{"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":226,"n_cols":9,"rows_kept":226,"cut":false,"hidden":false,"merged":[[184,3,184,5],[154,0,154,4],[146,1,146,2],[147,1,147,2],[147,3,147,5],[148,1,148,2],[148,3,148,5],[182,3,182,5],[183,3,183,5],[173,0,174,8],[175,6,176,6],[169,0,170,8],[103,3,105,5],[140,3,142,5],[129,6,135,6],[127,0,128,8],[122,0,122,5],[129,0,130,3],[129,4,130,5],[131,0,131,3],[118,6,125,6],[118,7,125,7],[118,8,125,8],[132,0,132,3],[133,0,133,3],[139,0,139,1],[140,0,142,1],[118,0,119,5],[129,7,135,7],[129,8,135,8],[225,6,226,6],[225,7,226,7],[225,8,226,8],[134,0,134,3],[135,0,135,3],[131,4,131,5],[132,4,132,5],[133,4,133,5],[134,4,134,5],[135,4,135,5],[219,0,220,5],[222,0,223,5],[219,6,220,6],[219,7,220,7],[219,8,220,8],[222,6,223,6],[151,6,168,6],[151,7,168,7],[151,8,168,8],[151,0,152,5],[139,6,144,6],[139,7,144,7],[163,0,163,4],[192,0,192,4],[213,0,213,4],[214,0,214,4],[215,0,215,4],[208,6,217,6],[208,7,217,7],[208,8,217,8],[212,0,212,5],[221,0,221,8],[193,0,193,5],[188,6,195,6],[195,4,195,5],[194,0,194,3],[195,0,195,3],[189,0,189,4],[191,0,191,4],[207,0,207,5],[208,0,208,4],[198,0,198,4],[199,0,199,4],[200,0,200,4],[201,0,201,4],[188,0,188,4],[190,0,190,4],[203,7,204,7],[225,0,226,5],[15,1,15,2],[31,0,31,5],[79,4,79,5],[84,4,84,5],[155,0,155,4],[87,0,88,8],[114,6,115,6],[114,7,115,7],[114,8,115,8],[112,0,113,8],[109,0,109,2],[110,0,110,2],[95,0,95,2],[100,0,100,2],[101,0,102,5],[89,6,111,6],[89,7,111,7],[222,7,223,7],[222,8,223,8],[216,0,216,4],[217,0,217,4],[218,0,218,8],[209,0,209,4],[198,6,201,6],[198,7,201,7],[198,8,201,8],[205,0,206,8],[188,7,195,7],[165,0,165,4],[156,0,156,4],[157,0,157,4],[158,0,158,4],[159,0,159,4],[175,7,176,7],[175,8,176,8],[172,4,172,5],[188,8,195,8],[194,4,194,5],[186,0,187,8],[185,0,185,8],[196,0,197,8],[175,0,176,5],[178,0,179,8],[160,0,161,5],[203,8,204,8],[177,0,177,5],[164,0,164,4],[37,0,37,3],[73,8,79,8],[47,0,47,3],[45,0,45,3],[57,0,57,4],[50,6,52,6],[50,7,52,7],[65,0,66,8],[74,0,74,3],[76,0,76,3],[76,4,76,5],[50,8,52,8],[48,0,49,8],[55,6,57,6],[55,7,57,7],[55,8,57,8],[61,7,64,7],[61,8,64,8],[59,0,60,8],[38,0,38,3],[63,0,63,3],[64,0,64,3],[62,4,62,5],[63,4,63,5],[64,4,64,5],[61,0,61,3],[61,4,61,5],[62,0,62,3],[44,0,44,3],[43,0,43,3],[89,8,111,8],[94,0,94,2],[86,0,86,8],[58,0,58,8],[53,0,54,8],[61,6,64,6],[73,0,73,5],[91,3,93,5],[84,0,84,3],[85,0,85,3],[83,4,83,5],[73,6,79,6],[82,6,85,6],[82,7,85,7],[82,8,85,8],[80,0,81,8],[97,0,97,2],[98,0,98,2],[99,0,99,2],[106,0,106,2],[107,0,107,2],[108,0,108,2],[73,7,79,7],[168,0,168,4],[42,0,42,3],[41,0,41,3],[40,0,40,3],[77,0,77,3],[79,0,79,3],[77,4,77,5],[82,0,82,5],[166,0,166,4],[167,0,167,4],[74,4,74,5],[96,0,96,2],[67,4,67,5],[68,4,68,5],[69,4,69,5],[67,0,67,3],[68,0,68,3],[71,0,72,8],[70,0,70,5],[75,0,75,3],[75,4,75,5],[78,0,78,5],[111,0,111,2],[103,0,105,2],[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],[22,8,28,8],[10,0,11,8],[4,3,4,8],[5,3,5,8],[6,3,6,8],[7,3,7,8],[28,0,28,4],[24,0,24,4],[12,6,18,6],[12,7,18,7],[22,6,28,6],[22,7,28,7],[45,4,45,5],[55,0,55,4],[56,0,56,4],[47,4,47,5],[20,0,21,8],[13,1,14,2],[19,0,19,2],[13,3,15,5],[16,3,18,5],[32,4,32,5],[29,0,30,8],[33,4,33,5],[31,6,47,6],[31,7,47,7],[31,8,47,8],[33,0,33,3],[32,0,32,3],[25,0,25,4],[27,0,27,4],[26,0,26,4],[23,0,23,4],[36,0,36,3],[35,0,35,3],[38,4,38,5],[171,6,172,6],[171,7,172,7],[171,8,172,8],[171,0,171,3],[171,4,171,5],[172,0,172,3],[34,0,34,3],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[67,6,69,6],[69,0,69,3],[39,0,39,3],[39,4