{"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":224,"n_cols":9,"rows_kept":224,"cut":false,"hidden":false,"merged":[[4,0,4,2],[5,0,5,2],[6,0,6,2],[7,0,7,2],[177,6,181,6],[177,7,181,7],[177,8,181,8],[209,0,209,4],[177,0,177,2],[178,0,178,2],[179,0,179,2],[180,0,180,2],[181,0,181,2],[178,3,178,5],[177,3,177,5],[148,7,150,7],[148,8,150,8],[148,6,150,6],[40,4,40,5],[139,0,140,8],[141,2,144,2],[129,0,130,8],[124,0,124,5],[131,8,137,8],[141,3,141,5],[127,0,127,3],[141,8,146,8],[145,0,146,5],[122,4,122,5],[123,4,123,5],[138,0,138,8],[142,3,144,5],[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],[37,0,37,3],[36,0,36,3],[39,4,39,5],[45,0,45,3],[44,0,44,3],[37,4,37,5],[38,4,38,5],[40,0,40,3],[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],[91,0,92,5],[84,0,84,3],[87,4,87,5],[69,8,71,8],[69,7,71,7],[64,0,64,3],[91,8,113,8],[96,0,96,2],[99,0,99,2],[100,0,100,2],[69,6,71,6],[71,0,71,3],[93,0,95,2],[70,0,70,3],[73,0,74,8],[72,0,72,5],[77,0,77,3],[57,0,57,4],[48,4,48,5],[63,4,63,5],[60,0,60,8],[54,0,55,8],[63,6,66,6],[83,7,87,7],[83,8,87,8],[81,0,82,8],[66,4,66,5],[63,0,63,3],[75,7,80,7],[56,0,56,4],[109,0,109,2],[110,0,110,2],[105,0,107,2],[116,0,117,3],[116,4,117,5],[136,0,136,3],[131,0,132,3],[27,0,27,4],[43,0,43,3],[42,0,42,3],[85,0,85,3],[80,0,80,3],[85,4,85,5],[83,0,83,5],[36,4,36,5],[53,0,53,4],[52,0,52,4],[51,0,51,4],[42,4,42,5],[43,4,43,5],[47,4,47,5],[44,4,44,5],[45,4,45,5],[46,4,46,5],[38,0,38,3],[75,8,80,8],[48,0,48,3],[46,0,46,3],[58,0,58,4],[51,6,53,6],[51,7,53,7],[67,0,68,8],[76,0,76,3],[51,8,53,8],[49,0,50,8],[56,6,59,6],[56,7,59,7],[56,8,59,8],[63,7,66,7],[63,8,66,8],[61,0,62,8],[39,0,39,3],[65,0,65,3],[66,0,66,3],[64,4,64,5],[77,4,77,5],[79,0,79,5],[75,0,75,5],[91,7,113,7],[65,4,65,5],[76,4,76,5],[98,0,98,2],[69,4,69,5],[70,4,70,5],[71,4,71,5],[69,0,69,3],[181,3,181,5],[173,6,174,6],[108,0,108,2],[113,0,113,2],[147,0,147,8],[148,3,148,5],[88,0,88,8],[86,0,86,3],[87,0,87,3],[84,4,84,5],[75,6,80,6],[83,6,87,6],[101,0,101,2],[131,6,137,6],[128,0,128,5],[135,0,135,3],[217,0,218,5],[220,0,221,5],[217,6,218,6],[217,7,218,7],[217,8,218,8],[220,6,221,6],[223,6,224,6],[219,0,219,8],[16,1,16,2],[32,0,32,5],[80,4,80,5],[86,4,86,5],[157,0,157,4],[89,0,90,8],[116,6,117,6],[116,7,117,7],[116,8,117,8],[114,0,115,8],[111,0,111,2],[112,0,112,2],[97,0,97,2],[102,0,102,2],[103,0,104,5],[91,6,113,6],[175,0,176,8],[202,0,202,5],[207,8,215,8],[186,0,186,4],[188,0,188,4],[206,0,206,5],[207,0,207,4],[195,0,195,4],[196,0,196,4],[208,0,208,4],[179,3,179,5],[180,3,180,5],[189,0,189,4],[211,0,211,4],[212,0,212,4],[213,0,213,4],[207,6,215,6],[207,7,215,7],[191,4,191,5],[183,0,184,8],[182,0,182,8],[193,0,194,8],[198,0,198,4],[185,0,185,4],[187,0,187,4],[195,6,203,6],[195,7,203,7],[195,8,203,8],[204,0,205,8],[223,7,224,7],[223,8,224,8],[210,0,210,5],[190,0,190,5],[185,6,192,6],[192,4,192,5],[191,0,191,3],[192,0,192,3],[185,7,192,7],[185,8,192,8],[223,0,224,5],[220,7,221,7],[220,8,221,8],[214,0,214,4],[215,0,215,4],[216,0,216,8],[222,0,222,8],[174,4,174,5],[162,0,163,5],[171,0,172,8],[169,0,169,4],[168,0,168,4],[201,0,201,5],[173,7,174,7],[173,8,174,8],[173,0,173,3],[173,4,173,5],[174,0,174,3],[170,0,170,4],[153,6,170,6],[153,7,170,7],[153,8,170,8],[153,0,154,5],[166,0,166,4],[165,0,165,4],[167,0,167,4],[158,0,158,4],[159,0,159,4],[160,0,160,4],[161,0,161,4],[197,0,197