{"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":1,"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":231,"n_cols":9,"rows_kept":231,"cut":false,"hidden":false,"merged":[[8,0,8,2],[8,3,8,8],[176,6,181,6],[176,8,181,8],[182,6,185,6],[182,8,185,8],[40,0,40,3],[40,4,40,5],[176,7,181,7],[182,7,185,7],[180,4,180,5],[181,4,181,5],[155,0,155,4],[147,1,147,2],[148,1,148,2],[148,3,148,5],[149,1,149,2],[149,3,149,5],[92,4,94,5],[95,4,101,5],[104,3,106,3],[104,4,106,5],[107,4,112,5],[92,3,94,3],[178,0,178,3],[179,0,179,3],[180,0,180,3],[141,0,143,1],[119,0,120,5],[117,0,118,8],[124,0,125,5],[122,0,122,3],[121,0,121,3],[126,4,126,5],[150,0,151,8],[154,0,154,4],[163,0,163,4],[136,0,136,3],[132,4,132,5],[133,4,133,5],[134,4,134,5],[135,4,135,5],[136,4,136,5],[173,4,173,5],[161,0,162,5],[170,0,171,8],[168,0,168,4],[167,0,167,4],[184,0,184,5],[172,7,173,7],[172,8,173,8],[172,0,172,3],[172,4,172,5],[173,0,173,3],[176,0,176,3],[169,0,169,4],[177,0,177,3],[152,6,169,6],[152,7,169,7],[152,8,169,8],[152,0,153,5],[165,0,165,4],[181,0,181,3],[176,4,176,5],[177,4,177,5],[178,4,178,5],[164,0,164,4],[166,0,166,4],[157,0,157,4],[158,0,158,4],[159,0,159,4],[160,0,160,4],[208,0,208,4],[209,0,209,4],[196,0,196,4],[198,0,198,4],[206,6,209,6],[206,7,209,7],[206,8,209,8],[210,0,211,8],[230,7,231,7],[230,8,231,8],[190,3,190,5],[191,3,191,5],[174,0,175,8],[200,0,200,4],[218,0,218,4],[219,0,219,4],[220,0,220,4],[213,6,222,6],[213,7,222,7],[202,4,202,5],[194,0,195,8],[193,0,193,8],[204,0,205,8],[182,0,183,5],[186,0,187,8],[185,0,185,5],[179,4,179,5],[213,8,222,8],[197,0,197,4],[199,0,199,4],[212,0,212,5],[213,0,213,4],[206,0,206,4],[207,0,207,4],[217,0,217,5],[201,0,201,5],[196,6,203,6],[203,4,203,5],[202,0,202,3],[203,0,203,3],[196,7,203,7],[196,8,203,8],[230,0,231,5],[227,7,228,7],[227,8,228,8],[221,0,221,4],[222,0,222,4],[223,0,223,8],[214,0,214,4],[229,0,229,8],[224,0,225,5],[227,0,228,5],[224,6,225,6],[224,7,225,7],[224,8,225,8],[227,6,228,6],[230,6,231,6],[226,0,226,8],[16,1,16,2],[32,0,32,5],[79,4,79,5],[85,4,85,5],[156,0,156,4],[88,0,89,8],[115,6,116,6],[115,7,116,7],[115,8,116,8],[113,0,114,8],[110,0,110,2],[111,0,111,2],[96,0,96,2],[101,0,101,2],[102,0,103,5],[90,6,112,6],[90,7,112,7],[64,4,64,5],[75,4,75,5],[97,0,97,2],[68,4,68,5],[69,4,69,5],[70,4,70,5],[68,0,68,3],[192,3,192,5],[172,6,173,6],[107,0,107,2],[37,0,37,3],[74,8,79,8],[48,0,48,3],[46,0,46,3],[58,0,58,4],[51,6,53,6],[51,7,53,7],[66,0,67,8],[75,0,75,3],[51,8,53,8],[49,0,50,8],[56,6,58,6],[56,7,58,7],[56,8,58,8],[62,7,65,7],[62,8,65,8],[60,0,61,8],[38,0,38,3],[64,0,64,3],[65,0,65,3],[63,4,63,5],[76,4,76,5],[78,0,78,5],[112,0,112,2],[146,0,146,8],[147,3,147,5],[87,0,87,8],[74,0,74,5],[85,0,85,3],[86,0,86,3],[83,4,83,5],[74,6,79,6],[82,6,86,6],[100,0,100,2],[130,6,136,6],[127,0,127,5],[134,0,134,3],[140,0,140,1],[108,0,108,2],[109,0,109,2],[104,0,106,2],[115,0,116,3],[115,4,116,5],[135,0,135,3],[27,0,27,4],[43,0,43,3],[42,0,42,3],[41,0,41,3],[84,0,84,3],[79,0,79,3],[84,4,84,5],[82,0,82,5],[35,4,35,5],[53,0,53,4],[52,0,52,4],[51,0,51,4],[41,4,41,5],[42,4,42,5],[43,4,43,5],[47,4,47,5],[44,4,44,5],[45,4,45,5],[46,4,46,5],[57,0,57,4],[48,4,48,5],[62,4,62,5],[59,0,59,8],[54,0,55,8],[62,6,65,6],[82,7,86,7],[82,8,86,8],[80,0,81,8],[65,4,65,5],[62,0,62,3],[74,7,79,7],[90,0,91,5],[83,0,83,3],[86,4,86,5],[68,8,70,8],[68,7,70,7],[63,0,63,3],[90,8,112,8],[95,0,95,2],[98,0,98,2],[99,0,99,2],[68,6,70,6],[70,0,70,3],[92,0,94,2],[69,0,69,3],[72,0,73,8],[71,0,71,5],[76,0,76,3],[56,0,56,4],[0,0,0,8],[2,0,3,8],[1,0,1,8],[10,0,10,8],[9,0,9,5],[23,0,23,4],[17,1,17,2],[18,1,18,2],[13,0,13,5],[19,1,19,2],[13,8,19,8],[23,8,29,8],[11,0,12,8],[4,3,4,8],[5,3,5,8],[6,3,6,8],[7,3,7,8],[29,0,29,4],[25,0,25,4],[13,6,19,6],[13,7,19,7],[23,6,29,6],[23,7,29,7],[21,0,22,8],[14,1,15,2],[20,0,20,2],[14,3,16,5],[17,3,19,5],[33,4,33,5],[30,0,31,8],[34,4,34,5],[32,6,48,6],[32,7,48,7],[32,8,48,8],[34,0,34,3],[33,0,33,3],[28,0,28,4],[26,0,26