,39,5],[52,0,52,4],[51,0,51,4],[50,0,50,4],[40,4,40,5],[41,4,41,5],[42,4,42,5],[46,4,46,5],[43,4,43,5],[44,4,44,5],[145,0,145,8],[146,3,146,5],[89,0,90,5],[114,0,115,3],[114,4,115,5],[137,0,138,8],[149,0,150,8],[153,0,153,4],[162,0,162,4],[139,2,142,2],[91,0,93,2],[126,0,126,5],[116,0,117,8],[123,0,124,5],[121,0,121,3],[120,0,120,3],[125,4,125,5],[125,0,125,3],[139,8,144,8],[143,0,144,5],[120,4,120,5],[121,4,121,5],[136,0,136,8],[139,3,139,5],[83,0,83,3],[85,4,85,5],[67,8,69,8],[67,7,69,7],[224,0,224,8],[4,0,4,2],[5,0,5,2],[6,0,6,2],[7,0,7,2],[180,6,184,6],[180,7,184,7],[180,8,184,8],[211,0,211,4],[210,0,210,4],[180,0,180,2],[181,0,181,2],[182,0,182,2],[183,0,183,2],[184,0,184,2],[181,3,181,5],[180,3,180,5],[146,7,148,7],[146,8,148,8],[146,6,148,6]]}
["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]
["Project repays 60-99% existing DSHA debt, principal & int.",null,null,null,null,2]
["Property was placed in service on or before 12/31/99",null,null,null,null,2]
["Project repays 30-59% existing DSHA debt, principal & int",null,null,null,null,1]
["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, Opportunity Zones and DDD"]
[]
["Category",null,null,null,"Points ",null,10]
["(QCT, OZ, or DDD) and CCRP",null,null,null,10]
["DDD or OZ",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]
[]
["Average AMI of Overall Project - % of units",null,null,"Points"]
[]
[]
["<35%",null,null,null,20]
["36-40%",null,null,null,17]
["41-45%",null,null,null,14]
["46-50%",null,null,null,11]
["51-55%",null,null,null,9]
["55-58%",null,null,null,7]
[">58%",null,null,null,0]
["Serving Lower Income Residents Kent and Sussex"]
[]
["Average AMI of Overall Project - % of units",null,null,"Points"]
[]
[]
["<40%",null,null,null,20]
["41-45%",null,null,null,16]
["46-50%",null,null,null,12]
["51-55%",null,null,null,9]
["56-58%",null,null,null,7]
[">58%",null,null,null,0]
["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 Fully Accessable Units  "]
[]
["Additional Fully Accessible 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 Fully Accessible 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 (45 Possible Points)"]
["Cost Reduction"]
[]
["New Creation",null,null,"Acquisition Rehab",null,null,10]
["(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"]
[]
["Cost Balance"]
["Project Type","Construction/TDC",null,"Point Escalator",null,null,5]
["New Creation","> or = to 67%",null,"1 point for every 1.5% over 67%"]
["Acquisiton/Rehab","> or = to 50%",null,"1 point for every 1.5% over 67%"]
["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]
[]
["Acceptance of Section 811 into Applicant's existing eligible affordable portfolio ",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 (30 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]
["Management Agent Peformance"]
["60-80% occupied by qualified tenants (Section 811 and/or Target Units)",null,null,null,null,null,5]
[">80% occupied by qualified tenants (Section 811 and/or Target Units)"]
["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:"]
["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:G218)","v":220},{"$f":"SUM(H11:H218)","v":0}]
[]
[]
["Bonus Points ",null,null,null,null,null,10,{"$f":"IF(H140>=5,IF(0.5*(H140+H62+H56+H83+H181+H119)>10,10,(0.5*(H140+H62+H56+H83+H181+H119))),0)","v":0},"For Calculation method, see DSHA QAP Page 53"]
[]
[]
["TOTAL",null,null,null,null,null,null,{"$f":"SUM(H220:H224)","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":[]}