM(H206:H210)","v":0}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}