,4],[24,0,24,4],[36,0,36,3],[35,0,35,3],[38,4,38,5],[45,0,45,3],[44,0,44,3],[36,4,36,5],[37,4,37,5],[39,0,39,3],[130,0,131,3],[130,4,131,5],[132,0,132,3],[119,6,126,6],[119,7,126,7],[119,8,126,8],[133,0,133,3],[140,6,145,6],[140,7,145,7],[130,7,136,7],[130,8,136,8],[140,3,140,5],[126,0,126,3],[140,8,145,8],[144,0,145,5],[121,4,121,5],[122,4,122,5],[137,0,137,8],[141,3,143,5],[4,0,4,2],[5,0,5,2],[6,0,6,2],[7,0,7,2],[188,6,192,6],[188,7,192,7],[188,8,192,8],[216,0,216,4],[215,0,215,4],[188,0,188,2],[189,0,189,2],[190,0,190,2],[191,0,191,2],[192,0,192,2],[189,3,189,5],[188,3,188,5],[147,7,149,7],[147,8,149,8],[147,6,149,6],[39,4,39,5],[138,0,139,8],[140,2,143,2],[128,0,129,8],[123,0,123,5]]}
["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)"]
["Is this a New Creation Project?",null,null,"Yes"]
["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 $65,000 per unit",null,null,null,null,4,10]
["Have Committed federal rental assistance contracts",null,null,null,null,3]
["Properties have not been syndicated with LIHTC prior to 1990",null,null,null,null,3]
["Property was placed in service on or before 12/31/00",null,null,null,null,2]
["Property is family development ",null,null,null,null,2]
["Property  is located in Kent or Sussex Counties",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]
["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]
["Self-servic delivery locker locations",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 (52 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]
[]
[]
["B. Amenities, Supported by Market Study",null,null,null,10]
["Community Compatibility"]
[]
[null,null,null,null,null,null,12]
["Category",null,null,null,"Points"]
[" Connectivity",null,null,null,2]
["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,{"$f":"IF(AND(E96>0,E108>0),\"ERROR- Points cannot be entered in both cell E96 and cell E108 Please choose one.\",(E96+E108))","v":0}]
[]
["Average AMI of Overall Project - % of units",null,null,"Points","Enter Points\nScored Below"]
[]
[]
["<35%",null,null,20]
["36-40%",null,null,17]
["41-45%",null,null,14]
["46-50%",null,null,11]
["51-55%",null,null,9]
["56-58%",null,null,7]
[">58%",null,null,0]
["Serving Lower Income Residents Kent and Sussex"]
[]
["Average AMI of Overall Project - % of units",null,null,"Points","Enter Points\nScored Below"]
[]
[]
["<40%",null,null,20,0]
["41-45%",null,null,16]
["46-50%",null,null,12]
["51-55%",null,null,9]
["56-58%",null,null,7]
[">58%",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 Construction","> or = to 67%",null,"1 point for every 1.5% over 67%"]
["Acquisiton/Rehab/New Creation 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 - 60%",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"]
[]
["Number of Units",null,null,null,"Points",null,5]
["15 or more",null,null,null,5]
["11-14",null,null,null,4]
["6-10",null,null,null,3]
["3-5",null,null,null,2]
["1-2",null,null,null,1]
["Management Agent Performance",null,null,null,null,null,5]
[]
[">80% occupied by qualified tenants (Section 811 and/or Target Units) - 5 pts"]
["60-80% occupied by qualified tenants (Section 811 and/or Target Units) - 2 pts"]
["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:"]
["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,{"$f":"SUM(G12:G223)","v":217},{"$f":"SUM(H12:H223)","v":0}]
[]
[]
["Bonus Points ",null,null,null,null,null,10,{"$f":"IF(AND((OR(H141>=5,H148>=5)),(OR($E$96>=17,$E$108>=16))),IF(0.5*((H57+H63+H69+H120+H141+H148+H189)+(IF(D9=\"Yes\",H91,0)))>10,10,(0.5*(H57+H63+H69+H120+H141+H148+H189)+IF(D9=\"Yes\",H91,0))),IF(AND((OR(H141>=5,H148>=5)),(OR($E$96<17,$E$108<16))),IF(0.5*(H57+H63+H69+H120+H141+H148+H189)>10,10,(0.5*(H57+H63+H69+H120+H141+H148+H189))),0))","v":0},"For Calculation method, see DSHA QAP Page "]
[]
[]
["TOTAL",null,null,null,null,null,null,{"$f":"SUM(H225:H229)","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":[]}