,4],[118,0,119,8],[125,0,126,5],[123,0,123,3],[122,0,122,3],[127,4,127,5],[151,0,152,8],[155,0,155,4],[164,0,164,4],[137,0,137,3],[133,4,133,5],[134,4,134,5],[135,4,135,5],[136,4,136,5],[137,4,137,5],[141,0,141,1],[131,4,132,5],[133,0,133,3],[120,6,127,6],[120,7,127,7],[120,8,127,8],[134,0,134,3],[141,6,146,6],[141,7,146,7],[131,7,137,7],[35,0,35,3],[35,4,35,5],[47,0,47,3],[59,0,59,4],[199,0,199,4],[200,0,200,4],[8,0,8,2],[8,3,8,8],[41,0,41,3],[41,4,41,5],[156,0,156,4],[148,1,148,2],[149,1,149,2],[149,3,149,5],[150,1,150,2],[150,3,150,5],[93,4,95,5],[96,4,102,5],[105,3,107,3],[105,4,107,5],[108,4,113,5],[93,3,95,3],[142,0,144,1],[120,0,121,5]]}
["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 (53 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]
["Resilency Hub",null,null,null,3]
["Private Outdoor",null,null,null,3]
["WIFI",null,null,null,2]
["Washer/Dryer in Units",null,null,null,2]
["Elderly Bus Service",null,null,null,2]
["Specified Design Accessories",null,null,null,2]
["Self-service delivery locker locations",null,null,null,2]
["Exercise and/or Walking Trails",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]
["Gazebo",null,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",8]
["Enterprise 2020, Leed, or NGBS 2020",null,null,null,null,"3 pts"]
["Passive House, DOE Energy Star, Additional HERS",null,null,null,null,"2 pts"]
["Resilency Enterprise, Leed, NGBS",null,null,null,null,"3 pts"]
["Community Impact - (54 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,17]
["Category",null,null,null,"Points"]
["A. Access to Transit - New Transit",null,null,null,5]
[]
[]
["B. Amenities, Supported by Market Study",null,null,null,12]
["Community Compatibility"]
[]
[null,null,null,null,null,null,14]
["Category",null,null,null,"Points"]
[" Connectivity",null,null,null,4]
["Residential Appropriatness",null,null,null,4]
["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(E97>0,E109>0),\"ERROR- Points cannot be entered in both cell E96 and cell E108 Please choose one.\",(E97+E109))","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 (35 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)"]
["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 (32 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  and Performance"]
[]
["Experience",null,null,null,null,"Points",12]
["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]
["LEP Persons with limited Limited English Profiency ",null,null,null,null,2]
["Section 811 and Target Unit Performance",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"]
[]
["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]
["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,{"$f":"SUM(G12:G216)","v":221},{"$f":"SUM(H12:H216)","v":0}]
[]
[]
["Bonus Points ",null,null,null,null,null,10,{"$f":"IF(AND((OR(H142>=5,H149>=5)),(OR($E$97>=17,$E$109>=16))),IF(0.5*((H57+H64+H70+H121+H142+H149+H178)+(IF(D9=\"Yes\",H92,0)))>10,10,(0.5*(H57+H64+H70+H121+H142+H149+H178)+IF(D9=\"Yes\",H92,0))),IF(AND((OR(H142>=5,H149>=5)),(OR($E$97<17,$E$109<16))),IF(0.5*(H57+H64+H70+H121+H142+H149+H178)>10,10,(0.5*(H57+H64+H70+H121+H142+H149+H178))),0))","v":0},"For Calculation method, see DSHA QAP Page "]
[]
[]
["TOTAL",null,null,null,null,null,null,{"$f":"SUM(H218:H222)","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":[]}